{"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:00263931","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00263931","name":"Město Libochovice","short_name":"Libochovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565164},"amounts":{"revenue_approved":106988000,"revenue_adjusted":112156618,"revenue_actual":118173228.33,"expense_approved":170497800,"expense_adjusted":166607800,"expense_actual":139940098.55,"tax_revenue":88841665.16,"nontax_revenue":13027546.21,"capital_revenue":54000,"transfer_revenue":16250016.96,"current_expense":91715041.22,"capital_expense":48225057.33,"budget_balance":-21766870.22,"cash_current":37994164.49,"cash_previous":59750533.71},"ratios":{"revenue_execution":1.05364472,"expense_execution":0.83993726,"balance_to_revenue":-0.1841946,"cash_to_expense":0.27150306,"cash_yoy":-0.36412008,"capital_expense_share":0.34461214,"transfer_revenue_share":0.13751014},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00263931/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00263931"},"seo":{"slug":"libochovice","path":"/cz/municipalities/libochovice/"},"population":{"value":3384,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":106988000,"expenditure_czk":170497800,"financing_czk":63509800,"balance_czk":-63509800},{"stage":"revised","revenue_czk":112156618,"expenditure_czk":166607800,"financing_czk":54451182,"balance_czk":-54451182},{"stage":"actual","revenue_czk":118173228.33,"expenditure_czk":139940098.55,"financing_czk":21766870.22,"balance_czk":-21766870.22}],"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",65573400],["5011",28764000],["5169",18202200],["5331",7695200],["5031",7531000],["6123",4538000],["5159",3580000],["6122",3419000],["5171",3145000],["5032",2854000],["5222",2455000],["5139",2357500],["5023",2350000],["5168",2340000],["5499",2321000],["5154",1670600],["5021",1312000],["5365",1221000],["5164",993500],["5137",773000],["5362",733500],["5151",702000],["5153",666000],["5156",621000],["6119",550000],["5167",525000],["5166",498000],["5175",446000],["5163",379000],["5172",378000],["5162",246000],["5136",194000],["5161",186000],["5492",170000],["5194",163000],["5364",160000],["5134",158900],["5038",100000],["5329",92000],["5041",90000],["5138",60000],["5321",60000],["5901",50000],["5903",50000],["5229",30000],["5173",28000],["5223",20000],["5179",17000],["5511",14000],["5133",9000],["5019",6000]],"economic_expenditure_total_czk":170497800,"economic_financing":[["8115",63509800]],"economic_financing_total_czk":63509800,"economic_revenue":[["1211",36500000],["1121",18000000],["1111",13200000],["4216",7976000],["2132",6559120],["1511",6350000],["4112",3408000],["1113",3300000],["2111",2527880],["1345",2250000],["2324",1268000],["1122",1221000],["1387",900000],["1112",600000],["2141",600000],["1343",500000],["1361",400000],["4116",356000],["1385",300000],["1386",300000],["2212",175000],["1341",117000],["2131",95000],["4121",30000],["2321",25000],["1356",10000],["2133",10000],["1334",5000],["2112",5000]],"economic_revenue_total_czk":106988000,"purpose_expenditure":[["2219",37302400],["6171",31426250],["3745",17896750],["3314",13025400],["3111",7152000],["3722",7007000],["3113",6936200],["3612",6452800],["5311",5067000],["3613",4875000],["3392",4317500],["3412",4179500],["3725",3510000],["3639",3275000],["6112",3199500],["3631",2550000],["6399",1921000],["3632",1728000],["3419",1470000],["2212",1415000],["2143",966000],["3399",748500],["3319",653000],["4379",630000],["6320",394000],["3349",360000],["2341",300000],["6114",242000],["3421",225000],["3900",205000],["6402",160000],["6409",128000],["3429",120000],["3635",100000],["3291",85000],["6310",75000],["2321",60000],["3341",60000],["5512",60000],["3311",50000],["5212",50000],["5213",50000],["3721",40000],["3543",30000]],"purpose_expenditure_total_czk":170497800},"revised":{"economic_expenditure":[["6121",54290780],["5011",26364000],["5169",22112453],["5031",8454000],["5331",7855200],["5171",5548900],["6123",4538000],["6122",4322444],["5032",3524200],["5137",2620956],["5499",2543200],["5023",2510000],["5168",2326000],["5139",2325800],["5159",2325000],["5222",2133600],["5154",1601000],["5365",1359000],["5021",1328000],["5164",878700],["5362",733500],["5151",658800],["6119",628000],["6111",512000],["5156",492000],["5166",491000],["5167",486000],["5175",454000],["5163",406100],["5172",344000],["5492",275000],["5153",259300],["5162",254000],["5134",218900],["5161",183500],["5194",163900],["5364",160000],["5136",154000],["5138",113900],["5038",107000],["5041",94400],["5329",86150],["5223",71000],["5321",60000],["5901",50000],["5903",50000],["5229",39000],["5173",23000],["5179",17000],["5511",14000],["5542",14000],["5019",10861],["5133",8400],["5363",7850],["5039",6006]],"economic_expenditure_total_czk":166607800,"economic_financing":[["8115",54451182]],"economic_financing_total_czk":54451182,"economic_revenue":[["1211",36500000],["1121",18000000],["1111",13200000],["4216",7976000],["1511",6350000],["2132",5059120],["2111",4042380],["1113",3300000],["4112",3180400],["4213",2807103],["1345",2250000],["1122",1221000],["2324",1203000],["2229",909300],["1387",900000],["4116",875285],["1112",600000],["2141",600000],["1361",550000],["4122",518690],["1343",500000],["1386",400000],["4222",395240],["2329",200000],["2212",187500],["1341",117000],["2131",95000],["3111",65000],["4121",33000],["1385",31600],["1356",25000],["2321",25000],["2119",20000],["2133",10000],["1334",5000],["2112",5000]],"economic_revenue_total_czk":112156618,"purpose_expenditure":[["6171",30801050],["2219",28505500],["3745",17989900],["3314",17063800],["3722",8059371.09],["3113",7356200],["3612",7004700],["3111",5327900],["3412",5065000],["5311",4942000],["3613",4879200],["3392",4409500],["3639",4115750],["3725",3442000],["6112",3221500],["3631",2260000],["6399",2059000],["3632",1544700],["3419",1294000],["2212",1191228.91],["2143",1062200],["3399",810500],["3319",679000],["4379",610000],["6320",401000],["2341",300000],["3900",294000],["3429",280000],["6114",242000],["3349",226000],["3421",225500],["6402",160000],["6409",128000],["5512",110000],["6310",103300],["3635",100000],["3291",60000],["3341",60000],["5212",50000],["5213",50000],["3721",44000],["3311",40000],["2321",20000],["3543",20000]],"purpose_expenditure_total_czk":166607800},"actual":{"economic_expenditure":[["6121",40866819.88],["5011",22931856],["5169",19698361.47],["5031",8418057],["5331",7817250],["6123",4276409],["5171",4001385.85],["5032",3503255],["5023",2509382],["5137",2426645.75],["6122",2335206.86],["5499",2021063.9],["5159",1904022],["5139",1878334.7],["5168",1812356.58],["5336",1730704.8],["5222",1679652],["5365",1358280],["5154",1291151.34],["5021",1246454],["5164",718151.24],["5362",681561],["5151",580519.99],["5156",431914.1],["5166",421685],["6119",407170],["6111",339451.59],["5163",330645.92],["5167",328238.52],["5162",245192.91],["5175",244712.08],["5153",232638.82],["5492",180000],["5134",143840.19],["5136",133099],["5161",123105],["5364",107179.55],["5038",106986],["5194",92141.43],["5329",83530],["5223",71000],["5172",50051.71],["5041",41073.41],["5229",35000],["5321",30000],["5179",16552.36],["5138",15372],["5542",13240],["5019",9494],["5363",7804],["5173",7664],["5039",3210],["5133",1226.6]],"economic_expenditure_total_czk":139940098.55,"economic_financing":[["8115",21766870.22],["8117",10000000],["8118",-10000000]],"economic_financing_total_czk":21766870.22,"economic_revenue":[["1211",35739272.79],["1121",19120815.48],["1111",13432685.98],["1511",9786616.23],["4216",9407716.78],["2132",5222235.75],["2111",4549016.13],["4112",3180400],["4116",2610000.18],["1113",2528588.91],["1345",2191925],["1122",1358280],["1112",1246596.41],["1387",1143211.24],["2324",1014872.14],["2229",909280.5],["1361",713882],["1386",696599.95],["4122",682100],["1343",619145],["2141",561528.75],["2212",337221.25],["2329",233743.83],["4111",182500],["4222",154300],["1341",119543],["1385",99234.52],["2131",84802],["3111",54000],["2112",42979.86],["4121",33000],["2322",29526],["1356",24114.91],["2119",16940],["1334",15381.24],["2321",15000],["2310",8000],["1381",5650.3],["2133",2400],["1382",122.2]],"economic_revenue_total_czk":118173228.33,"purpose_expenditure":[["6171",25363800.31],["2219",25296007.61],["3745",15985252.15],["3314",14723456.87],["3113",8474992.8],["3722",7318542.8],["3612",4643784.1],["3412",4502422.26],["5311",4160502.18],["3392",3519376.47],["3725",3152835.29],["6112",3132514.21],["3111",2920428.23],["3639",2775341.63],["6399",2025841],["3631",2017220.48],["3613",1841374.82],["3632",1300198.08],["2212",1070403.82],["3419",980789],["2143",932844.65],["3319",633714.08],["3399",573985.38],["4379",489885],["6320",360188],["3429",279400],["3349",224892.6],["3900",219980],["3421",215175.38],["6114",170837.78],["2341",155142.5],["6402",107179.55],["6409",86446.36],["6310",77443.92],["3635",66550],["3721",43973.82],["3311",38000],["5512",33855],["3543",20000],["2321",4358.42],["3291",1162]],"purpose_expenditure_total_czk":139940098.55}},"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."}}}}