{"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:00508993","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00508993","name":"Obec Lipník","short_name":"Lipník","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":565563},"amounts":{"revenue_approved":16963900,"revenue_adjusted":14304795.31,"revenue_actual":14304795.31,"expense_approved":12002000,"expense_adjusted":13458773.3,"expense_actual":12441810.05,"tax_revenue":9870131.24,"nontax_revenue":3616154.07,"capital_revenue":400510,"transfer_revenue":418000,"current_expense":11201047.37,"capital_expense":1240762.68,"budget_balance":1862985.26,"cash_current":9247579.45,"cash_previous":8375950.19},"ratios":{"revenue_execution":1,"expense_execution":0.92443864,"balance_to_revenue":0.13023502,"cash_to_expense":0.74326641,"cash_yoy":0.10406333,"capital_expense_share":0.09972526,"transfer_revenue_share":0.02922097},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00508993/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00508993"},"seo":{"slug":"lipnik-00508993","path":"/cz/municipalities/lipnik-00508993/"},"population":{"value":412,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16963900,"expenditure_czk":12002000,"financing_czk":-4961900,"balance_czk":4961900},{"stage":"revised","revenue_czk":14304795.31,"expenditure_czk":13458773.3,"financing_czk":-846022.01,"balance_czk":846022.01},{"stage":"actual","revenue_czk":14304795.31,"expenditure_czk":12441810.05,"financing_czk":-1862985.26,"balance_czk":1862985.26}],"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":[["5169",3125000],["5171",2505000],["5139",1325000],["5365",800000],["5023",700000],["5154",647000],["5141",400000],["5021",325000],["5011",300000],["5031",275000],["5164",240000],["5362",210000],["5339",185000],["5156",140000],["5032",125000],["5137",120000],["5151",115000],["5163",115000],["5222",100000],["5319",80000],["5492",60000],["5175",40000],["5168",20000],["5903",20000],["5162",15000],["5329",10000],["5038",5000]],"economic_expenditure_total_czk":12002000,"economic_financing":[["8115",-3970544],["8124",-991356]],"economic_financing_total_czk":-4961900,"economic_revenue":[["3111",3000000],["1211",2500000],["3112",2200000],["2111",1898000],["1121",1800000],["2132",1160000],["1111",1100000],["1122",1000000],["1345",450000],["1511",450000],["4112",351900],["1113",250000],["2460",216000],["2324",160000],["1112",100000],["2131",53000],["2321",52000],["1342",50000],["2141",41000],["1386",40000],["1341",28000],["1387",20000],["2212",15000],["1334",10000],["1343",5000],["1361",5000],["2112",5000],["2328",3000],["2139",1000]],"economic_revenue_total_czk":16963900,"purpose_expenditure":[["2212",2000000],["2321",1400000],["6171",1200000],["6112",1000000],["6399",1000000],["3612",900000],["3639",640000],["3722",600000],["3314",500000],["3745",500000],["3399",400000],["3613",400000],["2219",300000],["3421",250000],["3111",120000],["4349",120000],["3725",110000],["3631",100000],["6320",100000],["2292",80000],["3429",70000],["3721",60000],["3113",50000],["3419",20000],["5213",20000],["5512",20000],["6310",15000],["3412",10000],["4329",10000],["2333",5000],["3632",2000]],"purpose_expenditure_total_czk":12002000},"revised":{"economic_expenditure":[["5169",3574339.57],["5023",1309441],["5365",1002440],["5171",922518.04],["5154",879288.8],["5011",848118],["6122",786189.88],["5139",760446.24],["6121",458462.5],["5141",431658.48],["5137",377483.51],["5031",366908],["5339",251000],["5164",239612.76],["5021",228601],["5032",169615],["5156",131222.96],["5222",118000],["5163",111672],["5151",104541],["5152",71472.34],["5162",63217],["5492",48060],["5168",41061.35],["5175",33932.66],["5219",25000],["5903",20000],["5132",19482.21],["5323",17997],["5362",14569],["5329",12420],["5194",6531],["5179",5766],["5038",3025],["5161",2790],["5173",1891]],"economic_expenditure_total_czk":13458773.3,"economic_financing":[["8124",-6491356],["8115",5645333.99]],"economic_financing_total_czk":-846022.01,"economic_revenue":[["1211",3982908.75],["1121",2132994.38],["2111",1642078],["1111",1494738.66],["2132",1244137],["1122",687120],["1511",529176.75],["1345",436964],["3111",400510],["4112",385500],["2321",328300],["1113",281889.77],["2460",171753],["1112",139025.04],["2324",108354.77],["1386",78326.4],["2131",74869],["1342",49413],["2141",44197.38],["4111",32500],["1387",30456.69],["1341",24450],["2212",2000],["1334",1380],["1335",787.8],["1361",500],["2328",464.92]],"economic_revenue_total_czk":14304795.31,"purpose_expenditure":[["6171",1782286.18],["2321",1650000],["6112",1595627],["3639",1499812.45],["3745",1229289.49],["3612",1169018.49],["6399",1000000],["3722",595040.53],["3399",594778],["2219",300000],["3421",249189.05],["2212",239599.4],["3631",226900.88],["3613",225293.96],["2349",167186],["3113",165000],["3412",130000],["6320",100000],["3111",86000],["3429",78000],["3725",68854],["3419",62811.57],["3721",60000],["3314",45000],["4349",31614],["6114",27475.3],["5213",20000],["5512",20000],["2292",17997],["6310",15000],["2333",5000],["3632",2000]],"purpose_expenditure_total_czk":13458773.3},"actual":{"economic_expenditure":[["5169",3231230.43],["5023",1309441],["5154",879206.94],["5011",848118],["6122",786189.88],["5171",778651.14],["5365",723275],["5139",697581.43],["6121",454572.8],["5141",431658.48],["5137",370233.93],["5031",366908],["5339",251000],["5164",239612.76],["5021",228601],["5032",169615],["5156",131222.96],["5222",118000],["5151",104541],["5362",-101939],["5163",79345.4],["5152",71472.34],["5162",63217],["5492",48060],["5168",41061.05],["5175",26031.3],["5219",25000],["5132",19482.21],["5323",17997],["5329",12420],["5194",6531],["5179",5766],["5038",3025],["5161",2790],["5173",1891]],"economic_expenditure_total_czk":12441810.05,"economic_financing":[["8124",-991356],["8115",-871629.26]],"economic_financing_total_czk":-1862985.26,"economic_revenue":[["1211",3982908.75],["1121",2132994.38],["2111",1621078],["1111",1494738.66],["2132",1244137],["1122",687120],["1511",529176.75],["1345",436964],["3111",400510],["4112",385500],["2321",328300],["1113",281889.77],["2460",171753],["1112",139025.04],["2324",108354.77],["1386",77710.38],["2131",74869],["1342",49413],["2141",44197.38],["4111",32500],["1387",30456.69],["1341",24450],["2119",21000],["2212",2000],["1334",1380],["1335",787.8],["1381",616.02],["1361",500],["2328",464.92]],"economic_revenue_total_czk":14304795.31,"purpose_expenditure":[["6171",1782286.18],["2321",1633084.04],["6112",1595627],["3639",1499812.45],["3745",1229289.49],["3612",1169018.49],["6399",604327],["3722",595040.53],["3399",586876.64],["3631",226900.88],["3613",225293.96],["3421",181999.2],["2349",167186],["3113",165000],["3412",118860.72],["2212",100732.5],["3111",86000],["3429",78000],["6320",74101],["3725",68854],["2219",68752.5],["3419",62811.57],["4349",31614],["6114",27475],["3721",19379.36],["2292",17997],["5512",15000],["6310",8572.4],["3632",1918.14]],"purpose_expenditure_total_czk":12441810.05}},"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."}}}}