{"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:00261459","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261459","name":"Město Krásná Lípa","short_name":"Krásná Lípa","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562611},"amounts":{"revenue_approved":96063100,"revenue_adjusted":121726800,"revenue_actual":137848132.35,"expense_approved":158063000,"expense_adjusted":182635700,"expense_actual":146724081.85,"tax_revenue":83322452.77,"nontax_revenue":21958412.63,"capital_revenue":1838604,"transfer_revenue":30728662.95,"current_expense":110737204.98,"capital_expense":35986876.87,"budget_balance":-8875949.5,"cash_current":51342895.13,"cash_previous":60936752.63},"ratios":{"revenue_execution":1.13243864,"expense_execution":0.80337022,"balance_to_revenue":-0.06438933,"cash_to_expense":0.34992821,"cash_yoy":-0.15743959,"capital_expense_share":0.24526905,"transfer_revenue_share":0.22291679},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261459/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261459"},"seo":{"slug":"krasna-lipa","path":"/cz/municipalities/krasna-lipa/"},"population":{"value":3317,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":96063100,"expenditure_czk":158063000,"financing_czk":61999900,"balance_czk":-61999900},{"stage":"revised","revenue_czk":121726800,"expenditure_czk":182635700,"financing_czk":60908900,"balance_czk":-60908900},{"stage":"actual","revenue_czk":137848132.35,"expenditure_czk":146724081.85,"financing_czk":8875949.5,"balance_czk":-8875949.5}],"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",32300000],["5011",23298000],["6901",17253000],["5171",16038000],["5169",14764000],["5331",8795000],["5031",6158000],["6123",4350000],["5139",4332000],["5154",3720000],["5365",3700000],["5153",2600000],["5229",2445000],["5023",2313000],["5032",2267000],["5021",1860000],["5151",1523000],["5159",1450000],["6122",1170000],["5156",1145000],["5137",1000000],["5901",1000000],["5163",844000],["5138",500000],["5166",450000],["5132",340000],["5362",319000],["5168",286000],["6371",261000],["5162",204000],["5175",169000],["5167",140000],["5222",130000],["5494",120000],["5194",115000],["6130",100000],["5136",96000],["5329",71000],["5161",68000],["5038",65000],["5173",56000],["5182",50000],["5492",50000],["5909",43000],["5172",30000],["5181",30000],["5903",30000],["5134",10000],["5363",5000]],"economic_expenditure_total_czk":158063000,"economic_financing":[["8901",61999900]],"economic_financing_total_czk":61999900,"economic_revenue":[["1211",28000000],["1121",14000000],["1111",11000000],["2132",9395000],["2324",4727000],["1511",4000000],["4222",3770000],["1122",3700000],["4213",3450000],["4112",3047100],["1113",2100000],["1345",2100000],["2141",1400000],["1342",1300000],["2329",657000],["1112",650000],["2112",600000],["4113",560000],["2111",362000],["1386",350000],["1387",150000],["2131",150000],["1361",110000],["2212",105000],["1381",100000],["2322",100000],["3111",55000],["2119",50000],["1341",40000],["1343",25000],["4121",10000]],"economic_revenue_total_czk":96063100,"purpose_expenditure":[["3639",43371000],["6171",28548000],["3722",13813000],["2212",8790000],["3612",8776000],["3412",7886000],["2333",7424000],["3119",6476000],["3631",4455000],["3313",3575000],["6112",2991000],["5512",2798000],["4399",2319000],["2143",2270000],["4351",2133000],["3322",2100000],["3319",1946000],["5311",1684000],["2321",1457000],["3613",1120000],["3419",1070000],["3745",850000],["3314",487000],["3632",374000],["2310",365000],["1032",300000],["6399",250000],["4378",200000],["3399",165000],["1036",40000],["5213",30000]],"purpose_expenditure_total_czk":158063000},"revised":{"economic_expenditure":[["6121",44884000],["5011",23551000],["5169",17394000],["5336",16788000],["5171",16669000],["5331",8823000],["5031",6298000],["6901",5806700],["5365",4501000],["5139",4396000],["5154",3720000],["6123",3673000],["5153",2600000],["5229",2445000],["5032",2317000],["5023",2313000],["5021",1676000],["6122",1575000],["5151",1523000],["5159",1450000],["5901",1219000],["5156",1145000],["5137",1101000],["5163",1044000],["5909",713000],["5494",705000],["5362",519000],["5138",500000],["5166",450000],["5132",379000],["5173",368000],["5168",286000],["6371",261000],["5329",230000],["5162",206000],["5175",170000],["5167",158000],["5222",130000],["5194",115000],["6130",100000],["5136",96000],["5161",68000],["5038",65000],["5182",50000],["5492",50000],["5172",30000],["5181",30000],["5903",30000],["5134",10000],["5363",5000]],"economic_expenditure_total_czk":182635700,"economic_financing":[["8901",61999900],["8115",-1091000]],"economic_financing_total_czk":60908900,"economic_revenue":[["1211",28000000],["4122",14393000],["1121",14000000],["1111",11000000],["2132",9995000],["2324",5057000],["1122",4501000],["1511",4000000],["4222",3826000],["4116",3591000],["4112",3136800],["4213",3000000],["2329",2657000],["1113",2100000],["1345",2100000],["4152",1500000],["3113",1444000],["2141",1400000],["1342",1300000],["1112",650000],["2112",641000],["4113",560000],["4216",450000],["2111",362000],["1386",350000],["3111",350000],["2322",231000],["2321",230000],["4111",162000],["1387",150000],["2131",150000],["1361",110000],["2212",105000],["1381",100000],["2119",50000],["1341",40000],["1343",25000],["4121",10000]],"economic_revenue_total_czk":121726800,"purpose_expenditure":[["3639",32603700],["6171",29680000],["3722",17813000],["4399",17708000],["3119",17453000],["2212",9740000],["3612",8776000],["3412",7979000],["2333",7744000],["3631",4455000],["3313",3645000],["6112",2991000],["5512",2952000],["2143",2605000],["2321",2542000],["4351",2133000],["3322",2100000],["3319",1946000],["5311",1684000],["3613",1120000],["3419",1070000],["3745",965000],["4378",500000],["3314",487000],["6399",450000],["3632",424000],["3549",308000],["1032",300000],["3399",165000],["6114",162000],["2310",65000],["1036",40000],["5213",30000]],"purpose_expenditure_total_czk":182635700},"actual":{"economic_expenditure":[["6121",31596891.1],["5011",22077313.26],["5336",16786127.5],["5169",14353765.98],["5171",11378145.63],["5331",8809609.31],["5031",7073014],["5365",4500930],["6123",3404211.09],["5139",3162008.45],["5154",2614686.28],["5229",2224914],["5023",2205911],["5153",1594473.42],["5021",1592876],["5151",1500366],["5159",1310000],["5032",1199631],["5163",1046623.69],["5651",1000000],["6122",985774.68],["5137",981537.38],["5156",874515.92],["5909",769332.35],["5494",636075],["5138",425186.46],["5362",407477],["5166",328115],["5132",308768.13],["5175",227464.2],["5173",226467.98],["5162",171418.02],["5168",159357],["5222",126024.85],["5329",117970],["5038",91491],["5136",86488.5],["5167",83241.4],["5194",78476],["5363",59100],["5161",54602],["5364",42805.27],["5492",25000],["5164",9438],["5019",6597],["5181",5000],["5182",4212],["5133",649]],"economic_expenditure_total_czk":146724081.85,"economic_financing":[["8118",-37000000],["8117",29000000],["8115",17604172.5],["8901",-728223]],"economic_financing_total_czk":8875949.5,"economic_revenue":[["1211",34080294.85],["1121",18235531.84],["4122",14392410],["1111",12778936.71],["2132",10183585.96],["2324",5491203.68],["1511",4972916.98],["1122",4500930],["4222",3825800],["4116",3742480.5],["4112",3136800],["4213",2952937.35],["2329",2567282.76],["1345",2447858.36],["1113",2411317.71],["1342",1578740],["2141",1572161.73],["4152",1498430.94],["3113",1474444],["1112",1188839.31],["2111",701333.97],["2112",677156.92],["1386",664366.78],["4113",557304.16],["4216",450000],["3111",364160],["1387",260401.49],["2321",251228.47],["2322",188864],["2131",162788],["4111",162500],["2119",151414.5],["1361",67530.43],["1343",56560],["1341",39121.43],["1334",31716.6],["2212",11100],["4121",10000],["1381",5373.18],["1335",1932],["2328",291.64],["1382",85.1],["2139",1]],"economic_revenue_total_czk":137848132.35,"purpose_expenditure":[["6171",23565885.9],["3639",23071985.65],["4399",17694058.59],["3722",15793243.22],["3119",15495197.73],["2333",7625718.08],["2212",7522041.51],["3412",7184234.53],["3612",5384810.09],["5512",2921793.93],["6112",2860511],["2143",2360004.91],["3631",2023015.3],["4351",2010830.93],["3313",1704098.11],["3319",1635160.09],["3322",1146804.7],["2321",1017560],["3745",860963.42],["3419",844914],["3613",844824.92],["5311",765103.82],["4378",500000],["3314",477663.5],["3632",415239.71],["6399",366188],["3549",299365.78],["6114",132738.76],["3399",74554.2],["2310",59899.2],["6402",42805.27],["1032",22867]],"purpose_expenditure_total_czk":146724081.85}},"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."}}}}