{"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:00267805","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00267805","name":"Obec Lípa","short_name":"Lípa","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":569038},"amounts":{"revenue_approved":39470700,"revenue_adjusted":45928332.05,"revenue_actual":48651209.27,"expense_approved":58470700,"expense_adjusted":62475123.25,"expense_actual":51918226.95,"tax_revenue":31877170.75,"nontax_revenue":3873465.47,"capital_revenue":49113,"transfer_revenue":12851460.05,"current_expense":21455366.67,"capital_expense":30462860.28,"budget_balance":-3267017.68,"cash_current":46309791.88,"cash_previous":50326809.56},"ratios":{"revenue_execution":1.05928535,"expense_execution":0.8310224,"balance_to_revenue":-0.06715183,"cash_to_expense":0.8919756,"cash_yoy":-0.07981864,"capital_expense_share":0.58674693,"transfer_revenue_share":0.264155},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00267805/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00267805"},"seo":{"slug":"lipa","path":"/cz/municipalities/lipa/"},"population":{"value":1169,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":39470700,"expenditure_czk":58470700,"financing_czk":19000000,"balance_czk":-19000000},{"stage":"revised","revenue_czk":45928332.05,"expenditure_czk":62475123.25,"financing_czk":16546791.2,"balance_czk":-16546791.2},{"stage":"actual","revenue_czk":48651209.27,"expenditure_czk":51918226.95,"financing_czk":3267017.68,"balance_czk":-3267017.68}],"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",38777700],["5169",4006000],["5171",3107000],["5331",2550000],["5011",2002000],["5154",1760000],["5023",1525000],["5365",905000],["5031",715000],["5222",395000],["5139",356000],["5032",331000],["5137",220000],["6122",200000],["5021",173000],["5362",168000],["5163",150000],["5166",140000],["6322",120000],["5168",104000],["5903",100000],["5194",95000],["5156",90000],["5152",80000],["5179",75000],["5153",66000],["5175",63000],["5173",40000],["5162",30000],["5134",25000],["5167",22000],["5321",12000],["5132",10000],["5172",10000],["5221",10000],["5223",10000],["5038",8000],["5136",8000],["5161",7000],["5041",5000]],"economic_expenditure_total_czk":58470700,"economic_financing":[["8115",19000000]],"economic_financing_total_czk":19000000,"economic_revenue":[["1211",13700000],["4216",7055600],["1121",6600000],["1111",4000000],["2111",1505000],["1511",1420000],["1113",800000],["1122",800000],["2132",743000],["2131",718000],["1345",622000],["2324",350000],["2141",287000],["4112",275800],["1112",200000],["4116",134300],["1386",110000],["1381",60000],["4111",55000],["1341",19000],["1361",13000],["1343",3000]],"economic_revenue_total_czk":39470700,"purpose_expenditure":[["2321",23109700],["3113",11090000],["2219",5198000],["3631",3040000],["6171",2800000],["2212",2575000],["6112",1945000],["1032",1431000],["6399",950000],["3399",880000],["3745",872000],["2310",869000],["3722",800000],["3723",530000],["3392",465000],["5512",452000],["3639",340000],["3326",217000],["3419",200000],["3613",195000],["6320",135000],["5213",100000],["3612",83000],["6114",55000],["3314",47000],["2229",20000],["2292",20000],["3721",17000],["6310",15000],["3330",10000],["3525",10000]],"purpose_expenditure_total_czk":58470700},"revised":{"economic_expenditure":[["6121",38051467.83],["5171",4987176],["5169",4825198],["5331",2550000],["5011",2002000],["5154",1839000],["5023",1525000],["5336",1218259.4],["5365",1013200],["5031",729000],["5139",600475.02],["5222",370000],["5032",317000],["5166",244500],["5137",222668],["5021",221487],["5362",167000],["6122",162500],["5168",161986],["5163",155000],["6322",150000],["5194",105230],["5903",100000],["5156",90000],["5152",80000],["5164",76000],["5179",75000],["5153",69200],["5175",64747],["5173",41937],["5223",35000],["5162",30346],["6130",30000],["5167",22000],["5123",20000],["5138",20000],["5321",12000],["5132",10000],["5172",10000],["5221",10000],["5492",10000],["5134",9600],["5161",8509],["5909",8436],["5038",8000],["5136",8000],["5041",5000],["5192",2140],["5019",792],["5039",269]],"economic_expenditure_total_czk":62475123.25,"economic_financing":[["8115",16546791.2]],"economic_financing_total_czk":16546791.2,"economic_revenue":[["1211",13700000],["4216",7479873.18],["1121",6600000],["1111",4000000],["4116",2729384.07],["4213",2108842.8],["2111",1534500],["1511",1420000],["1122",907200],["2132",823500],["1113",800000],["2131",718000],["2324",639011],["1345",622000],["2141",287000],["4112",275800],["1386",265000],["1112",200000],["4122",160060],["2212",160000],["1387",107461],["4111",97500],["1381",60000],["2119",53000],["2420",50000],["3111",50000],["2310",38000],["1341",19000],["1361",13000],["2112",7200],["1343",3000]],"economic_revenue_total_czk":45928332.05,"purpose_expenditure":[["3113",25458259.4],["2321",9377245.83],["2219",5198000],["2212",4562206],["3631",3040000],["6171",2962140],["6112",1945000],["1032",1731000],["3399",1243768],["6399",1057200],["2310",997658],["3745",872000],["3722",820000],["3723",530000],["3639",520000],["3392",495000],["5512",485200],["3326",217000],["3419",200000],["3613",195000],["6320",140000],["5213",100000],["3612",88200],["6114",66246.02],["3314",47000],["2229",40000],["3721",32000],["2292",20000],["6310",15000],["3330",10000],["3525",10000]],"purpose_expenditure_total_czk":62475123.25},"actual":{"economic_expenditure":[["6121",30167566.28],["5169",4479389.16],["5171",3499512.35],["5331",2550000],["5011",1854200],["5154",1542837.8],["5023",1308634],["5336",1218259.4],["5365",1003725],["5909",933436],["5031",691658],["5139",494718.01],["5222",370000],["5362",-293344],["5032",283940],["5166",244163],["5021",167599],["5163",150145.6],["6322",150000],["5168",147458.9],["6122",117914],["5137",115141.04],["5194",104938.94],["5152",77459],["5164",75365.4],["5179",74850.75],["5156",68627.4],["5153",57741.71],["5175",41286],["5223",35000],["5162",27707.68],["5173",27560],["6130",27380],["5138",17999.96],["5167",11283.5],["5221",10000],["5492",10000],["5132",9277.6],["5134",8844],["5123",8276.4],["5038",7746],["5161",6906],["5321",4000],["5041",3139.07],["5136",2683],["5192",2140],["5019",792],["5039",269]],"economic_expenditure_total_czk":51918226.95,"economic_financing":[["8115",4017017.68],["8901",-750000]],"economic_financing_total_czk":3267017.68,"economic_revenue":[["1211",14079079.51],["1121",7545756.9],["4216",7479873.18],["1111",5169097.18],["4116",2729384.07],["4213",2108842.8],["1511",1641889.58],["2111",1391141.27],["1113",996710.77],["1122",907200],["2132",818346.6],["2131",673384],["2324",637316.89],["1345",621875],["1112",491715.98],["4112",275800],["1386",274879.08],["4122",160060],["2212",160000],["1387",107737.48],["4111",97500],["2119",52878.21],["2420",50000],["3111",49113],["2310",42341.5],["2141",40857],["1341",18010],["1361",17180],["2112",7200],["1343",3900],["1381",2139.27]],"economic_revenue_total_czk":48651209.27,"purpose_expenditure":[["3113",24372795.86],["2219",5182567.21],["2321",3501424.12],["2212",3290708.47],["3631",2676746.45],["6171",2614175.6],["6112",1689586],["1032",1629497.42],["3399",1175617.19],["2310",943886.24],["3745",756559.41],["3722",742801.95],["6399",607216],["3639",508569.1],["3723",482136.6],["5512",434308.25],["3392",406197.81],["3326",216875],["3419",200000],["6320",136238],["3613",105996],["3612",77605.03],["6114",66246.02],["3314",35480.94],["3721",19308.28],["6310",13907.6],["3330",10000],["3525",10000],["2229",8276.4],["2292",3500]],"purpose_expenditure_total_czk":51918226.95}},"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."}}}}