{"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:00261505","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261505","name":"Obec Lipová","short_name":"Lipová","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562661},"amounts":{"revenue_approved":18856648,"revenue_adjusted":38620310.6,"revenue_actual":38003899.39,"expense_approved":19251796,"expense_adjusted":39700397.6,"expense_actual":35362983.39,"tax_revenue":14927565.6,"nontax_revenue":4697530.79,"capital_revenue":605236.4,"transfer_revenue":17773566.6,"current_expense":32896505.78,"capital_expense":2466477.61,"budget_balance":2640916,"cash_current":3279283.5,"cash_previous":1508663.45},"ratios":{"revenue_execution":0.9840392,"expense_execution":0.89074633,"balance_to_revenue":0.06949066,"cash_to_expense":0.09273209,"cash_yoy":1.17363488,"capital_expense_share":0.06974744,"transfer_revenue_share":0.46767745},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261505/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261505"},"seo":{"slug":"lipova-00261505","path":"/cz/municipalities/lipova-00261505/"},"population":{"value":572,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18856648,"expenditure_czk":19251796,"financing_czk":395148,"balance_czk":-395148},{"stage":"revised","revenue_czk":38620310.6,"expenditure_czk":39700397.6,"financing_czk":1080087,"balance_czk":-1080087},{"stage":"actual","revenue_czk":38003899.39,"expenditure_czk":35362983.39,"financing_czk":-2640916,"balance_czk":2640916}],"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":[["5169",4968360],["5171",2762500],["5011",2138500],["5331",1355700],["5023",1043000],["5365",805000],["5139",724000],["5031",678000],["5154",608640],["5137",520000],["5138",460000],["5021",414000],["5164",365150],["5222",315600],["5362",310000],["5032",264200],["5141",217000],["5163",198250],["5156",189000],["5153",180000],["5166",127100],["5151",110000],["6121",72600],["5168",66815],["5194",55000],["5162",48000],["5175",43000],["5329",36500],["5903",30000],["6130",30000],["5136",20000],["5167",20000],["5229",20000],["5041",17000],["5161",10000],["5364",9081],["5038",7800],["5131",5000],["5321",5000],["5132",2000]],"economic_expenditure_total_czk":19251796,"economic_financing":[["8115",1297648],["8124",-902500]],"economic_financing_total_czk":395148,"economic_revenue":[["1211",6058638],["1121",3085641],["1111",2282557],["2111",2011080],["1122",800000],["1345",700000],["1511",700000],["2132",647016],["4112",442461],["1113",390231],["2112",390000],["4116",326000],["2324",300000],["3111",220000],["1112",185058],["2321",90000],["2420",74966],["1386",40000],["1381",35000],["2131",22500],["1387",20000],["2343",10500],["1341",10000],["1361",8000],["2119",5000],["1342",2000]],"economic_revenue_total_czk":18856648,"purpose_expenditure":[["6171",3959910],["3399",1609000],["3113",1337700],["6112",1319000],["3639",1276220],["3612",1249950],["2321",1150000],["6399",1100000],["3722",884000],["2141",802000],["3723",662000],["3729",561600],["2341",432500],["1032",407000],["3631",403200],["3745",394700],["2212",250000],["6310",236000],["3330",200000],["3419",160000],["3635",150000],["3314",135715],["3412",93120],["1070",70600],["3319",60000],["3313",50000],["3349",50000],["2333",30000],["3421",30000],["3744",30000],["5213",30000],["2219",25000],["3341",25000],["4350",24000],["5512",15000],["3632",12000],["3721",12000],["6117",9081],["3114",3500],["2143",2000]],"purpose_expenditure_total_czk":19251796},"revised":{"economic_expenditure":[["5336",14715756.6],["5169",5383960],["5171",3322800],["5011",2678500],["6121",2067777],["5331",1355700],["5023",1083000],["5365",1011230],["5031",882000],["5139",868100],["5137",705911],["5154",705571],["5021",486456],["5222",468700],["6122",466373],["5138",458000],["5164",418960],["5032",342950.69],["5362",322000],["5141",241000],["5163",226518],["5156",190500],["5153",180000],["6119",174200],["6130",133780],["5166",127100],["5151",114690],["5175",90831.9],["5194",81100],["5168",78815],["5162",48000],["5329",44107],["5903",30000],["5492",27500],["5167",25000],["5321",25000],["5364",22972],["5136",21105],["5229",20220],["5041",17000],["5161",12540],["5038",10473.41],["5131",6700],["5179",4700],["5132",2600],["5173",200]],"economic_expenditure_total_czk":39700397.6,"economic_financing":[["8115",1982587],["8124",-902500]],"economic_financing_total_czk":1080087,"economic_revenue":[["4122",14423700],["1211",6058638],["1121",3173641],["2111",2520493],["1111",2282557],["4116",1543091.9],["4216",1331775.7],["2132",1162976],["1122",1000230],["1511",920000],["1345",863000],["3111",744710],["2112",449100],["4112",442500],["1113",420231],["2324",363400],["2321",219000],["1112",207058],["1386",117065],["2420",74966],["2131",69100],["1387",45350],["2141",39000],["1381",35000],["4111",32500],["2322",20294],["2329",13568],["1341",12160],["2343",10500],["1361",8030],["2119",7300],["1342",4614],["1334",3500],["2149",1232],["1382",30]],"economic_revenue_total_czk":38620310.6,"purpose_expenditure":[["4350",14463000],["6171",4526812],["3399",1988944.9],["3113",1914756.6],["3639",1853250.69],["3612",1639930],["2219",1612177],["6112",1378000],["2321",1334700],["6399",1300230],["3745",1087818],["3722",884000],["2141",848360],["3723",662000],["2341",626800],["3729",562800],["3631",418200],["1032",411200],["6310",263200],["3314",207528.41],["3419",202350],["3330",200000],["3632",196100],["3635",174200],["2212",150000],["1070",135600],["3412",131151],["3341",75600],["3319",60000],["3313",56750],["3349",50000],["3429",40000],["2333",30000],["3421",30000],["3744",30000],["5213",30000],["6114",25717],["6402",22972],["4399",20000],["4379",15750],["3721",15300],["5512",15000],["6409",4700],["3114",3500],["2143",2000]],"purpose_expenditure_total_czk":39700397.6},"actual":{"economic_expenditure":[["5336",14715756.6],["5169",4488949.2],["5011",2547418.98],["6121",2016602.5],["5171",1868861.13],["5331",1355700],["5365",1009230],["5023",998508],["5031",807186.02],["5154",654650.46],["5139",598084.52],["5222",455716.23],["5021",430961],["5164",394705.75],["5032",319453],["5138",308440.09],["6122",291895.11],["5137",265946.18],["5362",258528],["5141",240741.49],["5163",222483.23],["5153",157812.88],["5156",141019.34],["6130",133780],["5166",114891.08],["5151",114611],["5168",75413.53],["5175",73549.99],["5194",57330.56],["5162",40616.53],["5329",26822],["5167",24675],["6119",24200],["5364",22972],["5136",21105],["5229",20219.1],["5321",19000],["5161",11080],["5038",10051],["5041",8699.92],["5492",6300],["5179",4632],["5132",2556.97],["5131",1628],["5173",200]],"economic_expenditure_total_czk":35362983.39,"economic_financing":[["8115",-1770620.05],["8124",-896426.79],["8901",26130.84]],"economic_financing_total_czk":-2640916,"economic_revenue":[["4122",14923700],["1211",5932053.55],["1121",3173169.83],["2111",2366315.08],["1111",2231199.71],["4216",1331775.7],["2132",1160464],["4116",1043090.9],["1122",1000230],["1511",911998.4],["1345",862436],["3111",605236.4],["4112",442500],["1113",419674.74],["2324",363321.92],["2112",353125],["2321",218816],["1112",206886.63],["1386",115598.92],["2420",74966],["2131",69036.5],["1387",45313.67],["2141",38764.29],["4111",32500],["2322",20294],["2329",13436],["1341",12151],["2343",10500],["1361",8030],["2119",7260],["1342",4614],["1334",3240.3],["2149",1232],["1381",941.28],["1382",27.57]],"economic_revenue_total_czk":38003899.39,"purpose_expenditure":[["4350",14462035.7],["6171",3195309.51],["3113",1913344.6],["3639",1787379.59],["2219",1592262.06],["3399",1358173.65],["6112",1259351.69],["6399",1236758],["3612",1152818.56],["2321",1144294.38],["3745",1065608.91],["2141",804131.36],["3722",715329.19],["2341",614219],["3723",564608.55],["3631",372832.74],["1032",325536.2],["3729",265878.39],["6310",262698.72],["3419",202350],["3314",200918.85],["3632",184179.6],["1070",135600],["2212",115967],["3412",80165.21],["3313",53168.06],["3341",51872.12],["3319",50000],["3349",44051.03],["3429",35605],["3635",24200],["6402",22972],["4379",15750],["6114",15717],["3721",15284.72],["5512",15000],["6409",4632],["3114",1980],["2333",1000]],"purpose_expenditure_total_czk":35362983.39}},"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."}}}}