{"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:00301493","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00301493","name":"Město Lipník nad Bečvou","short_name":"Lipník nad Bečvou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":514705},"amounts":{"revenue_approved":255902300,"revenue_adjusted":293521896.55,"revenue_actual":331037147.03,"expense_approved":254303300,"expense_adjusted":453853888.09,"expense_actual":361816578.43,"tax_revenue":221510106.49,"nontax_revenue":56229301.11,"capital_revenue":215730,"transfer_revenue":53082009.43,"current_expense":256185153.36,"capital_expense":105631425.07,"budget_balance":-30779431.4,"cash_current":159685394.29,"cash_previous":192036201.86},"ratios":{"revenue_execution":1.12781074,"expense_execution":0.79720938,"balance_to_revenue":-0.09297878,"cash_to_expense":0.4413435,"cash_yoy":-0.16846203,"capital_expense_share":0.29194744,"transfer_revenue_share":0.16035061},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00301493/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00301493"},"seo":{"slug":"lipnik-nad-becvou","path":"/cz/municipalities/lipnik-nad-becvou/"},"population":{"value":7955,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":255902300,"expenditure_czk":254303300,"financing_czk":-1599000,"balance_czk":1599000},{"stage":"revised","revenue_czk":293521896.55,"expenditure_czk":453853888.09,"financing_czk":160331991.54,"balance_czk":-160331991.54},{"stage":"actual","revenue_czk":331037147.03,"expenditure_czk":361816578.43,"financing_czk":30779431.4,"balance_czk":-30779431.4}],"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":[["5331",99097700],["6121",41189300],["5011",40912500],["5031",10570600],["5171",7835100],["5169",7049100],["5152",5920000],["5336",5457700],["5032",3913900],["5151",3042000],["5023",2798000],["6201",2750000],["5499",2332000],["5168",2205000],["5222",1800000],["5323",1750000],["5154",1701100],["5362",1624700],["5163",1130500],["5139",1130000],["5909",1005000],["5021",994900],["5229",908000],["5166",726500],["5167",645700],["5137",561000],["5153",560000],["5493",500000],["5175",353000],["5156",343000],["5173",323600],["5162",297000],["5161",295000],["5179",274800],["5164",259900],["5132",222000],["6122",195000],["5134",179700],["5194",165200],["5038",154000],["5329",123000],["5172",100000],["5660",100000],["5199",90200],["5321",90000],["6130",90000],["5042",80000],["5195",62000],["6142",50000],["5901",44000],["5122",40000],["5041",36000],["5136",32000],["5155",32000],["5811",30000],["5019",28600],["5192",28000],["5138",20000],["5141",20000],["5133",14000],["5144",10000],["5039",8000],["5903",2000],["5142",1000]],"economic_expenditure_total_czk":254303300,"economic_financing":[["8124",-2084000],["8115",485000]],"economic_financing_total_czk":-1599000,"economic_revenue":[["1211",76000000],["1121",38800000],["1111",28800000],["1511",23500000],["4112",17648900],["2132",16604200],["2111",8054800],["2122",7357700],["1345",7000000],["1333",6000000],["4122",5457700],["1113",4500000],["1361",3457000],["4116",3108000],["2324",2830000],["1112",1500000],["2141",1500000],["1387",1000000],["1386",800000],["2212",505000],["4111",370000],["2131",300000],["1341",240000],["2139",200000],["1334",150000],["1353",100000],["1343",81000],["2112",28000],["2460",10000]],"economic_revenue_total_czk":255902300,"purpose_expenditure":[["6171",60272800],["6409",37207000],["3639",27929300],["3722",22650000],["3612",18261900],["4351",14180600],["3319",11020500],["3113",10905600],["5311",9340400],["3412",4623000],["3631",4060300],["3314",4058600],["6112",3921000],["4356",2391600],["3613",2118700],["3111",2079600],["3121",2053600],["2295",1760000],["3117",1713600],["2143",1618300],["6399",1500000],["3419",1104000],["2321",964000],["5512",900600],["3322",876000],["6320",835000],["6114",690000],["3392",593500],["2219",547800],["3429",471500],["1014",401000],["3349",300000],["6310",300000],["3315",267500],["3399",221900],["4379",200000],["3421",186800],["4339",169600],["3636",160000],["2221",155000],["3745",150300],["1031",150000],["3729",130000],["2299",80000],["4399",79400],["2212",75500],["1032",70000],["3792",70000],["3341",58000],["3231",56000],["2339",50000],["5272",44000],["4349",43500],["2223",38000],["3326",31500],["2141",30000],["3632",30000],["2169",25500],["2333",20000],["5279",18000],["2229",15000],["4341",15000],["5273",6000],["2369",5000],["5213",2000]],"purpose_expenditure_total_czk":254303300},"revised":{"economic_expenditure":[["6121",133622582.84],["5331",105862981.18],["5011",40702805.87],["5171",36922164.94],["6122",15696911.44],["5336",12908449.89],["6123",10700000],["5169",10613338],["5031",10528148],["6125",8454313.09],["5365",7338870],["6351",5162949.28],["6313",5100000],["5152",4682481],["5032",3898126],["5151",3075397],["5023",2798000],["6201",2750000],["5168",2458000],["5499",2332000],["5364",1995413.6],["6111",1923902.78],["5909",1897200],["5323",1750000],["5362",1624700],["5137",1594910],["5139",1540454],["5154",1535080.5],["5222",1483000],["5163",1140500],["5021",1069373],["6356",1032236.05],["5493",949700],["5167",713200],["5166",696500],["5213",515300],["6119",500000],["5229",488000],["5175",424622],["5153",383300],["5156",364946.83],["5161",364017.8],["6130",331400],["5173",314536],["5162",299300],["5179",274800],["5164",259500],["5492",243100],["5134",227960],["5194",217178],["5132",212100],["5038",168801],["5221",159000],["6127",136000],["5339",126000],["5329",123000],["5172",116000],["5199",106586],["5223",100000],["5660",100000],["6322",100000],["5042",93600],["5321",90000],["5195",62000],["5367",60976],["6142",50000],["5122",40000],["5041",35500],["5019",32485],["5155",32000],["5901",29000],["5192",28000],["5136",22000],["5141",20000],["5133",16000],["5138",11700],["5144",10000],["5039",8491],["5903",2000],["5142",1000]],"economic_expenditure_total_czk":453853888.09,"economic_financing":[["8115",160833991.54],["8124",-2084000],["8901",1582000]],"economic_financing_total_czk":160331991.54,"economic_revenue":[["1211",76000000],["1121",38800000],["1111",28800000],["1511",23500000],["4112",16976900],["2132",16645766],["4216",16177803.8],["4116",10211536.63],["2111",9444800],["4122",8955115],["2122",8695534.81],["1122",7338870],["1345",7000000],["1333",6000000],["1113",4500000],["1361",3457000],["2324",2866396.94],["2141",1619265.54],["1112",1500000],["1387",1000000],["1386",800000],["2229",568281.83],["2212",505000],["4111",377500],["2131",300000],["4222",297000],["1341",240000],["4113",240000],["2139",200000],["1334",150000],["1353",100000],["2322",91972],["1343",81000],["4121",44154],["2112",28000],["2460",10000]],"economic_revenue_total_czk":293521896.55,"purpose_expenditure":[["6171",63624323],["3113",47673915.58],["2221",43180000],["2219",38484100],["6409",37940736.66],["3639",31686706.31],["3319",23125162],["3722",22650000],["3612",19224056],["4351",16776596.57],["5512",12480316],["5311",10103900],["3412",9355000],["6399",8838870],["2321",8819800],["3121",6969700.4],["3631",6060300],["3314",4813395.47],["3322",4292000],["6112",3921000],["3117",3472255.56],["4356",3102900],["3613",2848126.94],["3111",2619742],["2333",2470000],["6402",1995413.6],["3421",1901500],["2143",1850300],["2295",1760000],["3392",1566032],["3419",1234000],["6320",845000],["3429",826100],["6114",697500],["3635",680000],["2212",601600],["3633",482000],["2310",447000],["1014",401000],["3745",335300],["3399",317900],["3349",300000],["6310",300000],["3315",267500],["5269",240000],["2115",200000],["3729",196000],["4339",169600],["3636",160000],["4374",155000],["1031",150000],["3326",118500],["3330",100000],["3792",100000],["2299",80000],["4399",79400],["2223",72340],["1032",70000],["4375",70000],["4371",65000],["4376",60000],["3231",56000],["3341",52000],["4359",50000],["4350",35000],["2141",30000],["3632",30000],["5272",29000],["2169",25500],["4341",25000],["5279",18000],["2229",15000],["4357",15000],["2339",10000],["4379",9000],["4378",7000],["5273",6000],["2369",5000],["4344",4000],["4349",3500],["5213",2000]],"purpose_expenditure_total_czk":453853888.09},"actual":{"economic_expenditure":[["5331",105862981.18],["6121",81204324.59],["5011",39302503],["5171",33811235.95],["5336",12908449.89],["5031",10144963],["6122",8779690.65],["5169",8553176.45],["5365",7338870],["6351",5162949.28],["6125",4523838.25],["5152",4100453.19],["5032",3771212],["5151",2862993.82],["5023",2758284],["6201",2741856],["5168",2347951.74],["5499",1997300],["5364",1995413.6],["5909",1799049.51],["5323",1583538.4],["6111",1495410.25],["5222",1483000],["5137",1439842.1],["5139",1333189.44],["5154",1314868.32],["5362",1183255],["5163",1056290.99],["6356",1032236.05],["5493",939395],["5021",649915],["5166",547832.27],["5213",515300],["5229",483187.1],["6119",433180],["5167",361927.79],["5161",328615],["5175",306292.6],["5153",302009.13],["5162",258119.49],["5179",241828.57],["5156",227821.2],["5132",205599.52],["5134",204978.7],["5173",165464],["5038",160527],["5221",159000],["5194",137169.43],["6127",134340],["5164",127174.56],["5339",126000],["5329",122745],["5172",115434],["5223",100000],["6322",100000],["5321",79550],["5042",75545.98],["5199",73211],["5367",60976],["5492",55000],["5041",29721.4],["5155",24495],["6130",23600],["5136",16243],["5138",11621],["5133",7638.52],["5144",5784],["5019",4247.91],["5192",2500],["5141",2026.13],["5039",1436.48]],"economic_expenditure_total_czk":361816578.43,"economic_financing":[["8117",295000000],["8118",-295000000],["8115",32367241.57],["8124",-2083386],["8901",495575.83]],"economic_financing_total_czk":30779431.4,"economic_revenue":[["1211",79919909.64],["1121",42781685.91],["1111",30832793.2],["1511",26268200.79],["4112",16976900],["2132",16909344.3],["4216",16177803.8],["2111",10549027.31],["4116",10013536.63],["2322",9122370],["4122",8955115],["2122",8695406.77],["1333",7963124.77],["1345",7544162.61],["1122",7338870],["1113",5655489.91],["1361",5461860],["2324",3588698.43],["1112",2788763.77],["2142",2571600],["2141",1888902.36],["1386",1545539.01],["1387",1429872.23],["2212",1271209.28],["1334",1134836.22],["2229",568281.83],["2131",450093.19],["4111",377500],["2139",300490.19],["4222",297000],["2119",276053.03],["1343",261543],["4113",240000],["1341",235064.31],["1353",227400],["3111",215730],["1385",93398.03],["4121",44154],["2112",27624.42],["1381",12480.18],["1356",10900.14],["2460",10000],["1383",4212.77],["2310",200]],"economic_revenue_total_czk":331037147.03,"purpose_expenditure":[["6171",59192460.7],["2221",38854807.02],["2219",34151851.32],["3113",31371611.18],["3639",30981421.51],["3722",22641856],["3319",21568592.24],["3612",18692628.07],["4351",16776596.57],["5311",9195182.35],["3412",8911240.96],["6399",8499165],["3121",6969700.4],["3631",6060300],["3314",4813395.47],["6112",3775675.9],["3117",3472255.56],["3322",3438910.8],["2321",3280630.78],["4356",3102900],["3111",2619742],["2333",2437380.66],["3613",2427313.38],["6402",1995413.6],["3421",1853109.65],["2143",1839450.3],["2295",1589588.4],["3392",1440047.14],["5512",1398088.94],["3419",1228174.7],["6320",842751],["3429",772611.05],["3633",467710.41],["3635",465180],["2310",446767.91],["6409",379209.57],["6114",339505.06],["3349",295202],["1014",289511],["3745",278660.35],["3399",256979.8],["5269",240000],["6310",217458.99],["3315",202657.11],["2212",198759.72],["3729",169970.41],["4374",155000],["2115",150000],["1031",149618.92],["3330",100000],["3792",99790.4],["3636",97765.1],["3326",92094.75],["4375",70000],["1032",69252.8],["4371",65000],["4376",60000],["4359",50000],["2223",40570],["3231",39149.55],["4350",35000],["2169",16286.6],["5279",16242.14],["4357",15000],["3632",10427],["4341",10000],["4379",9000],["4378",7000],["3341",6957.5],["4344",4000],["4399",2572.69],["2299",2486],["2339",800],["4349",140]],"purpose_expenditure_total_czk":361816578.43}},"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."}}}}