{"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:00275891","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275891","name":"Městys Libštát","short_name":"Libštát","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577294},"amounts":{"revenue_approved":27923963,"revenue_adjusted":34252055.4,"revenue_actual":36137024.28,"expense_approved":35367900,"expense_adjusted":40145770.4,"expense_actual":32129385.64,"tax_revenue":23424461.45,"nontax_revenue":9914584.43,"capital_revenue":0,"transfer_revenue":2797978.4,"current_expense":24049399.29,"capital_expense":8079986.35,"budget_balance":4007638.64,"cash_current":29604378.04,"cash_previous":26660065.07},"ratios":{"revenue_execution":1.05503229,"expense_execution":0.80031807,"balance_to_revenue":0.11090118,"cash_to_expense":0.92141127,"cash_yoy":0.11043908,"capital_expense_share":0.25148275,"transfer_revenue_share":0.07742692},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275891/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275891"},"seo":{"slug":"libstat","path":"/cz/municipalities/libstat/"},"population":{"value":907,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":27923963,"expenditure_czk":35367900,"financing_czk":7443937,"balance_czk":-7443937},{"stage":"revised","revenue_czk":34252055.4,"expenditure_czk":40145770.4,"financing_czk":5893715,"balance_czk":-5893715},{"stage":"actual","revenue_czk":36137024.28,"expenditure_czk":32129385.64,"financing_czk":-4007638.64,"balance_czk":4007638.64}],"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",4925700],["5169",4830500],["6349",4195000],["5011",3692480],["5331",3575000],["5171",2789750],["5329",1606219],["5023",1386000],["5031",1055448],["5154",883600],["5139",746910],["5021",543300],["5153",525700],["5032",408397],["5163",355000],["5168",314300],["5137",303600],["5341",291034.49],["5909",288000],["5164",287700],["6130",230000],["5151",214000],["6122",194250],["5323",190000],["6322",150000],["5156",142000],["5499",129360],["5222",125000],["5362",120562.14],["5903",100000],["5141",69300],["5321",68170],["5019",68000],["5175",58000],["5162",50500],["5223",50000],["6351",50000],["5178",41076],["6119",40000],["5167",39500],["5134",29000],["5136",28000],["5492",25000],["5493",25000],["5138",20000],["5039",18700],["5038",15000],["5364",12443.37],["6125",12300],["5194",12000],["5041",10000],["5166",10000],["5173",8000],["5161",6000],["5179",3100]],"economic_expenditure_total_czk":35367900,"economic_financing":[["8115",8543937],["8124",-1100000]],"economic_financing_total_czk":7443937,"economic_revenue":[["1211",10000000],["1121",4500000],["2111",4292000],["1111",3600000],["2132",1607830],["1511",1100000],["1345",800000],["1113",750000],["4112",438300],["1112",250000],["1386",115000],["1387",100000],["2141",90000],["2324",84000],["1361",40000],["4111",32000],["1341",30000],["2131",25500],["1343",20000],["2112",20000],["4116",15333],["2139",10000],["2119",4000]],"economic_revenue_total_czk":27923963,"purpose_expenditure":[["2321",4606500],["4351",3270940],["3113",2718000],["6171",2665000],["2219",2440000],["3639",2226519],["6112",1784501],["2212",1605000],["1031",1600000],["2310",1508000],["3111",1339500],["3745",1252800],["3421",1150000],["3631",855000],["3722",820000],["3725",760000],["3613",752100],["3612",633000],["2411",400000],["3399",370000],["6330",291034.49],["3392",285000],["3419",210000],["3319",200000],["5512",200000],["2292",190000],["3412",160000],["3349",110000],["6399",108562.14],["3314",100000],["3326",100000],["3341",100000],["5213",100000],["3429",95000],["6310",77000],["2143",60000],["5311",60000],["3330",50000],["3635",40000],["6114",32000],["3632",30000],["6402",12443.37]],"purpose_expenditure_total_czk":35367900},"revised":{"economic_expenditure":[["5169",4901708],["6121",4499193],["5331",4245130],["6349",4195000],["5011",3773646],["5171",3449134.73],["5329",1606219],["5023",1386000],["5031",1073998],["6351",1000000],["5154",883600],["5139",804079.74],["5336",799319.79],["6356",718886.61],["5365",595140],["5021",565579],["5153",525700],["5362",463069.14],["5137",449348.3],["5032",416828],["5163",355000],["5168",314300],["5341",291034.49],["5164",287700],["5909",262312.22],["6122",261121.73],["6130",230000],["5151",214000],["5323",190000],["6322",150000],["5156",142766.28],["5499",129360],["5222",125000],["5903",100000],["5321",71170],["5141",69300],["5019",68000],["5175",60072],["5162",50500],["5223",50000],["5178",41076],["6119",40000],["5167",39500],["5134",29000],["5136",28000],["5492",25000],["5493",25000],["5138",20000],["5179",19100],["5039",18700],["5038",15000],["5364",12443.37],["6125",12300],["5194",12000],["5041",10000],["5166",10000],["5173",8000],["5161",7435]],"economic_expenditure_total_czk":40145770.4,"economic_financing":[["8115",6993715],["8124",-1100000]],"economic_financing_total_czk":5893715,"economic_revenue":[["1211",10000000],["2111",5725527],["1121",4500000],["1111",3600000],["2132",1607830],["4116",1166023.79],["1511",1100000],["2229",950000],["2122",940130],["1345",800000],["1113",750000],["4216",718886.61],["1122",595140],["4122",464946.8],["4112",438300],["1112",250000],["1386",115000],["1387",100000],["2141",99400],["2324",84000],["4222",64871.2],["1361",40000],["4111",32500],["1341",30000],["2131",25500],["1343",20000],["2112",20000],["2139",10000],["2119",4000]],"economic_revenue_total_czk":34252055.4,"purpose_expenditure":[["3113",5821789.4],["2321",4606500],["4351",3270940],["6171",2668000],["3639",2226519],["1031",1983527],["6112",1784501],["3111",1638031],["2212",1605000],["2219",1518509],["2310",1508000],["3745",1360947],["3631",1330000],["3421",1150000],["6399",1046209.14],["3722",820000],["3725",760000],["3613",752100],["3612",633000],["3399",557000],["2411",400000],["5512",347220],["3392",340000],["6330",291034.49],["3419",210000],["3319",200000],["2292",190000],["3412",160000],["3349",110000],["3314",100000],["3326",100000],["3341",100000],["5213",100000],["3429",95000],["6310",77000],["2143",60000],["5311",60000],["3330",50000],["3635",40000],["6114",32500],["3632",30000],["6402",12443.37]],"purpose_expenditure_total_czk":40145770.4},"actual":{"economic_expenditure":[["5331",4245130],["5169",3954739.51],["5011",3699521],["6349",3127398.64],["6121",2866714.78],["5171",1591389.32],["5023",1258349],["5031",1089384],["6351",1000000],["5336",799319.79],["5137",733228.94],["6356",718886.61],["5154",717961.34],["5139",618743.05],["5365",597840],["5153",590499],["5021",488049],["5032",458168],["5362",451069.14],["5168",379335.26],["5164",292402],["5341",291034.49],["5151",221702.77],["5323",190000],["5163",163541.4],["6122",151099.82],["6322",150000],["5499",122220],["5222",121000],["5329",107880.07],["5156",101500],["5909",73416],["5321",71170],["5141",69300],["5019",53196],["5223",50000],["5178",49340.3],["5162",47697.6],["5175",47216],["5123",46498.66],["5138",39622.49],["6119",35000],["6125",25886.5],["5492",25200],["5136",23026],["5134",22719],["5493",18000],["5039",17979],["5179",17268],["5194",16467.49],["5172",15133.47],["5038",14780],["5161",13072],["5364",12443.37],["5167",9270],["5173",6599],["5041",5610.83],["6130",5000],["5144",367]],"economic_expenditure_total_czk":32129385.64,"economic_financing":[["8117",33000000],["8118",-33000000],["8115",-2915203.12],["8124",-1100000],["8901",7564.48]],"economic_financing_total_czk":-4007638.64,"economic_revenue":[["1211",10091351.8],["2111",5988890.5],["1121",5396926.26],["1111",3827576.59],["2132",1571766.88],["1511",1139528.65],["4116",1078473.79],["2229",950000],["1345",941492],["2122",940130],["4216",718886.61],["1113",713881.32],["1122",595140],["4122",464946.8],["4112",438300],["1112",351892.71],["2141",211892.32],["1386",196601.16],["2324",170646.73],["1387",77070.86],["4222",64871.2],["1361",39979],["1341",36350],["4111",32500],["2131",25913],["2112",23131],["2321",17000],["1343",15000],["2139",10374],["2119",4840],["1381",1608.63],["1382",62.47]],"economic_revenue_total_czk":36137024.28,"purpose_expenditure":[["3113",5771472.73],["2321",2900686.11],["4351",2891555.33],["6171",2363583.75],["1031",1968980.58],["3639",1868673.18],["6112",1682837.14],["3111",1357490.74],["3745",1070501.46],["6399",1046209.14],["3421",987387.17],["3631",975940.3],["2212",944534.32],["2310",854507.66],["3722",812793.93],["3725",668040.97],["3399",541653.53],["3613",436174.77],["3392",338975.4],["5512",334350.23],["2219",295465.25],["6330",291034.49],["3419",203000],["3319",194837.51],["3612",190729.47],["2292",190000],["2411",172694.17],["3349",102256.48],["3341",97758.43],["3429",84200],["3314",79647.2],["3412",78171.45],["6310",76960.4],["2143",55850.49],["5311",50453.61],["3330",50000],["3635",35000],["6114",26401.78],["3326",19459.5],["6402",12443.37],["3632",6673.6]],"purpose_expenditure_total_czk":32129385.64}},"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."}}}}