{"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:00654647","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00654647","name":"Obec Lipovec","short_name":"Lipovec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Chrudim","municipality_code":547875},"amounts":{"revenue_approved":6885500,"revenue_adjusted":7104292.7,"revenue_actual":6909316.08,"expense_approved":6885500,"expense_adjusted":7158292.7,"expense_actual":4376117.38,"tax_revenue":5552265.59,"nontax_revenue":414019.49,"capital_revenue":1650,"transfer_revenue":941381,"current_expense":3565456.08,"capital_expense":810661.3,"budget_balance":2533198.7,"cash_current":13257766.86,"cash_previous":10723868.16},"ratios":{"revenue_execution":0.9725551,"expense_execution":0.61133535,"balance_to_revenue":0.36663523,"cash_to_expense":3.02957295,"cash_yoy":0.23628589,"capital_expense_share":0.1852467,"transfer_revenue_share":0.13624807},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00654647/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00654647"},"seo":{"slug":"lipovec-00654647","path":"/cz/municipalities/lipovec-00654647/"},"population":{"value":240,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6885500,"expenditure_czk":6885500,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":7104292.7,"expenditure_czk":7158292.7,"financing_czk":54000,"balance_czk":-54000},{"stage":"actual","revenue_czk":6909316.08,"expenditure_czk":4376117.38,"financing_czk":-2533198.7,"balance_czk":2533198.7}],"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",3470000],["5169",1022000],["5171",492000],["5023",350000],["5021",275000],["5139",240000],["5154",205000],["5137",155000],["5156",110000],["5168",106000],["5163",76000],["5032",70000],["5153",67000],["5175",43000],["5339",40000],["5173",36000],["5329",28000],["5162",21000],["5194",20000],["5167",15000],["5151",11600],["5161",10000],["5222",5000],["5903",5000],["5019",4500],["5136",4000],["5321",2500],["5039",1500],["5038",400]],"economic_expenditure_total_czk":6885500,"economic_revenue":[["1211",2300000],["1121",1300000],["1111",1000000],["1511",900000],["1345",220000],["2141",170000],["1113",150000],["1122",150000],["2324",117000],["1112",100000],["2132",100000],["2131",80000],["4112",71800],["2111",68200],["1386",40000],["1381",30000],["1387",30000],["2322",22500],["1356",11000],["1341",10000],["1361",10000],["1334",5000]],"economic_revenue_total_czk":6885500,"purpose_expenditure":[["2212",2678000],["6171",1121400],["3722",609000],["2321",510000],["6112",420000],["5512",386100],["3429",288500],["3745",265000],["3631",191000],["3399",130000],["6320",71500],["2219",56000],["3326",48000],["2221",32000],["3111",30000],["3639",12500],["4359",10000],["3613",9000],["3632",8000],["5213",5000],["6310",4500]],"purpose_expenditure_total_czk":6885500,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",1856854],["5171",1400600],["5169",1196238.7],["5023",454600],["5139",368830],["5154",329900],["5021",295931],["5137",203400],["5163",136000],["6122",112200],["5156",110000],["5153",107200],["5168",106000],["5365",99300],["5032",70000],["5175",56739],["5167",41500],["5339",40000],["5173",36000],["5162",29700],["5329",28000],["5492",20000],["5151",11900],["5161",10000],["5194",6600],["5179",5300],["5321",5100],["5222",5000],["5903",5000],["5019",4500],["5136",4000],["5039",1500],["5038",400]],"economic_expenditure_total_czk":7158292.7,"economic_financing":[["8115",54000]],"economic_financing_total_czk":54000,"economic_revenue":[["1211",2252519],["1121",1206178.7],["1111",820000],["1511",621100],["4222",500000],["1345",246000],["2324",180260],["4122",178000],["1113",159400],["4116",159081],["2141",137000],["1122",100000],["2132",100000],["1112",79000],["4112",71800],["2131",65500],["2111",57200],["1386",44000],["4111",32500],["1381",30000],["1387",30000],["1356",11000],["1361",10000],["1341",7000],["1334",5000],["3111",1700],["2119",54]],"economic_revenue_total_czk":7104292.7,"purpose_expenditure":[["2219",1357210],["6171",1309900],["3722",729600],["2212",624844],["6112",524600],["2321",513200],["5512",418600],["3429",413900],["3745",334800],["3631",216600],["3399",141038.7],["2329",133000],["6320",131500],["6399",98300],["3326",48000],["6114",32500],["2221",32000],["3111",30000],["3639",17800],["3613",15400],["4359",10000],["3632",8000],["3419",5400],["5213",5000],["6310",4500],["4334",2600]],"purpose_expenditure_total_czk":7158292.7},"actual":{"economic_expenditure":[["5169",1049606.64],["6121",698463.3],["5171",454796.59],["5023",454548],["5154",292107.95],["5139",290185.86],["5021",210570],["5137",134073.65],["6122",112198],["5153",107055.19],["5365",99280],["5163",87214.8],["5156",59091.2],["5175",55722.2],["5168",51389.6],["5167",41500],["5032",40908],["5173",32464],["5162",26440.4],["5339",23000],["5492",20000],["5329",9720],["5151",7291],["5179",5223],["5019",4286],["5161",3701],["5321",3620],["5039",713],["5194",548],["5038",400]],"economic_expenditure_total_czk":4376117.38,"economic_financing":[["8115",-2533898.7],["8901",700]],"economic_financing_total_czk":-2533198.7,"economic_revenue":[["1211",2251841.26],["1121",1205369.69],["1111",812916.35],["1511",621000.87],["4222",500000],["1345",244662],["4122",178000],["1113",159347.8],["4116",159081],["2141",136810.99],["2324",133775.5],["1122",98280],["1112",78574.14],["2132",73250],["4112",71800],["2131",59620],["1386",43915.91],["4111",32500],["1387",17211.99],["2111",10509],["1356",10395.56],["1341",6268],["1361",2130],["3111",1650],["1381",352.02],["2119",54]],"economic_revenue_total_czk":6909316.08,"purpose_expenditure":[["2219",925593.4],["3722",721255],["6171",713642.08],["6112",495456],["3745",297119.43],["5512",236884.83],["3429",233764.8],["2329",132253],["3399",123570.6],["3631",108588],["6399",98280],["2212",95730.7],["6320",85426],["6114",32500],["3639",16043],["3111",16000],["3613",15355.74],["2321",10208],["4359",7000],["3419",5390],["4334",2520],["6310",1788.8],["3632",1748]],"purpose_expenditure_total_czk":4376117.38}},"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."}}}}