{"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:00302929","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00302929","name":"Obec Lipová-lázně","short_name":"Lipová-lázně","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Jeseník","municipality_code":540030},"amounts":{"revenue_approved":106035019,"revenue_adjusted":122549195.16,"revenue_actual":97546302.33,"expense_approved":160845019,"expense_adjusted":177359195.16,"expense_actual":104023300.96,"tax_revenue":57449064.02,"nontax_revenue":20192378.49,"capital_revenue":524262.26,"transfer_revenue":19380597.56,"current_expense":89396751.15,"capital_expense":14626549.81,"budget_balance":-6476998.63,"cash_current":72268530.13,"cash_previous":78720394.76},"ratios":{"revenue_execution":0.79597669,"expense_execution":0.58651203,"balance_to_revenue":-0.06639922,"cash_to_expense":0.69473406,"cash_yoy":-0.08195925,"capital_expense_share":0.1406084,"transfer_revenue_share":0.19868101},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00302929/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00302929"},"seo":{"slug":"lipova-lazne","path":"/cz/municipalities/lipova-lazne/"},"population":{"value":2043,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":106035019,"expenditure_czk":160845019,"financing_czk":54810000,"balance_czk":-54810000},{"stage":"revised","revenue_czk":122549195.16,"expenditure_czk":177359195.16,"financing_czk":54810000,"balance_czk":-54810000},{"stage":"actual","revenue_czk":97546302.33,"expenditure_czk":104023300.96,"financing_czk":6476998.63,"balance_czk":-6476998.63}],"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",35111000],["5901",30511986.4],["5331",27942473],["5169",10759000],["5321",10211254],["6121",8050000],["5365",5003670],["5154",4128000],["5011",4070000],["6122",3040000],["5366",2861079.65],["5023",2800000],["5139",1799459.5],["5031",1630000],["5137",1440500],["5492",1395000],["5153",1050000],["5151",1022000],["5362",956000],["5163",687000],["5032",680000],["5229",557690.5],["5021",432000],["5323",414731.5],["5329",403291.45],["6119",400000],["5222",324000],["5212",300000],["6130",300000],["5499",250000],["5173",246000],["5166",235000],["5162",210000],["5138",175000],["5909",170000],["5339",150000],["5903",140000],["5167",136000],["5136",130000],["5194",130000],["5168",100000],["6322",100000],["5172",60000],["5156",50000],["5175",50000],["5364",45483],["5164",37400],["5038",33000],["5161",32000],["5176",30000],["5132",23000],["5189",12000],["5019",10000],["5133",10000]],"economic_expenditure_total_czk":160845019,"economic_financing":[["8117",120000000],["8118",-120000000],["8115",54810000]],"economic_financing_total_czk":54810000,"economic_revenue":[["1211",22800000],["2329",15545000],["1121",12300000],["1111",8500000],["2322",7613000],["1122",5003670],["2132",4841000],["2111",4476000],["1511",3500000],["4121",3000000],["2321",2520000],["2324",2115000],["1342",1800000],["1113",1500000],["1345",1400000],["4116",1229949],["1356",1200000],["3113",1200000],["2141",1003000],["1112",700000],["3111",700000],["4112",551200],["4113",385200],["1386",300000],["2112",300000],["2212",270000],["2131",250000],["2119",167000],["1381",150000],["1387",150000],["1334",140000],["1335",100000],["2310",100000],["1341",80000],["4111",64000],["1361",60000],["1343",20000],["1382",1000]],"economic_revenue_total_czk":106035019,"purpose_expenditure":[["6409",33388605.9],["3639",26622300],["2219",14120000],["3113",13193473],["3612",10545000],["6171",8258000],["3699",6531925.1],["6399",5853670],["3412",5257000],["3392",4973200],["6112",4901400],["3722",3700878],["3631",3282459.5],["3727",2400000],["3613",2045000],["3723",1663376],["3399",1591000],["5213",1470000],["2411",1469000],["3429",1348000],["3745",1300000],["3111",1229000],["5512",944000],["3314",878000],["1036",800000],["3315",575000],["2292",414731.5],["3632",407000],["5272",350000],["3341",214000],["3326",205000],["3349",200000],["3721",180000],["3724",160000],["6310",95000],["4351",80000],["6114",64000],["6320",50000],["3742",36000],["2123",32000],["1039",17000]],"purpose_expenditure_total_czk":160845019},"revised":{"economic_expenditure":[["5171",34396035.79],["5901",31391208.97],["5331",25739000],["6121",16732265.98],["5169",11693021.02],["5321",10663814.97],["5366",5724724.3],["6122",5483352.5],["5365",5003670],["5011",4116204.96],["5154",3967668.47],["5023",2800000],["5139",2222774.18],["5137",1943669.66],["5031",1656769.66],["5492",1410000],["5153",1333000],["5163",1254000],["5336",1203473],["5362",1037875.8],["5151",949792.07],["5032",674963.38],["5222",637000],["5212",615000],["5021",439966],["5323",414731.5],["5329",403291.45],["6119",400000],["6130",300000],["5499",259526.04],["5229",257690.5],["5166",235000],["5162",206000],["5173",186820],["5136",162000],["5339",150000],["5167",146000],["5138",145523],["5903",140000],["5364",136449],["5194",130000],["5168",100000],["6322",100000],["5909",75473.96],["5172",60000],["5175",50000],["5164",37400],["5038",33057],["5161",32904],["5176",30000],["5132",23000],["5156",20000],["5189",12000],["5019",10000],["5133",10000],["5363",3078]],"economic_expenditure_total_czk":177359195.16,"economic_financing":[["8117",120000000],["8118",-120000000],["8115",54810000]],"economic_financing_total_czk":54810000,"economic_revenue":[["1211",22800000],["2329",15430155.39],["4116",14249823.68],["1121",12021572.93],["1111",8500000],["2322",7753078],["1122",5003670],["2132",4870922],["2111",4503900],["1511",3500000],["4121",3000000],["2321",2675000],["2324",2418479.61],["1342",2061959],["4213",1806953],["1113",1535807.98],["1345",1400000],["1356",1400000],["3113",1079780.41],["2141",900860.59],["1112",757060.09],["4216",741872.48],["3111",700000],["4112",574800],["1386",440000],["4113",385200],["2112",302470],["2212",270000],["2131",250000],["4122",182000],["1387",170000],["2119",167500],["1334",140000],["1335",100000],["2310",100000],["1341",80000],["4222",70000],["4111",65000],["1361",60000],["1381",50000],["1343",20000],["2328",10330],["1382",1000]],"economic_revenue_total_czk":122549195.16,"purpose_expenditure":[["6409",37222439.12],["3639",26194300],["3113",15193473],["2219",14120000],["3612",10491689.71],["3613",9065310.29],["6171",8575000],["3429",5991000],["6399",5886623.8],["3412",5585953],["3392",4973200],["6112",4901400],["3722",3504543.9],["3631",3260459.5],["3727",2400000],["3725",1958000],["3699",1931925.1],["3723",1691757.33],["3399",1591000],["5213",1470000],["2411",1469000],["3745",1300000],["5512",1274000],["3111",1199000],["6320",950000],["3314",871000],["1036",800000],["3315",582000],["3326",505000],["2292",414731.5],["3632",407000],["3721",406099.77],["5272",350000],["3341",214000],["3349",200000],["6310",95000],["3724",91853],["4351",80000],["6114",53436.14],["3742",36000],["2123",32000],["1039",17000],["3636",4000]],"purpose_expenditure_total_czk":177359195.16},"actual":{"economic_expenditure":[["5331",25739000],["5171",17605537.24],["6121",10825132.11],["5321",8146050.8],["5169",7476301.37],["5365",5003670],["5011",4112196.86],["6122",3648217.7],["5366",2863644.65],["5023",2690868],["5031",1584925],["5154",1573175.98],["5139",1366724.44],["5137",1320416.29],["5336",1203473],["5153",1198976.45],["5163",1126647.82],["5362",968542.8],["5151",736276.93],["5032",631720],["5222",627000],["5492",577112],["5323",414731.5],["5329",403291.45],["5021",353820],["5212",315000],["5499",259526.04],["5229",207614.5],["5339",150000],["5136",147513.88],["5162",135469.07],["6322",100000],["5173",99763],["5166",87107.9],["5138",60743.98],["5167",54409.9],["6130",53200],["5194",50292],["5364",45483],["5038",17714],["5156",13801.9],["5161",13390],["5164",9409.4],["5363",3078],["5172",2332]],"economic_expenditure_total_czk":104023300.96,"economic_financing":[["8118",-108000000],["8117",78000000],["8115",36447516.63],["8901",29482]],"economic_financing_total_czk":6476998.63,"economic_revenue":[["1211",21709617.44],["4116",14249823.68],["1121",11611089.59],["1111",8181295.93],["2322",6382469],["1122",5003670],["2132",4732902.79],["2111",3196354.5],["1511",3142263.66],["2329",2447648.5],["4121",2139101.4],["1342",2061959],["1113",1535807.98],["1356",1384732.1],["4213",1358000],["1345",1319147.68],["2324",1243891.28],["2141",897860.59],["2321",862740],["1112",757060.09],["4216",741872.48],["4112",574800],["1386",422978.2],["3113",413200],["2131",192859],["4122",182000],["1387",165811.5],["3111",111062.26],["2119",75100],["2112",71962.2],["4222",70000],["4111",65000],["1341",60423],["2310",51561],["1335",43855.01],["2212",36899.63],["1334",22740.6],["1361",22280],["1381",3456.54],["1343",750],["2328",130],["1382",125.7]],"economic_revenue_total_czk":97546302.33,"purpose_expenditure":[["3639",21412522.19],["3113",14554559.07],["3613",7425716.79],["6171",7211724.86],["6399",5886623.8],["3429",5634000],["2219",5173569.18],["3612",5115228.06],["3392",4492890.86],["6112",3715592.45],["3722",3494501.14],["6409",2909127.65],["3412",2613465.47],["3631",2265363.64],["3725",1706100],["3727",1400248.2],["3399",1260182.64],["3111",1058359],["6320",925652],["5512",873680.25],["3314",829073.67],["3699",483905.95],["3315",447138.73],["5213",443485],["3723",422266.02],["2292",414731.5],["3721",406099.77],["1036",338136],["5272",257443.95],["3745",144076],["2411",143579.38],["3349",124586.63],["3341",116195.27],["3632",108005.72],["3326",80314],["6310",70467.82],["6114",53436.14],["2123",9028.16],["3636",2000],["1039",224]],"purpose_expenditure_total_czk":104023300.96}},"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."}}}}