{"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:00289795","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00289795","name":"Obec Lipník","short_name":"Lipník","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":591041},"amounts":{"revenue_approved":10128762,"revenue_adjusted":12268395.91,"revenue_actual":12439440.21,"expense_approved":9128754,"expense_adjusted":11974271.26,"expense_actual":9958300.08,"tax_revenue":9770201.71,"nontax_revenue":1003154.59,"capital_revenue":0,"transfer_revenue":1666083.91,"current_expense":7881453.1,"capital_expense":2076846.98,"budget_balance":2481140.13,"cash_current":4125317.76,"cash_previous":2644185.63},"ratios":{"revenue_execution":1.01394186,"expense_execution":0.83164143,"balance_to_revenue":0.19945754,"cash_to_expense":0.41425923,"cash_yoy":0.5601468,"capital_expense_share":0.20855437,"transfer_revenue_share":0.1339356},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00289795/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00289795"},"seo":{"slug":"lipnik","path":"/cz/municipalities/lipnik/"},"population":{"value":429,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10128762,"expenditure_czk":9128754,"financing_czk":-1000008,"balance_czk":1000008},{"stage":"revised","revenue_czk":12268395.91,"expenditure_czk":11974271.26,"financing_czk":-294124.65,"balance_czk":294124.65},{"stage":"actual","revenue_czk":12439440.21,"expenditure_czk":9958300.08,"financing_czk":-2481140.13,"balance_czk":2481140.13}],"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":[["5171",2028800],["6121",1705996],["5169",1140680],["5011",675000],["5023",450100],["5137",381500],["5154",351300],["5139",324100],["5331",300000],["6122",300000],["5153",180800],["5031",157530],["5021",125300],["5156",120320],["5032",97820],["5365",96800],["6130",91000],["5222",90000],["5141",80528],["5151",80300],["5163",72900],["5499",55200],["5221",43000],["5168",32300],["5329",20260],["5175",20000],["5194",18200],["5339",15600],["5173",13900],["5162",12000],["5167",9800],["5172",8400],["5166",5000],["5492",5000],["5038",4200],["5161",4120],["5132",3900],["5136",3900],["5229",2900],["5362",300]],"economic_expenditure_total_czk":9128754,"economic_financing":[["8124",-1000008]],"economic_financing_total_czk":-1000008,"economic_revenue":[["1211",4044512],["1121",2110700],["1111",1488800],["1511",650000],["1345",368000],["2141",300000],["1113",276900],["2111",208500],["2132",172500],["1112",106500],["4112",102000],["1122",95200],["2131",63400],["1386",39400],["2139",30000],["4111",30000],["1387",18100],["2133",11300],["1341",8100],["1361",3900],["1342",950]],"economic_revenue_total_czk":10128762,"purpose_expenditure":[["3745",1637496],["6171",1537800],["3639",1065300],["3392",933300],["3113",773600],["6112",499750],["3412",456300],["3632",387500],["3722",298660],["3723",298400],["5512",258400],["3631",157300],["3326",150000],["2321",100528],["6399",95200],["3399",94500],["3419",90000],["1032",80000],["6114",30000],["3314",27100],["4359",20000],["2212",19700],["3421",18300],["3349",18000],["3721",16200],["3522",15000],["2310",12840],["2219",10000],["6310",9400],["5213",9000],["3319",5000],["2119",2900],["3341",780],["2221",500]],"purpose_expenditure_total_czk":9128754},"revised":{"economic_expenditure":[["5171",2605794],["6121",1905996],["5169",1261798],["5137",1101190.96],["6122",755101],["5011",675000],["5139",520100],["5023",467600],["5154",356400],["5331",300000],["5365",235120],["5156",208320],["5153",198800],["5021",188700],["5031",157530],["6349",113000],["5222",104580],["5032",100564.3],["6130",91000],["5141",80528],["5151",80300],["5163",74900],["5499",55200],["5212",43000],["5221",43000],["5168",32300],["5223",32000],["5019",26500],["5194",22429],["5329",20260],["5175",20000],["5173",16400],["5339",15600],["5162",12000],["5167",9800],["5172",8400],["5492",8000],["5166",5000],["5038",4200],["5161",4120],["5132",3900],["5136",3900],["5229",3030],["5039",2610],["5362",300]],"economic_expenditure_total_czk":11974271.26,"economic_financing":[["8124",-1000008],["8115",705883.35]],"economic_financing_total_czk":-294124.65,"economic_revenue":[["1211",4044512],["1121",2110700],["1111",1488800],["1511",650000],["4222",465000],["4121",445400],["1345",368000],["4213",320000],["4116",308792.91],["2141",300000],["1113",276900],["1122",233520],["2111",208500],["2132",172500],["2321",157230],["4216",137750],["4122",110000],["1112",106500],["4112",102000],["2131",63400],["4229",54641],["1386",39400],["4111",32500],["2139",30000],["1387",18100],["2133",11300],["1341",8100],["1361",3900],["1342",950]],"economic_revenue_total_czk":12268395.91,"purpose_expenditure":[["3392",2058990.96],["3745",1637496],["3639",1178300],["6171",1094211.69],["5512",828211],["2219",815582.31],["3113",773600],["3632",587500],["6112",519994.3],["3723",362400],["3412",356301],["3722",314660],["6399",233520],["3399",187129],["3631",157300],["3326",150000],["3421",118299],["3419",104580],["2321",100528],["3314",93100],["2141",43000],["3349",36076],["6114",32500],["3330",32000],["1032",30000],["4359",20000],["2212",19700],["3721",19200],["3522",15000],["2221",13552],["2310",12840],["6310",11400],["5213",9000],["3319",5000],["2119",3030],["3341",270]],"purpose_expenditure_total_czk":11974271.26},"actual":{"economic_expenditure":[["5171",1610124.02],["6121",1402869.05],["5169",1195415.34],["5011",844645],["5137",792998.35],["6122",560977.93],["5023",467585],["5139",376911.65],["5154",341587.23],["5331",300000],["5336",293950.41],["5365",233520],["5031",209314],["5021",169216],["5153",148597],["5032",118027],["6349",113000],["5222",109580],["5156",101853.22],["5141",79422.2],["5499",66700],["5151",65097],["5019",49606.2],["5212",43000],["5163",36955.2],["5194",35581],["5223",32000],["5168",30486],["5329",20260],["5339",15000],["5175",13105],["5221",13000],["5162",11839.84],["5161",9140.3],["5164",8000],["5039",7975],["5132",6125],["5492",6000],["5173",4616],["5038",3450],["5041",3376.14],["5229",3029],["5167",2350],["5134",1345],["5136",670]],"economic_expenditure_total_czk":9958300.08,"economic_financing":[["8115",-1481132.13],["8124",-1000008],["8117",300000],["8118",-300000]],"economic_financing_total_czk":-2481140.13,"economic_revenue":[["1211",4093696.27],["1121",2191055.97],["1111",1518453.36],["1511",789961.28],["4121",445400],["1345",382985],["2111",326466.5],["4213",320000],["4116",308792.91],["1113",289673.41],["2132",269029],["1122",233520],["2321",157230],["4222",155000],["1112",142831.81],["4216",137750],["4122",110000],["4112",102000],["2324",101144],["1386",79830.9],["2131",68571],["4229",54641],["4111",32500],["1387",31287.3],["2139",30000],["2310",18000],["2133",15912],["2141",11026.09],["1341",7900],["2322",5776],["1334",3573.3],["1361",3500],["1342",1290],["1381",641.4],["1382",1.71]],"economic_revenue_total_czk":12439440.21,"purpose_expenditure":[["3392",1631813],["3639",1145059.87],["3745",1065292.86],["2219",815504.31],["5512",788421.61],["3113",771778.65],["6171",721159.07],["3632",559695.11],["6112",509655],["3723",358049.43],["3722",314469.44],["6399",233520],["3412",140604.64],["3399",133298.07],["3419",104580],["3631",101275.25],["3326",100000],["3421",99999],["3314",83562],["2321",79422.2],["2141",43000],["3349",36073],["3330",32000],["3721",18395.67],["6114",16036.7],["2221",13552],["2310",12840],["6310",11327.2],["4359",10000],["3319",4500],["2119",3029],["3341",270],["1032",117]],"purpose_expenditure_total_czk":9958300.08}},"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."}}}}