{"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:00304051","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00304051","name":"Obec Liptál","short_name":"Liptál","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":544396},"amounts":{"revenue_approved":62777284,"revenue_adjusted":77974000.65,"revenue_actual":57693433.63,"expense_approved":60985384.06,"expense_adjusted":85930600.71,"expense_actual":56079139.89,"tax_revenue":36229592.08,"nontax_revenue":7016019.37,"capital_revenue":845300,"transfer_revenue":13602522.18,"current_expense":35039309.15,"capital_expense":21039830.74,"budget_balance":1614293.74,"cash_current":5712756.45,"cash_previous":7756148.44},"ratios":{"revenue_execution":0.73990603,"expense_execution":0.65260966,"balance_to_revenue":0.02798055,"cash_to_expense":0.10186954,"cash_yoy":-0.26345447,"capital_expense_share":0.37518105,"transfer_revenue_share":0.23577245},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00304051/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00304051"},"seo":{"slug":"liptal","path":"/cz/municipalities/liptal/"},"population":{"value":1567,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":62777284,"expenditure_czk":60985384.06,"financing_czk":-1791899.94,"balance_czk":1791899.94},{"stage":"revised","revenue_czk":77974000.65,"expenditure_czk":85930600.71,"financing_czk":7956600.06,"balance_czk":-7956600.06},{"stage":"actual","revenue_czk":57693433.63,"expenditure_czk":56079139.89,"financing_czk":-1614293.74,"balance_czk":1614293.74}],"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",33343610],["5011",4154000],["5169",3893739],["5331",3642664],["5023",2120000],["5031",1492000],["5141",1300238.47],["5171",1285000],["5139",1034847],["5154",986600],["6130",835000],["6123",792000],["5153",695000],["5365",674300],["5222",596538],["5032",569500],["5151",325600],["5329",313440.59],["5163",311900],["5021",305876],["5156",250000],["5362",234300],["5166",220000],["5194",196000],["5138",161000],["5323",153000],["6119",150000],["5137",148000],["5162",131000],["5499",110000],["5165",74000],["5164",72000],["5175",65960],["5223",60000],["5179",49160],["5159",45000],["5136",25000],["5909",21500],["5134",21000],["5492",20000],["5038",18000],["5321",15000],["6127",15000],["5167",14800],["5161",11811],["5132",11000],["5229",10000],["5172",5000],["5041",3000],["5173",3000]],"economic_expenditure_total_czk":60985384.06,"economic_financing":[["8124",-4291899.94],["8115",2500000]],"economic_financing_total_czk":-1791899.94,"economic_revenue":[["2329",22447011],["1211",14700000],["1121",7000000],["1111",5000000],["4213",2450851],["2111",2010952],["4216",2000000],["1113",1000000],["1511",1000000],["3111",830000],["1345",700000],["1122",667300],["2132",600101],["2122",542664],["1112",380000],["4112",362300],["4222",270000],["2324",245000],["4113",197105],["1386",100000],["2112",96000],["1387",50000],["4111",31000],["1341",30000],["2321",30000],["1361",20000],["1381",10000],["2119",6000],["1343",1000]],"economic_revenue_total_czk":62777284,"purpose_expenditure":[["3322",15161580],["3392",9237000],["2219",7414000],["3639",4980938.47],["6171",4119333],["3113",4012664],["6112",2765000],["5512",1655800],["3319",1181000],["3745",948000],["1031",921300],["3722",902200],["6399",867300],["2143",765588],["2212",642500],["4354",605000],["2141",552000],["3631",400000],["2411",396500],["3349",350000],["3725",350000],["6409",329280.59],["3612",315000],["3421",267400],["3419",202000],["3723",187500],["3613",167000],["2292",153000],["3399",150500],["2310",150000],["3635",150000],["3721",120000],["2321",96000],["4359",68000],["3231",65000],["3330",60000],["3511",47000],["3341",34000],["6114",32000],["3314",30000],["3632",28000],["2341",19000],["6310",19000],["2333",15000],["3329",15000],["3429",15000],["2221",10000],["5212",10000],["5213",3000]],"purpose_expenditure_total_czk":60985384.06},"revised":{"economic_expenditure":[["6121",47431856.73],["5171",9748455.89],["5169",4343409.11],["5011",4268798],["5331",3642664],["5023",2102000],["5031",1499845],["5139",1195637],["5141",1114487.36],["6123",995569],["5336",949741.59],["5154",865800],["6349",686978],["5153",675130],["5222",607056],["5032",577804],["6130",496000],["5362",428529],["5021",374585],["5163",351712],["5151",339000],["5365",334020],["5329",289733.08],["5194",240700],["5166",220000],["5156",219800],["5904",219181.62],["5138",197512.33],["5323",155200],["6119",150000],["5162",146200],["6127",129400],["5137",119750],["5499",110000],["5164",78900],["5173",76416],["5909",75500],["5165",74000],["5175",63051],["5223",60000],["5134",50502],["5179",49460],["5159",38200],["5136",24000],["5492",20000],["5167",19940],["5038",18000],["5321",15000],["5161",14777],["5229",10000],["5132",7800],["5172",5000],["5041",3000],["5363",500]],"economic_expenditure_total_czk":85930600.71,"economic_financing":[["8123",8611000],["8124",-4354399.94],["8115",3700000]],"economic_financing_total_czk":7956600.06,"economic_revenue":[["2329",22466392.83],["1211",16540300],["1121",8861400],["1111",6170000],["4116",6034837.19],["4216",4702755.53],["4213",2573491.1],["2111",2154074],["1511",1318300],["1113",1170700],["2132",924101],["3111",878000],["1345",750000],["1112",577500],["2122",542664],["4112",362300],["2324",342000],["1122",328020],["1386",325300],["4222",270000],["4113",197105],["1387",126500],["2112",126000],["4122",86200],["1341",42000],["4111",32500],["2321",30000],["1361",29160],["2119",6000],["1334",5200],["1343",1000],["2131",200]],"economic_revenue_total_czk":77974000.65,"purpose_expenditure":[["3322",21417454.29],["3392",12868531.86],["2219",9050047.55],["2212",7548350.78],["3639",5364057.47],["5512",5031137],["3113",4973405.59],["6171",4362406.33],["6112",2735700],["3319",1406381],["3745",1152179.93],["3722",876985.11],["4354",791500],["2115",728174],["6399",678020],["1031",643979],["2321",622692],["2141",609757],["3612",549473.69],["3421",503400],["2411",403500],["3349",380000],["3725",380000],["3631",311107.03],["6409",269353.08],["3613",257000],["3723",247000],["2143",202414],["3419",202000],["3721",200000],["3632",155300],["2292",155200],["3399",150500],["3635",150000],["4199",78100],["4359",72382],["3341",65300],["3231",65000],["3330",60000],["3511",47000],["3314",32500],["6114",32500],["2341",19000],["6310",19000],["2221",17812],["2333",15000],["3329",15000],["3429",15000]],"purpose_expenditure_total_czk":85930600.71},"actual":{"economic_expenditure":[["6121",18757203.74],["5171",9681032.85],["5011",4155266],["5169",4120595.78],["5331",3642664],["5023",2101278],["5031",1475990],["5139",1164235.74],["5141",1012781.3],["6123",995569],["5336",949741.59],["5154",789202.37],["6349",686978],["5153",613400.75],["5222",606961],["5032",568321],["6130",470905],["5362",369268],["5021",353906],["5163",349843.15],["5151",332889.2],["5365",328020],["5329",312196],["5904",219181.62],["5166",213162.34],["5156",201551.42],["5194",170370.58],["5323",155200],["5138",152771.34],["5162",146170.63],["6127",129175],["5499",108000],["5164",78792.3],["5909",77491.27],["5173",76402],["5165",74000],["5137",63236.92],["5223",60000],["5175",59301],["5134",49869],["5179",49510],["5159",47113.53],["5136",23269],["5038",17542.64],["5167",16710],["5321",14000],["5161",13918.1],["5229",9930.24],["5492",7000],["5132",6722.49],["5363",500]],"economic_expenditure_total_czk":56079139.89,"economic_financing":[["8124",-9091740.33],["8123",5310854.77],["8115",2043391.99],["8901",123199.83]],"economic_financing_total_czk":-1614293.74,"economic_revenue":[["1211",16540302.95],["1121",8861449.11],["1111",6170007.53],["4116",6002003.86],["4216",4078922.22],["2329",2966392.83],["4213",2573491.1],["2111",2071652.93],["1511",1318323.59],["1113",1170795.84],["2132",939180],["3111",845300],["1345",735337.88],["1112",577512.7],["2122",542664],["4112",362300],["2324",341533.26],["1122",328020],["1386",322826.01],["4222",270000],["4113",197105],["2112",153393.44],["1387",126526.95],["4122",86200],["1341",41250],["4111",32500],["1361",29160],["1334",5244.1],["1381",2535.42],["2321",736.91],["2131",466],["1343",300]],"economic_revenue_total_czk":57693433.63,"purpose_expenditure":[["2219",8301352.12],["2212",7521246.68],["3639",5241691],["5512",5026830.12],["3113",4912456.67],["6171",4283877.62],["3322",3519809.08],["3392",2945008.85],["6112",2734341],["3319",1177455.21],["3745",1127743.13],["3722",855193.01],["4354",788533.97],["2115",728174],["1031",623485.71],["2321",622352.15],["6399",621159],["2141",609621.38],["3612",501282.95],["3421",495833.25],["2411",397762],["3725",379543.27],["3349",350765.16],["6409",269151.24],["3723",245826.14],["3613",227897.27],["2143",202330],["3631",199938.39],["3419",192586.91],["2292",155200],["3632",141025.61],["3721",123864.42],["4199",78100],["3399",72943.67],["4359",70982.45],["3231",65000],["3341",60610.11],["3330",60000],["3511",40694],["6114",32500],["3314",20380],["6310",18635.4],["2221",17182],["3429",15000],["2341",3774.95]],"purpose_expenditure_total_czk":56079139.89}},"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."}}}}