{"schema_version":"1.0.0","generated_at":"2026-08-21T21:17:47Z","period":{"fiscal_year":2025,"period_code":"2512","as_of":"2025-12-31"},"definitions":{"budget_result":"Skutečné příjmy po konsolidaci minus skutečné výdaje po konsolidaci.","cash":"Součet syntetických účtů 068, 231, 236, 241, 244, 261 a 262 v rozvaze účetní jednotky; bez samostatných příspěvkových organizací.","population":"Počet obyvatel k 1. 7. 2025 podle ČSÚ DataStat, ukazatel 9379W, pohlaví celkem."},"entity":{"entity_id":"CZ:00254045","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00254045","name":"Obec Lipová","short_name":"Lipová","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Cheb","municipality_code":554626},"amounts":{"revenue_approved":61300000,"revenue_adjusted":62687602.59,"revenue_actual":27330415.05,"expense_approved":68108000,"expense_adjusted":71495602.59,"expense_actual":34602792.8,"tax_revenue":21374792.59,"nontax_revenue":2855659.37,"capital_revenue":2176323.5,"transfer_revenue":923639.59,"current_expense":28523777.9,"capital_expense":6079014.9,"budget_balance":-7272377.75,"cash_current":19248783.61,"cash_previous":23300595.59},"ratios":{"revenue_execution":0.43597799,"expense_execution":0.48398491,"balance_to_revenue":-0.26609101,"cash_to_expense":0.55627832,"cash_yoy":-0.17389306,"capital_expense_share":0.17567989,"transfer_revenue_share":0.0337953},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00254045/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00254045"},"seo":{"slug":"lipova","path":"/cz/municipalities/lipova/"},"population":{"value":749,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":61300000,"expenditure_czk":68108000,"financing_czk":6808000,"balance_czk":-6808000},{"stage":"revised","revenue_czk":62687602.59,"expenditure_czk":71495602.59,"financing_czk":8808000,"balance_czk":-8808000},{"stage":"actual","revenue_czk":27330415.05,"expenditure_czk":34602792.8,"financing_czk":7272377.75,"balance_czk":-7272377.75}],"budget_stage_lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.public_entity_budget_headlines"},"budget_breakdown":{"fiscal_year":2025,"fiscal_period":"2025-12","currency_code":"CZK","codebook_path":"/data/municipal-budget-codebook.v1.json","stages":{"enacted":{"economic_expenditure":[["6121",35400000],["5169",11550000],["5171",7060000],["5011",2000000],["5139",1575000],["5023",1450000],["5154",1160000],["5166",925000],["5137",860000],["5222",595000],["5331",570000],["5031",500000],["5159",500000],["6122",400000],["5032",380000],["5021",350000],["5901",350000],["5132",340000],["5175",320000],["5156",250000],["5163",250000],["5164",210000],["6371",160000],["5194",150000],["6119",100000],["5151",75000],["5162",75000],["5167",75000],["5492",75000],["5321",50000],["6129",50000],["5365",45000],["5172",40000],["5173",40000],["5134",30000],["5136",30000],["5161",20000],["5179",20000],["5362",20000],["5038",15000],["5329",15000],["5339",10000],["5903",10000],["5019",5000],["5229",3000]],"economic_expenditure_total_czk":68108000,"economic_financing":[["8115",6808000]],"economic_financing_total_czk":6808000,"economic_revenue":[["3111",25000000],["1211",9500000],["4213",7500000],["1121",5000000],["4216",3850000],["1111",3500000],["1511",2800000],["2111",1445000],["2324",730000],["1113",700000],["2131",304000],["1112",250000],["2141",200000],["4112",170000],["2132",120000],["1386",70000],["1387",50000],["1381",40000],["2142",25000],["1341",20000],["2119",10000],["1334",6000],["1361",5000],["1342",4000],["2133",1000]],"economic_revenue_total_czk":61300000,"purpose_expenditure":[["3639",12740000],["2310",12610000],["2212",6500000],["3412",5730000],["6171",5420000],["2321",5210000],["3745",4800000],["3722",2700000],["3113",2250000],["6112",1645000],["3399",1450000],["5512",1300000],["3725",1200000],["3631",800000],["3612",785000],["3429",570000],["3613",540000],["2221",410000],["3723",300000],["3900",300000],["6320",200000],["3632",160000],["3314",130000],["2339",100000],["3635",100000],["2219",50000],["3739",40000],["6310",25000],["3319",23000],["4339",10000],["5213",10000]],"purpose_expenditure_total_czk":68108000},"revised":{"economic_expenditure":[["6121",34475000],["5169",14149216],["5171",7322500],["5011",1978500],["5023",1450000],["5137",1441538],["5139",1433839],["5154",1200000],["5331",1037000],["6122",870000],["5222",631000],["5336",542138.39],["5031",514500],["5159",500000],["5175",434276],["5021",406895],["5132",406863.2],["5032",380000],["5164",298500],["5163",273192],["5492",225000],["5156",194000],["5194",164500],["5166",161000],["6371",160000],["6119",100000],["5162",93000],["5151",87600],["5901",63000],["5167",60000],["5321",52000],["5199",51000],["6129",50000],["5365",44000],["5173",40825],["5172",40000],["5134",30000],["5161",21620],["5179",20000],["5362",20000],["5038",15000],["5329",15000],["5339",10000],["5903",10000],["6130",5100],["5019",5000],["5229",5000],["5363",5000],["5136",3000]],"economic_expenditure_total_czk":71495602.59,"economic_financing":[["8115",8808000]],"economic_financing_total_czk":8808000,"economic_revenue":[["3111",25000000],["1211",9500000],["4213",7500000],["1121",5000000],["4216",3850000],["1111",3500000],["1511",2800000],["2111",1571000],["2324",773917],["1113",700000],["4116",542138.39],["2131",304000],["2132",270000],["1112",250000],["2141",200000],["4112",172500],["1386",134000],["4122",131863.2],["3112",120000],["2142",54566],["1387",53000],["4222",44638],["1381",40000],["2321",38500],["4111",32500],["1341",21750],["2112",21000],["1335",20330],["2133",14000],["2119",10000],["1361",7800],["1334",6000],["1342",4100]],"economic_revenue_total_czk":62687602.59,"purpose_expenditure":[["3639",12763250],["2310",12610000],["2212",5833000],["3412",5730000],["6171",5441083],["2321",5210000],["3745",4800000],["3113",3259138.39],["3612",2785000],["3722",2700000],["6112",1645000],["3399",1596500],["5512",1426501.2],["3725",1200000],["3631",809600],["3723",766300],["3429",661000],["3613",540000],["2221",410000],["3900",300000],["6320",200000],["3314",184430],["3632",160000],["2339",121800],["3635",100000],["2219",50000],["3419",50000],["3739",40000],["6114",32500],["3319",25500],["6310",25000],["4339",10000],["5213",10000]],"purpose_expenditure_total_czk":71495602.59},"actual":{"economic_expenditure":[["5169",12466187.5],["6121",5475066.9],["5171",4412719.56],["5011",1686381.04],["5023",1288818],["5137",1174364.8],["5154",1075652.47],["5331",1037000],["5139",900775.91],["5222",621000],["5336",542138.39],["6122",518848],["5031",414334],["5175",355546.93],["5021",354862.96],["5159",290307.8],["5032",269887],["5163",241027.91],["5492",215000],["5164",210303.89],["5156",163727.9],["5132",131871.04],["5194",120850.35],["5166",108600],["5162",90055.29],["6371",80000],["5151",67267.16],["5321",52000],["5199",51000],["5173",38854],["5365",38450],["5134",20206],["5167",14534],["5179",13561],["5329",12290],["5339",10000],["5038",7185],["5161",6514],["6130",5100],["5229",5000],["5363",5000],["5172",4840],["5362",4484],["5136",1180]],"economic_expenditure_total_czk":34602792.8,"economic_financing":[["8117",10171289.16],["8118",-8309133.01],["8115",4847221.6],["8901",563000]],"economic_financing_total_czk":7272377.75,"economic_revenue":[["1211",9042648.06],["1121",4846392.93],["1111",3273418.72],["1511",2941401.51],["3111",2056323.5],["2111",1534580],["1113",640160.12],["4116",542138.39],["2324",508825.5],["1112",315814.19],["2132",253733],["1386",176546.18],["4112",172500],["2131",163401],["4122",131863.2],["3112",120000],["2322",119000],["2141",111978.87],["1387",69196.33],["2142",53958],["2112",50623],["4222",44638],["2321",38500],["4111",32500],["1341",21750],["1361",20390],["1335",20329.35],["2133",13060],["2119",8000],["1342",5324],["1381",1374.4],["1334",46.8]],"economic_revenue_total_czk":27330415.05,"purpose_expenditure":[["3745",3734250.77],["6171",3706021.24],["3639",3599297.42],["2212",3485471.96],["3113",3135558.39],["3612",2665899.8],["2310",2594855.31],["3722",2565587.28],["3399",1512521.94],["6112",1447651],["3725",1145956.82],["3412",847941.29],["3631",809376.67],["5512",740486.3],["3429",661000],["3723",641734.18],["3613",321973.07],["6320",194205],["2221",189371.05],["3314",184364],["2339",121030],["2321",115631.4],["3419",50000],["3739",38450],["6114",32500],["3319",25500],["2219",25000],["6310",11157.91]],"purpose_expenditure_total_czk":34602792.8}},"lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.municipal_budget_line_facts","consolidation_rule":"Internal-transfer rows are excluded; financing summary rows are excluded."}}}}