{"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:00280551","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00280551","name":"Obec Lipovec","short_name":"Lipovec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Blansko","municipality_code":581950},"amounts":{"revenue_approved":31633000,"revenue_adjusted":34667700,"revenue_actual":36810003.49,"expense_approved":44133000,"expense_adjusted":55557700,"expense_actual":36718828.17,"tax_revenue":28372948.01,"nontax_revenue":4318238.88,"capital_revenue":117800,"transfer_revenue":4001016.6,"current_expense":19781498.94,"capital_expense":16937329.23,"budget_balance":91175.32,"cash_current":36366955.1,"cash_previous":36274198.23},"ratios":{"revenue_execution":1.06179537,"expense_execution":0.6609134,"balance_to_revenue":0.00247692,"cash_to_expense":0.99041709,"cash_yoy":0.0025571,"capital_expense_share":0.46127096,"transfer_revenue_share":0.10869373},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00280551/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00280551"},"seo":{"slug":"lipovec","path":"/cz/municipalities/lipovec/"},"population":{"value":1191,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":31633000,"expenditure_czk":44133000,"financing_czk":12500000,"balance_czk":-12500000},{"stage":"revised","revenue_czk":34667700,"expenditure_czk":55557700,"financing_czk":20890000,"balance_czk":-20890000},{"stage":"actual","revenue_czk":36810003.49,"expenditure_czk":36718828.17,"financing_czk":-91175.32,"balance_czk":91175.32}],"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",14033800],["6121",9563000],["5901",3228000],["5331",2655000],["5171",2650700],["5011",1900000],["6130",1600000],["5023",1480000],["5031",787000],["6122",743000],["5139",644000],["5021",595500],["5137",594000],["5154",551000],["5222",500000],["5365",500000],["5153",339000],["5032",307000],["5151",282000],["5163",221000],["5136",155000],["5156",136000],["5323",121200],["5362",102000],["5168",100000],["5194",90000],["5162",47000],["5175",37000],["5499",27000],["5321",26000],["5329",24300],["5229",20000],["5167",17000],["5173",12500],["5038",12000],["5903",10000],["5019",8000],["5161",7000],["5134",5000],["5131",1000],["5132",1000]],"economic_expenditure_total_czk":44133000,"economic_financing":[["8117",15000000],["8118",-15000000],["8115",12500000]],"economic_financing_total_czk":12500000,"economic_revenue":[["1211",12000000],["1121",6000000],["1111",4250000],["2132",2575700],["4116",1300000],["1113",1000000],["1511",925000],["1345",886000],["2324",721000],["1122",500000],["4112",379300],["1112",275000],["2111",209000],["2131",169000],["3122",130000],["1386",125000],["1387",60000],["1341",37000],["1361",25000],["1343",20000],["2133",20000],["2141",20000],["2119",5000],["2310",1000]],"economic_revenue_total_czk":31633000,"purpose_expenditure":[["2321",8000000],["2212",3500000],["6409",3228000],["3639",3000000],["3119",2580000],["2310",2500000],["3745",2500000],["6171",2200000],["6112",1900000],["3115",1600000],["2221",1500000],["3723",1100000],["3113",1000000],["3419",1000000],["3612",1000000],["3314",900000],["3722",800000],["2219",770000],["5512",600000],["6399",600000],["2141",500000],["2341",500000],["3429",500000],["3631",500000],["4351",300000],["3633",200000],["6320",160000],["1031",150000],["3326",150000],["3349",130000],["2292",121200],["3111",100000],["3399",100000],["3412",100000],["3421",100000],["3632",100000],["3721",70000],["3341",40000],["6310",15000],["5213",10000],["3319",8800]],"purpose_expenditure_total_czk":44133000},"revised":{"economic_expenditure":[["6121",16980700],["5169",10363600],["6130",6265200],["5331",2723600],["5171",2695000],["5011",2237400],["6349",2211900],["5336",1635500],["5023",1480000],["6122",1215200],["5139",1041500],["5031",871500],["5137",714400],["5021",659000],["5154",580000],["5365",575200],["5151",392100],["5153",388400],["5032",352700],["5222",350000],["5163",224300],["5362",211000],["5136",200000],["6322",150000],["5156",130700],["5323",121200],["5168",121000],["5321",108500],["5364",103400],["5194",89000],["5901",60400],["5175",53800],["5329",48200],["5162",45100],["5229",40000],["5499",27000],["5167",20600],["5038",15000],["5173",13200],["5019",11000],["5903",10000],["5161",7600],["5164",6000],["5134",5000],["5131",1800],["5132",1000]],"economic_expenditure_total_czk":55557700,"economic_financing":[["8117",50000000],["8118",-50000000],["8115",20890000]],"economic_financing_total_czk":20890000,"economic_revenue":[["1211",12000000],["1121",6000000],["1111",4250000],["4116",3165400],["2132",2671200],["1113",1000000],["1511",925000],["1345",886000],["1122",567200],["2324",474000],["2149",380000],["4112",379300],["4216",366100],["2111",309000],["1112",275000],["1386",200000],["2131",196000],["3122",130000],["2119",105000],["1387",80000],["1361",60000],["4222",50000],["2212",45000],["4111",40400],["1341",37000],["1343",20000],["2133",20000],["2141",20000],["3111",13000],["1334",2100],["2310",1000]],"economic_revenue_total_czk":34667700,"purpose_expenditure":[["3639",10351800],["3613",6500000],["2321",5851600],["3119",4290100],["2212",3500000],["2310",2500000],["3745",2500000],["6171",2200000],["6112",1900000],["3115",1896700],["2221",1500000],["3723",1100000],["3113",1000000],["3419",1000000],["3612",1000000],["3314",950000],["3722",800000],["6399",776200],["2219",770000],["5512",600000],["2141",500000],["2341",500000],["3429",500000],["3631",500000],["3326",350000],["3632",300000],["4351",300000],["3633",200000],["6320",160000],["1031",150000],["3349",150000],["3399",150000],["3421",150000],["2292",121200],["6402",103400],["3111",100000],["3412",100000],["3721",70000],["6409",60400],["3341",40000],["6114",32500],["6310",15000],["5213",10000],["3319",8800]],"purpose_expenditure_total_czk":55557700},"actual":{"economic_expenditure":[["6121",9838085.67],["5169",3770093.5],["6130",3573100],["5331",2723590],["6349",2211891.87],["5011",2133916],["5171",1730119.03],["5336",1635443.99],["5023",1418651],["6122",1164251.69],["5139",865531.21],["5031",812506],["5365",573610],["5021",565153],["5137",465896.85],["5154",461762.07],["5222",348200],["5151",347998.84],["5153",324892.69],["5032",314748],["5163",207572],["5136",182176],["6322",150000],["5323",121200],["5168",119435.47],["5321",108500],["5364",84952.18],["5194",80241],["5156",58223],["5362",57414.9],["5175",52203],["5329",48140],["5162",42120.77],["5229",39200.44],["5499",26500],["5167",18561],["5038",14526],["5019",8561],["5161",6741],["5164",6000],["5134",4584],["5131",1494],["5173",1041]],"economic_expenditure_total_czk":36718828.17,"economic_financing":[["8118",-35000000],["8117",32500000],["8115",2314914.78],["8901",93909.9]],"economic_financing_total_czk":-91175.32,"economic_revenue":[["1211",12635505.16],["1121",6761249.83],["1111",4671059.46],["4116",3165288.11],["2132",2610617.43],["1511",1083114.98],["1113",894026.29],["1345",876623],["1122",567210],["2324",452713.95],["1112",440784.67],["4112",379300],["4216",366040.74],["2111",306321.5],["2149",276250],["2141",275962],["1386",246332.02],["2131",198229],["2119",124146],["1387",96549.57],["3122",80800],["1361",56840],["4222",50000],["2212",45000],["4111",40387.75],["1341",38734],["3111",37000],["2133",20000],["2329",8460],["1334",2362.2],["1381",1990.2],["2139",539],["1343",400],["1335",139.2],["1382",27.43]],"economic_revenue_total_czk":36810003.49,"purpose_expenditure":[["3639",7556221.49],["3613",6025856.25],["3119",4290043.99],["2310",2235791.87],["6171",2177777.12],["3745",2038692.58],["6112",1814246],["3115",1483813.9],["3314",910973.35],["3419",776848.12],["3723",769269.54],["3722",746989.13],["6399",623624.9],["3612",580310.83],["2212",576074.63],["5512",532481.44],["3429",498200],["2141",478476.21],["3631",359410.7],["3113",345565.2],["3326",307216.69],["4351",250613],["3632",176359],["6320",153154],["3399",143978],["3349",135184],["2292",121200],["6402",84952.18],["2221",83926],["2219",82571.08],["3421",81979.18],["3721",59216.34],["2321",55851],["3412",32670],["6114",32445.02],["3111",23781],["3633",21780],["1031",13598],["6310",12292],["3341",11260.43],["3319",8262],["2341",5872]],"purpose_expenditure_total_czk":36718828.17}},"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."}}}}