{"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:00263923","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00263923","name":"Obec Libochovany","short_name":"Libochovany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565156},"amounts":{"revenue_approved":14473000,"revenue_adjusted":17997600,"revenue_actual":18488322.08,"expense_approved":14473000,"expense_adjusted":22822500,"expense_actual":16617535.62,"tax_revenue":13938661.71,"nontax_revenue":1703610.37,"capital_revenue":377450,"transfer_revenue":2468600,"current_expense":12801378.83,"capital_expense":3816156.79,"budget_balance":1870786.46,"cash_current":13151479.76,"cash_previous":11280693.3},"ratios":{"revenue_execution":1.02726597,"expense_execution":0.72812074,"balance_to_revenue":0.10118747,"cash_to_expense":0.79142179,"cash_yoy":0.16583967,"capital_expense_share":0.22964637,"transfer_revenue_share":0.13352212},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00263923/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00263923"},"seo":{"slug":"libochovany","path":"/cz/municipalities/libochovany/"},"population":{"value":581,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14473000,"expenditure_czk":14473000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":17997600,"expenditure_czk":22822500,"financing_czk":4824900,"balance_czk":-4824900},{"stage":"actual","revenue_czk":18488322.08,"expenditure_czk":16617535.62,"financing_czk":-1870786.46,"balance_czk":1870786.46}],"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",2987000],["5169",2549000],["5011",2200000],["5171",1342000],["5023",854000],["5331",600000],["5031",540000],["5139",319000],["5032",298000],["5154",289000],["5153",270000],["5021",265000],["6122",250000],["5222",200000],["5175",184000],["5168",150000],["5137",115000],["5321",115000],["5163",112000],["5194",108000],["5166",90000],["5156",82000],["5151",48000],["5162",45000],["5136",42000],["5172",40000],["5499",40000],["5167",38000],["5134",32000],["5223",30000],["5329",30000],["5364",30000],["5903",30000],["5164",23000],["5221",21000],["5229",20000],["5038",15000],["5138",15000],["5339",13000],["5132",10000],["5161",6000],["5179",6000],["5362",5000],["5131",4000],["5133",4000],["5173",4000],["5181",2000],["5909",1000]],"economic_expenditure_total_czk":14473000,"economic_revenue":[["1211",5400000],["1121",3000000],["1111",1750000],["1511",1500000],["2132",522000],["1345",430000],["1113",400000],["1356",300000],["2111",271000],["2141",220000],["2324",210000],["1112",140000],["1386",65000],["2131",65000],["1381",50000],["2139",40000],["1387",32000],["1341",20000],["2460",12000],["2112",11000],["1343",10000],["1361",10000],["2310",8000],["2133",5000],["2321",2000]],"economic_revenue_total_czk":14473000,"purpose_expenditure":[["6171",2795000],["2321",2786000],["3745",1270000],["6112",969000],["3639",882000],["3722",811000],["3111",662000],["3725",650000],["2212",447000],["3631",430000],["3612",321000],["3419",288000],["2219",235000],["3399",221000],["3429",212000],["3421",192000],["3632",162000],["3314",159000],["3319",104000],["6320",90000],["3141",75000],["4359",70000],["3726",65000],["2141",63000],["2142",59000],["3900",51000],["3721",50000],["3313",45000],["6409",45000],["3392",41000],["5213",40000],["6402",30000],["3330",27000],["3113",20000],["4329",20000],["5519",20000],["2122",15000],["3341",15000],["1014",10000],["3326",10000],["3613",10000],["3512",3000],["2223",2000],["3599",1000]],"purpose_expenditure_total_czk":14473000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",4715000],["6121",4640000],["5169",2767000],["6130",2432000],["5011",2188000],["5023",854000],["5331",585000],["5031",551000],["5139",518000],["5154",396000],["5021",322000],["5032",298000],["5153",270000],["5137",257000],["5222",200000],["5175",176000],["5168",157000],["5166",155000],["6122",150000],["5194",120000],["5163",117000],["5321",115000],["5156",83500],["5499",81000],["5365",78000],["5178",53000],["5151",51000],["5172",46000],["5162",45000],["5136",42000],["5167",39000],["5134",37000],["5364",31000],["5223",30000],["5329",30000],["5903",30000],["5164",23000],["5221",21000],["5229",20000],["5038",15000],["5123",15000],["5138",15000],["5132",10000],["5161",8000],["5135",7000],["5179",6000],["5362",5000],["5131",4000],["5133",4000],["5173",4000],["5339",3000],["5181",2000],["5909",1000]],"economic_expenditure_total_czk":22822500,"economic_financing":[["8115",4824900]],"economic_financing_total_czk":4824900,"economic_revenue":[["1211",5400000],["1121",3000000],["4122",1800000],["1111",1782000],["1511",1500000],["2132",554000],["1356",510000],["4132",500000],["1345",430000],["1113",400000],["2324",369000],["2111",342000],["3111",292000],["2141",220000],["1112",148000],["4112",136100],["1386",106000],["2212",100000],["1122",72000],["2131",65000],["1381",50000],["1387",42000],["2139",40000],["4111",32500],["1341",20000],["1335",19000],["2460",12000],["2112",11000],["2133",11000],["1343",10000],["1361",10000],["2310",8000],["2229",3000],["2321",3000]],"economic_revenue_total_czk":17997600,"purpose_expenditure":[["3639",3345000],["6171",2947000],["2321",2921000],["3111",2752000],["2219",2174000],["3745",1526000],["3612",1055000],["6112",971000],["3722",931000],["3725",650000],["3631",544000],["2212",458000],["3419",318000],["3429",309000],["3399",213000],["3421",198000],["3314",161000],["3319",127000],["6320",95000],["3726",90000],["3141",75000],["6399",72000],["4359",70000],["2141",64000],["3632",63000],["2142",62000],["3721",56000],["3613",55000],["2310",54000],["3900",51000],["3313",45000],["6409",45000],["3392",44000],["5213",40000],["3330",38000],["6402",31000],["6114",30500],["3341",28000],["1014",27000],["4329",20000],["5519",20000],["2122",15000],["3113",14000],["3326",10000],["3512",3000],["2223",2000],["3412",2000],["3599",1000]],"purpose_expenditure_total_czk":22822500},"actual":{"economic_expenditure":[["5171",3710376.87],["5169",2441832.83],["6130",2432000],["5011",1841733],["6121",1324404.79],["5023",770798],["5331",585000],["5031",483147],["5139",349626.03],["5154",345445.21],["5032",248678],["5021",225646],["5153",205080.04],["5137",174674.62],["5222",162420],["5175",141164.38],["5166",128289],["5163",116555.78],["5168",107379.74],["5321",88646],["5194",83537.24],["5365",76990],["6122",59752],["5156",56979.17],["5178",52149.79],["5499",48738],["5172",45822.7],["5162",39251.58],["5151",38416],["5134",36865.83],["5364",29510.53],["5136",20850],["5164",20051.57],["5223",20000],["5329",16215],["5123",14883],["5229",14650.01],["5167",13287],["5138",12028.86],["5221",11000],["5038",8312],["5161",5176],["5135",5004],["5339",2945],["5133",1705.05],["5173",518]],"economic_expenditure_total_czk":16617535.62,"economic_financing":[["8115",-1870786.46]],"economic_financing_total_czk":-1870786.46,"economic_revenue":[["1211",5397553.09],["1121",2892007.55],["1111",1979881.93],["1511",1895252.43],["4122",1800000],["2132",527302],["1356",509654.77],["4132",500000],["1345",424648],["1113",382075.08],["3111",377450],["2324",375378.6],["2111",315694],["2141",239423.77],["1112",188471.22],["4112",136100],["1386",105355.46],["2212",100000],["1122",71190],["2131",60718],["1387",41292.79],["2139",40000],["4111",32500],["1335",18468.8],["1341",15555],["2133",12910],["2310",12240],["1343",10000],["2112",8750],["2321",7637],["1361",6430],["2229",2057],["2460",1500],["1381",825.59]],"economic_revenue_total_czk":18488322.08,"purpose_expenditure":[["3639",3291448.61],["3111",2630302.62],["6171",2298212.38],["2219",984867],["3745",974352.76],["3722",926246.78],["3612",888121.06],["6112",873784],["2321",616875.03],["3725",614787.61],["3631",504208.49],["2212",288113.1],["3429",268895.07],["3419",247032.81],["3399",170981.32],["3319",104165.98],["6320",94600],["3726",88670],["6399",71190],["3721",55201.44],["2310",53854.07],["3141",53046],["3613",51300],["3314",50069.6],["4359",45238],["2141",41530.7],["3900",32938.77],["3313",32726.56],["6402",29510.53],["3330",29071],["6409",29065.01],["3421",28538.09],["3341",26462.7],["6114",24705.68],["3392",21266.28],["5519",20000],["3113",12004],["1014",11500],["4329",10000],["2142",9091],["2122",7502],["3632",2277],["3412",1325],["2223",1133.57],["3599",1000],["3326",324]],"purpose_expenditure_total_czk":16617535.62}},"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."}}}}