{"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:00635278","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00635278","name":"Obec Lipina","short_name":"Lipina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":552305},"amounts":{"revenue_approved":6550000,"revenue_adjusted":7905000,"revenue_actual":7455154.95,"expense_approved":8550000,"expense_adjusted":9905000,"expense_actual":7396974.81,"tax_revenue":5362663.66,"nontax_revenue":1337436.6,"capital_revenue":0,"transfer_revenue":755054.69,"current_expense":6736665.23,"capital_expense":660309.58,"budget_balance":58180.14,"cash_current":2739541.69,"cash_previous":2681361.55},"ratios":{"revenue_execution":0.94309361,"expense_execution":0.74679201,"balance_to_revenue":0.00780401,"cash_to_expense":0.37035974,"cash_yoy":0.02169798,"capital_expense_share":0.08926752,"transfer_revenue_share":0.10127954},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00635278/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00635278"},"seo":{"slug":"lipina","path":"/cz/municipalities/lipina/"},"population":{"value":168,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6550000,"expenditure_czk":8550000,"financing_czk":2000000,"balance_czk":-2000000},{"stage":"revised","revenue_czk":7905000,"expenditure_czk":9905000,"financing_czk":2000000,"balance_czk":-2000000},{"stage":"actual","revenue_czk":7455154.95,"expenditure_czk":7396974.81,"financing_czk":-58180.14,"balance_czk":58180.14}],"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",3049000],["5011",1060000],["5023",620000],["5365",502000],["5171",500000],["5021",471000],["5139",467500],["6121",350000],["5031",230000],["5903",200000],["5032",160000],["5137",155000],["5154",135000],["5156",132000],["5362",109000],["5329",100000],["5163",67000],["5175",55000],["6349",50000],["5323",35000],["5162",19611],["5222",17000],["5194",10000],["5229",10000],["5321",6500],["5167",6000],["5038",5500],["5151",5000],["5221",5000],["5164",4000],["5161",3000],["5223",3000],["5364",2789],["5136",2600],["5173",2500]],"economic_expenditure_total_czk":8550000,"economic_financing":[["8115",2000000]],"economic_financing_total_czk":2000000,"economic_revenue":[["1211",1850000],["1121",900000],["1343",700000],["1111",620000],["1122",500000],["3111",500000],["2111",466660],["1511",300000],["1345",170000],["1113",150000],["4112",71800],["2131",65000],["2324",65000],["1112",40000],["4111",30000],["2132",25000],["1386",20000],["2139",16000],["1387",15000],["1381",10000],["2141",9103],["1341",7000],["2222",6937],["2321",5000],["1361",3000],["2112",2000],["2310",2000],["2343",500]],"economic_revenue_total_czk":6550000,"purpose_expenditure":[["3745",2115000],["6171",1900211],["1031",760000],["6112",680000],["6399",600000],["2219",550000],["3722",450000],["2310",375000],["2212",210000],["5213",200000],["3319",120000],["3723",100000],["4311",90000],["3613",80000],["3421",62000],["6320",60000],["3631",55000],["2292",35000],["6114",30000],["2334",20000],["3639",15000],["4359",13000],["3721",10000],["6310",7000],["3724",6000],["6402",2789],["3341",2000],["3399",2000]],"purpose_expenditure_total_czk":8550000},"revised":{"economic_expenditure":[["5169",2730299],["5011",1494280],["5139",1048390.4],["5023",720000],["5021",563400],["5171",515000],["6121",496000],["5031",346928],["5365",291000],["6130",215000],["5903",200000],["5032",197824],["5137",181300],["5156",150600],["5154",141200],["5362",111000],["5329",100000],["5163",77000],["6349",60000],["5175",55000],["5323",34809.6],["5213",30000],["5138",25000],["5162",19611],["5222",17000],["5164",11300],["5194",10000],["5229",10000],["5363",10000],["5321",6500],["5038",6000],["5167",6000],["5151",5000],["5221",5000],["5161",3000],["5223",3000],["5364",2789],["5136",2600],["5173",2500],["5019",500],["5039",169]],"economic_expenditure_total_czk":9905000,"economic_financing":[["8115",2000000],["8117",2000000],["8118",-2000000]],"economic_financing_total_czk":2000000,"economic_revenue":[["1211",1950200],["1121",1043000],["1111",709748.63],["2111",708910],["1343",679000],["4213",406400],["2310",302000],["1511",300000],["1122",285000],["3111",230000],["4121",185417.69],["1345",170500],["1113",150000],["2226",137033.99],["2131",95000],["2324",83400],["4112",71800],["1112",68900],["4111",62500],["4116",52090],["1386",38126.01],["2141",37936.68],["2112",32700],["2132",29000],["2139",16000],["1387",15000],["2321",15000],["1381",10000],["1341",7000],["2222",6937],["1361",3000],["2119",2500],["2343",500],["1382",400]],"economic_revenue_total_czk":7905000,"purpose_expenditure":[["6171",2475811],["3745",2088599],["1031",1128500],["6112",790000],["3722",625890.4],["2310",491200],["3639",405232],["6399",385000],["2219",267500],["5213",200000],["2212",145000],["3421",132000],["3319",122000],["4311",120000],["3631",100000],["3723",100000],["3613",80000],["6320",70000],["2334",45000],["2292",34809.6],["6114",30669],["3399",27000],["4359",13000],["3721",10000],["6310",7000],["3724",6000],["6402",2789],["3341",2000]],"purpose_expenditure_total_czk":9905000},"actual":{"economic_expenditure":[["5169",1577556.83],["5011",1490896],["5139",717947.97],["5023",697210],["5021",410836],["6121",390101.58],["5031",346924],["5365",287650],["5171",245232.19],["6130",214100],["5032",188697],["5154",135854.73],["5137",129268.99],["5156",122926.2],["5362",87882],["5163",75014.8],["6349",56108],["5329",42038],["5323",34809.6],["5175",30414.85],["5213",27882],["5162",15865.45],["5138",15840.05],["5363",10000],["5194",9686.95],["5164",8070],["5229",5843],["5038",5718],["5221",4325],["5167",3780],["5222",2789.75],["5364",2788.87],["5161",1012],["5321",1000],["5019",500],["5173",236],["5039",169]],"economic_expenditure_total_czk":7396974.81,"economic_financing":[["8118",-2000000],["8115",1953221.86],["8901",-11402]],"economic_financing_total_czk":-58180.14,"economic_revenue":[["1211",1950118.96],["1121",1042833.55],["1111",709686.56],["1343",675536.21],["2111",670933.02],["4213",406400],["2310",300000],["1122",284550],["1511",263933.3],["4121",185417.69],["1345",170266],["1113",137950.41],["2226",137033.99],["2324",83293.99],["2131",79442],["4112",71800],["1112",67997.12],["4116",52000],["4111",39437],["1386",37987.85],["2141",36318.31],["1387",14892.33],["2112",12180],["2321",10000],["1341",6088],["2139",4500],["2119",2420],["2132",1000],["1361",500],["2343",315.29],["1381",311.53],["1382",11.84]],"economic_revenue_total_czk":7455154.95,"purpose_expenditure":[["6171",2348416.75],["3745",1193421.88],["1031",912363.29],["6112",760012],["3722",516376.86],["3639",387147.7],["6399",369532],["2310",232887],["4311",115215],["2212",89173.7],["3421",84603.2],["6320",69298],["3631",66685.36],["3319",66518.83],["3723",37833.72],["2292",34809.6],["2219",30050],["6114",27260],["2334",22058.3],["3399",15840.05],["6310",5716.8],["4359",4700],["3724",3995.9],["6402",2788.87],["3341",270]],"purpose_expenditure_total_czk":7396974.81}},"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."}}}}