{"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:00583065","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00583065","name":"Obec Lipovice","short_name":"Lipovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Prachatice","municipality_code":537071},"amounts":{"revenue_approved":5641600,"revenue_adjusted":8804822,"revenue_actual":8758712.3,"expense_approved":5641600,"expense_adjusted":13961120,"expense_actual":13576368.46,"tax_revenue":4910529.74,"nontax_revenue":1504786.56,"capital_revenue":0,"transfer_revenue":2343396,"current_expense":4462833.58,"capital_expense":9113534.88,"budget_balance":-4817656.16,"cash_current":5979677.58,"cash_previous":10746632.51},"ratios":{"revenue_execution":0.99476313,"expense_execution":0.97244121,"balance_to_revenue":-0.5500416,"cash_to_expense":0.4404475,"cash_yoy":-0.44357662,"capital_expense_share":0.67127928,"transfer_revenue_share":0.26755029},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00583065/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00583065"},"seo":{"slug":"lipovice","path":"/cz/municipalities/lipovice/"},"population":{"value":224,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5641600,"expenditure_czk":5641600,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":8804822,"expenditure_czk":13961120,"financing_czk":5156298,"balance_czk":-5156298},{"stage":"actual","revenue_czk":8758712.3,"expenditure_czk":13576368.46,"financing_czk":4817656.16,"balance_czk":-4817656.16}],"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",1206300],["5169",1043000],["5023",800000],["5171",737000],["5021",411200],["5031",230000],["5154",220000],["5138",200000],["5362",200000],["5139",129000],["5032",83000],["5137",68000],["5168",60000],["5163",52100],["5156",25000],["5175",25000],["5492",20000],["5901",20000],["5903",20000],["5229",14500],["5179",12000],["5222",11000],["5364",10000],["6119",7000],["5167",6000],["5134",5000],["5161",5000],["5166",5000],["5176",5000],["5041",2000],["5194",2000],["5019",1000],["5173",1000],["5329",1000],["5365",1000],["5909",1000],["6130",1000],["5038",500],["5039",500],["5162",500]],"economic_expenditure_total_czk":5641600,"economic_financing":[["8117",7250000],["8118",-7250000]],"economic_financing_total_czk":0,"economic_revenue":[["1211",2100000],["1121",984000],["1111",710000],["2111",432000],["1511",270000],["2112",255000],["1122",180000],["1345",170000],["2141",150000],["1113",136000],["4112",71000],["1112",50000],["2324",35000],["2132",31600],["1386",23000],["1381",15000],["1387",11000],["1341",6000],["2119",5000],["2131",2000],["1361",1500],["1334",1000],["2328",1000],["2329",1000],["2139",500]],"economic_revenue_total_czk":5641600,"purpose_expenditure":[["6112",1075400],["3613",641300],["2310",636000],["2341",520000],["3399",485000],["6171",393000],["1032",350000],["2321",295000],["3723",226800],["3722",206000],["6399",180000],["3745",131000],["1031",95000],["6320",47100],["3412",43000],["3631",43000],["5512",41000],["1036",37000],["3322",36000],["2212",30000],["3639",20000],["5212",20000],["5213",20000],["2221",15000],["6409",13000],["3314",12000],["6402",10000],["2223",5000],["3429",5000],["6310",5000],["2219",4000],["3900",1000]],"purpose_expenditure_total_czk":5641600},"revised":{"economic_expenditure":[["6121",8711140],["5169",1145830],["5023",923770],["6130",438000],["5021",432590],["5137",337346],["5154",317231],["5362",269850],["5138",206072],["5139",204636],["5031",192000],["5171",136000],["5032",91451],["5164",81020],["5168",69000],["5163",55920],["5175",51434],["5364",36037],["5212",32666],["5156",25000],["5172",24051],["5222",21000],["5492",20000],["5901",20000],["5903",20000],["5194",16600],["5229",14500],["5179",13500],["5176",10000],["5166",6535],["5155",6353],["5167",6000],["5161",5135],["5134",5000],["5329",5000],["5173",2030],["5041",2000],["5909",2000],["5019",1000],["5038",1000],["5365",1000],["5162",923],["5039",500]],"economic_expenditure_total_czk":13961120,"economic_financing":[["8117",7250000],["8118",-7250000],["8115",5156298]],"economic_financing_total_czk":5156298,"economic_revenue":[["1211",2050000],["4222",2000000],["1121",1092840],["2111",812346],["1111",756234],["1511",318630],["1122",248850],["4213",239096],["2112",235000],["2324",191485],["2141",178542],["1345",170000],["1113",144657],["4112",71800],["1112",71277],["2322",53772],["1386",39801],["2132",32600],["4111",32500],["2321",24000],["1387",15565],["1341",6000],["1342",5450],["2119",5000],["2328",2350],["2131",2000],["1361",1500],["1334",1000],["1381",1000],["2329",1000],["2139",500],["1382",27]],"economic_revenue_total_czk":8804822,"purpose_expenditure":[["6171",7566355.65],["3613",1908469.35],["6112",1169621],["3399",725202],["3639",473000],["3723",331306],["6399",248850],["2310",246213],["3722",232745],["1032",189000],["3745",155400],["1031",130000],["2321",67666],["3631",61055],["6320",49820],["3412",43000],["5512",41000],["6402",36037],["2212",35000],["2221",35000],["3314",32000],["1036",30000],["2341",28000],["3635",24051],["5212",20000],["5213",20000],["6409",19500],["6114",15729],["6310",6100],["3322",6000],["2223",5000],["3429",5000],["2219",4000],["3900",1000]],"purpose_expenditure_total_czk":13961120},"actual":{"economic_expenditure":[["6121",8676534.88],["5169",1066592.98],["5023",923770],["6130",437000],["5021",407909],["5154",317227.84],["5137",286002.3],["5362",264836],["5138",206071.7],["5031",188119],["5139",160830.26],["5171",90114.76],["5032",90029],["5164",75645.17],["5168",68741.73],["5163",55916.7],["5175",50069],["5364",36035.86],["5212",32666],["5172",24050.93],["5222",20000],["5492",19000],["5194",16597],["5229",14500],["5176",9922],["5179",9778.86],["5166",6534],["5155",6353],["5156",6137],["5161",3746.6],["5329",3285],["5173",1030],["5162",857.89],["5038",464]],"economic_expenditure_total_czk":13576368.46,"economic_financing":[["8117",11750000],["8118",-6500000],["8115",-432343.84]],"economic_financing_total_czk":4817656.16,"economic_revenue":[["1211",2045588.97],["4222",2000000],["1121",1092838.65],["2111",810337.96],["1111",756233.26],["1511",318621.76],["1122",248850],["4213",239096],["2112",224351],["2324",191484.5],["2141",178541.1],["1345",163975],["1113",144656.59],["4112",71800],["1112",71276.18],["2322",51772],["1386",39800.67],["4111",32500],["2321",24000],["2132",21800],["1387",15564.77],["1341",5975],["1342",5450],["2131",2000],["1361",850],["1334",509.6],["2139",500],["1381",312.45],["1382",26.84]],"economic_revenue_total_czk":8758712.3,"purpose_expenditure":[["6171",7531129.6],["3613",1868864.94],["6112",1167787.95],["3399",708486.15],["3639",455495.9],["3723",331296.48],["6399",248850],["3722",226743.96],["2310",218693.65],["1032",188355],["1031",118815],["3745",118572.4],["2321",59736.46],["3631",58051.79],["6320",49819.5],["6402",36035.86],["2221",34839.53],["3314",26388.11],["3635",24050.93],["3412",24000],["2212",18006],["6114",15688.19],["5512",14500],["6409",13063.86],["2341",8000],["6310",6097.2],["3429",5000]],"purpose_expenditure_total_czk":13576368.46}},"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."}}}}