{"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:00473715","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00473715","name":"Obec Lipec","short_name":"Lipec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":513270},"amounts":{"revenue_approved":3516494,"revenue_adjusted":9725125.14,"revenue_actual":9639478.53,"expense_approved":3516494,"expense_adjusted":9725125.14,"expense_actual":9189568.94,"tax_revenue":4151967.52,"nontax_revenue":787730.07,"capital_revenue":0,"transfer_revenue":4699780.94,"current_expense":4094368.94,"capital_expense":5095200,"budget_balance":449909.59,"cash_current":4363203.58,"cash_previous":7913293.99},"ratios":{"revenue_execution":0.99119326,"expense_execution":0.94493066,"balance_to_revenue":0.04667364,"cash_to_expense":0.47479959,"cash_yoy":-0.4486236,"capital_expense_share":0.55445473,"transfer_revenue_share":0.48755552},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00473715/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00473715"},"seo":{"slug":"lipec","path":"/cz/municipalities/lipec/"},"population":{"value":184,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3516494,"expenditure_czk":3516494,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":9725125.14,"expenditure_czk":9725125.14,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":9639478.53,"expenditure_czk":9189568.94,"financing_czk":-449909.59,"balance_czk":449909.59}],"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",1431635],["5023",700000],["5169",426000],["5011",250000],["5021",158000],["5031",105519],["5154",74000],["5032",70000],["5171",67000],["5153",50000],["5139",40000],["5168",35000],["5365",30000],["5156",17000],["5175",10000],["5163",9000],["5194",9000],["5137",8000],["5222",8000],["5162",6000],["5903",5000],["5339",3000],["5038",1100],["5161",1000],["5901",1000],["5134",870],["5362",370]],"economic_expenditure_total_czk":3516494,"economic_revenue":[["1211",1390000],["1121",700000],["1111",460000],["1511",360000],["2131",160000],["1113",110000],["1345",110000],["4112",57400],["1122",50000],["1112",30000],["2324",30000],["2132",21094],["1386",15000],["1381",10000],["1387",10000],["2111",1500],["2141",1000],["1361",500]],"economic_revenue_total_czk":3516494,"purpose_expenditure":[["6112",800000],["2321",743635],["2310",712000],["6171",585489],["3722",330000],["3745",195000],["3631",43000],["6399",30000],["5512",15000],["3399",11000],["3721",10000],["6320",7000],["3429",6000],["3314",5000],["3319",5000],["5213",5000],["3113",3000],["3613",3000],["3421",2000],["3632",2000],["6310",2000],["5212",1000],["3639",370]],"purpose_expenditure_total_czk":3516494,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",5096200],["5169",1433484],["5023",1012000],["5154",320060],["5171",314985.5],["5011",305000],["5031",229519],["6130",216656.64],["5021",190200],["5139",142140],["5032",113500],["5137",78000],["5168",75000],["5153",50000],["5365",30000],["5162",24000],["5175",17784],["5156",17000],["5222",17000],["5194",15508],["5163",9000],["5212",8470],["5903",5000],["5161",1278],["5038",1100],["5901",1000],["5134",870],["5362",370]],"economic_expenditure_total_czk":9725125.14,"economic_revenue":[["4216",4096355.99],["1211",1720000],["1121",922000],["1111",622000],["1511",510000],["4122",391050.5],["2111",272980],["2119",213652],["2131",169000],["4116",143372.45],["1113",122000],["1345",112000],["2321",90000],["1112",60600],["4112",57400],["1122",50000],["1334",48118.2],["1386",33700],["2324",31000],["2132",23094],["1387",13200],["4111",11602],["1381",10000],["1361",1000],["2141",1000]],"economic_revenue_total_czk":9725125.14,"purpose_expenditure":[["3639",5182226.64],["6112",1265000],["6171",877989],["2321",484500],["2310",445600],["3722",370000],["3745",315000],["2212",286185.5],["3635",277184],["3631",51060],["6399",30000],["5512",28000],["3399",19308],["3429",15470],["6114",11602],["3632",11000],["3314",10000],["3319",10000],["3721",10000],["3421",7000],["6320",7000],["5213",5000],["3613",3000],["6310",2000],["5212",1000]],"purpose_expenditure_total_czk":9725125.14,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["6121",5095200],["5169",1338131.51],["5023",1011440],["5011",302753],["5154",280419.12],["5171",266495.92],["5031",228227],["5021",189700],["5139",135140.76],["5032",112973],["5137",70209.9],["5153",40060.22],["5168",31040.03],["5162",23852.88],["5194",14508],["5222",14000],["5175",12501],["5156",10802],["5212",8470],["5163",1958.6],["5038",938],["5161",378],["5362",370]],"economic_expenditure_total_czk":9189568.94,"economic_financing":[["8114",-4000000],["8115",3550090.41]],"economic_financing_total_czk":-449909.59,"economic_revenue":[["4216",4096355.99],["1211",1720014.66],["1121",921948.94],["1111",621166.21],["1511",498864.94],["4122",391050.5],["2111",270680],["2119",212245],["2131",168804],["4116",143372.45],["1113",121770.71],["1345",112000],["2321",82000],["1112",60076.67],["4112",57400],["1334",48118.2],["1386",33583.11],["2324",30564.5],["2132",23094],["1387",13163.37],["4111",11602],["1361",1000],["2141",342.57],["1381",260.71]],"economic_revenue_total_czk":9639478.53,"purpose_expenditure":[["3639",4965570],["6112",1263371],["6171",770300.61],["2321",456120.56],["2310",412506.4],["3722",366556.42],["2212",286099.66],["3745",283998.9],["3635",229900],["3631",47053.63],["3399",19304],["5512",15985],["3429",14470],["6114",11602],["3632",10500],["3314",10000],["3319",10000],["3721",6892.16],["3421",6740],["6310",1681.6],["3613",640],["6320",277]],"purpose_expenditure_total_czk":9189568.94}},"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."}}}}