{"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:00267813","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00267813","name":"Město Lipnice nad Sázavou","short_name":"Lipnice nad Sázavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":569046},"amounts":{"revenue_approved":30119780,"revenue_adjusted":32601880.59,"revenue_actual":33010136.22,"expense_approved":30670000,"expense_adjusted":41248858.79,"expense_actual":35612516.22,"tax_revenue":17632571.81,"nontax_revenue":5759957.96,"capital_revenue":324400,"transfer_revenue":9293206.45,"current_expense":20020166.06,"capital_expense":15592350.16,"budget_balance":-2602380,"cash_current":24940672.6,"cash_previous":28611596.6},"ratios":{"revenue_execution":1.01252246,"expense_execution":0.86335761,"balance_to_revenue":-0.07883578,"cash_to_expense":0.70033447,"cash_yoy":-0.12830196,"capital_expense_share":0.43783343,"transfer_revenue_share":0.28152584},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00267813/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00267813"},"seo":{"slug":"lipnice-nad-sazavou","path":"/cz/municipalities/lipnice-nad-sazavou/"},"population":{"value":656,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30119780,"expenditure_czk":30670000,"financing_czk":550220,"balance_czk":-550220},{"stage":"revised","revenue_czk":32601880.59,"expenditure_czk":41248858.79,"financing_czk":8646978.2,"balance_czk":-8646978.2},{"stage":"actual","revenue_czk":33010136.22,"expenditure_czk":35612516.22,"financing_czk":2602380,"balance_czk":-2602380}],"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",10645000],["5169",4952150],["5171",3430000],["5011",1950000],["5362",1402000],["5023",1400000],["5331",1000000],["5154",642000],["5031",614000],["5365",610500],["5021",540000],["5139",505000],["5141",475000],["6122",420000],["5137",370000],["5032",290000],["5153",250000],["5156",175000],["5222",110000],["5042",100000],["5138",100000],["5163",95000],["5229",95000],["5151",93000],["5166",80000],["5164",70000],["5499",50000],["5179",40000],["5194",40000],["5162",30000],["5136",27500],["5132",15000],["5213",15000],["5221",12000],["5038",10000],["5161",10000],["5175",3000],["5173",2000],["5165",1850]],"economic_expenditure_total_czk":30670000,"economic_financing":[["8115",1750220],["8124",-1200000]],"economic_financing_total_czk":550220,"economic_revenue":[["1211",7500000],["4116",6400000],["2111",4094000],["1121",3700000],["1111",2600000],["1511",1500000],["2132",1080000],["1113",660000],["1345",650000],["1122",600000],["4112",425780],["2141",200000],["1112",160000],["1361",160000],["1342",125000],["3111",100000],["1386",80000],["1387",30000],["2131",20000],["1356",15000],["2112",12000],["1341",8000]],"economic_revenue_total_czk":30119780,"purpose_expenditure":[["5512",10500000],["3322",2500000],["6171",2500000],["3639",2100000],["1032",2000000],["6399",2000000],["6112",1700000],["3722",1300000],["3113",1000000],["3631",900000],["2212",500000],["2321",500000],["6310",500000],["3612",400000],["3723",400000],["3315",300000],["3319",300000],["2219",240000],["4351",230000],["3745",200000],["3412",150000],["6320",70000],["3311",50000],["3312",50000],["4359",50000],["3313",40000],["3399",40000],["3419",40000],["6114",30000],["3421",20000],["3613",20000],["3632",20000],["3511",10000],["3314",5000],["3724",5000]],"purpose_expenditure_total_czk":30670000},"revised":{"economic_expenditure":[["6121",13630370],["5169",6646130],["5011",2350000],["6201",2000000],["5171",1884200],["6125",1850000],["5023",1750000],["5362",1399000],["5154",1343500],["5331",1000000],["5336",966358.79],["6122",700000],["5031",614000],["5365",610500],["5139",593200],["5021",542000],["5153",480500],["5141",475000],["5137",462000],["5032",290000],["5168",225000],["5156",175000],["5151",142650],["5222",140000],["5163",121000],["5229",105000],["5042",100000],["5138",100000],["5166",90000],["6127",60000],["5223",50000],["5499",50000],["5164",47000],["5179",44500],["5194",40000],["5162",35000],["5212",30000],["5132",15000],["5213",14000],["5221",12000],["5321",12000],["5038",10000],["5161",10000],["5167",10000],["5366",7000],["5903",5000],["5175",3600],["5136",3500],["5173",2000],["5165",1850],["6130",1000]],"economic_expenditure_total_czk":41248858.79,"economic_financing":[["8115",9846978.2],["8124",-1200000]],"economic_financing_total_czk":8646978.2,"economic_revenue":[["1211",7500000],["4216",6721979.55],["2111",4094000],["1121",3700000],["1111",2600000],["4116",1736631.04],["1511",1500000],["2132",1080000],["1113",660000],["1345",650000],["1122",600000],["4112",425800],["4222",227500],["2141",200000],["4122",163470],["1112",160000],["1361",160000],["1342",125000],["3111",100000],["1386",80000],["4111",32500],["1387",30000],["2131",20000],["1356",15000],["2112",12000],["1341",8000]],"economic_revenue_total_czk":32601880.59,"purpose_expenditure":[["5512",10500000],["3113",4046358.79],["6171",3232000],["1032",3200000],["3639",3070000],["3322",2910000],["2117",2553500],["6112",2050000],["6399",1993000],["3722",1200000],["2321",960000],["3631",900000],["3315",620000],["2212",500000],["3723",500000],["6310",500000],["3612",400000],["3412",350000],["4351",305000],["3319",300000],["2219",240000],["3745",200000],["2310",95000],["3399",90000],["6320",90000],["3632",70000],["3313",60000],["3311",50000],["3312",50000],["4359",50000],["3419",40000],["6114",32000],["3724",25000],["3421",20000],["3613",20000],["3511",10000],["6402",7000],["3314",5000],["5213",5000]],"purpose_expenditure_total_czk":41248858.79},"actual":{"economic_expenditure":[["6121",12024293.95],["5169",5534233.08],["5011",2342810],["6201",2000000],["5171",1747681.47],["5023",1577529],["5154",1284807.28],["5331",1000000],["5336",966358.79],["6125",905686.21],["5139",752043],["5031",751951],["6122",601370],["5137",567361.37],["5365",522880],["5021",456409],["5153",385633.4],["5032",334680],["5168",325925.74],["5141",172595.08],["5156",161765.91],["5151",136660],["5166",120406.71],["5229",105000],["5163",100567.51],["5222",98362.37],["5138",94197.3],["5042",88792.22],["6127",60000],["5362",-53069],["5179",52303],["5223",50000],["5909",47246.4],["5164",44510],["5499",43224],["5162",39459.16],["5212",30000],["5132",18960.58],["5194",16934.6],["5363",15000],["5213",12000],["5321",12000],["5221",11400],["5161",9884.8],["5167",9541.79],["5038",9074],["5175",6814.3],["5366",6129.2],["5492",6000],["5173",2253],["5165",1850],["6130",1000]],"economic_expenditure_total_czk":35612516.22,"economic_financing":[["8117",30000000],["8118",-15000000],["8115",-11329076],["8124",-1068544]],"economic_financing_total_czk":2602380,"economic_revenue":[["1211",7214633.93],["4216",6721979.55],["1121",3850103.78],["2111",3702337.25],["1111",2620088.27],["4116",1721956.9],["1511",1342683.44],["2132",785868.2],["1345",744225],["1113",510000.52],["1122",501480],["2131",464638],["2141",451500],["4112",425800],["3111",309400],["1112",251183.41],["4222",227500],["1342",225000],["2112",208423],["4122",163470],["1361",154580],["1386",140183.45],["2324",113134.75],["1387",54991.64],["4111",32500],["3121",15000],["1356",12131.94],["2322",11200],["1341",9100],["2119",8029.56],["2229",6129.2],["2321",4750],["2142",3948],["1381",1204.2],["1334",822.9],["1382",159.33]],"economic_revenue_total_czk":33010136.22,"purpose_expenditure":[["5512",8878024.32],["3113",3735693.55],["6171",3220990.65],["1032",2948666.46],["3639",2941481.45],["3322",2854339],["2117",2553500],["6112",1924260],["3722",1134277.95],["2321",883972.41],["3631",852244.28],["3315",583114.68],["3723",457740.63],["6399",438228],["3612",318340.92],["3412",313503.75],["4351",284580.84],["6310",241740.99],["3319",214556.94],["3745",189157.87],["2212",139850],["2310",90750],["6320",72718],["3399",65341],["3313",45983.77],["2219",44849.53],["4359",43224],["3419",40000],["6114",31508.7],["3312",19000],["3632",17954.47],["3511",10000],["3724",9242.46],["6402",6129.2],["3421",5735.4],["3314",1815]],"purpose_expenditure_total_czk":35612516.22}},"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."}}}}