{"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:00544213","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00544213","name":"Obec Horní Libochová","short_name":"Horní Libochová","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":595659},"amounts":{"revenue_approved":4300440,"revenue_adjusted":7560940,"revenue_actual":7009595.34,"expense_approved":5487920,"expense_adjusted":6030547,"expense_actual":2667691.74,"tax_revenue":4319482.69,"nontax_revenue":243912.65,"capital_revenue":2186900,"transfer_revenue":259300,"current_expense":2634491.74,"capital_expense":33200,"budget_balance":4341903.6,"cash_current":8332134.59,"cash_previous":3990230.99},"ratios":{"revenue_execution":0.92707988,"expense_execution":0.44236315,"balance_to_revenue":0.61942286,"cash_to_expense":3.12334985,"cash_yoy":1.0881334,"capital_expense_share":0.01244522,"transfer_revenue_share":0.03699215},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00544213/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00544213"},"seo":{"slug":"horni-libochova","path":"/cz/municipalities/horni-libochova/"},"population":{"value":195,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4300440,"expenditure_czk":5487920,"financing_czk":1187480,"balance_czk":-1187480},{"stage":"revised","revenue_czk":7560940,"expenditure_czk":6030547,"financing_czk":-1530393,"balance_czk":1530393},{"stage":"actual","revenue_czk":7009595.34,"expenditure_czk":2667691.74,"financing_czk":-4341903.6,"balance_czk":4341903.6}],"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":[["5171",3056000],["5169",445720],["5023",350000],["6349",250000],["5168",209500],["5154",150000],["6130",150000],["5021",148000],["5139",142000],["5137",128932],["6122",100000],["5194",70000],["5321",40000],["5032",30000],["5155",30000],["5365",30000],["5329",29168],["5162",24000],["5175",24000],["5163",22000],["5173",21000],["5156",19000],["5029",12000],["5151",3500],["5223",1500],["5161",1000],["5164",500],["5362",100]],"economic_expenditure_total_czk":5487920,"economic_financing":[["8115",1187480]],"economic_financing_total_czk":1187480,"economic_revenue":[["1211",1700000],["1121",850000],["1111",620000],["1511",500000],["1113",150000],["1345",120000],["2141",100000],["4112",71800],["2131",50000],["1112",35000],["2111",30100],["1386",20000],["2132",20000],["1381",10000],["1387",10000],["1122",8000],["1341",3000],["2112",1540],["1361",1000]],"economic_revenue_total_czk":4300440,"purpose_expenditure":[["2212",3065000],["6112",390000],["6171",325000],["2310",297500],["3722",246500],["3635",200000],["3399",191500],["3631",190000],["3639",153168],["3745",113932],["1032",83000],["5512",46000],["3421",35500],["3111",30000],["3721",25000],["1031",20000],["3419",15000],["3429",15000],["3723",15000],["6399",10100],["3727",7000],["3341",6720],["6115",5000],["6310",2000]],"purpose_expenditure_total_czk":5487920},"revised":{"economic_expenditure":[["5171",3056000],["5169",600720],["5023",350000],["6349",250000],["5168",209500],["5021",180767],["5139",166860],["5154",150000],["6130",150000],["5321",131500],["5137",128932],["5223",108500],["5166",100000],["6122",100000],["5194",70000],["5365",40000],["5155",34000],["5175",34000],["5032",30000],["5329",29168],["5162",24000],["5163",22000],["5173",21000],["5156",19000],["5029",12000],["5164",6000],["5151",3500],["5161",3000],["5362",100]],"economic_expenditure_total_czk":6030547,"economic_financing":[["8115",-1530393]],"economic_financing_total_czk":-1530393,"economic_revenue":[["3111",2550000],["1211",1840000],["1121",990000],["1111",690000],["1511",500000],["4122",155000],["1113",150000],["1345",120000],["2141",100000],["4112",71800],["1112",70000],["2111",60100],["2132",60000],["2131",50000],["1386",40000],["4111",32500],["1122",28000],["2112",21540],["1387",15000],["1381",10000],["1361",4000],["1341",3000]],"economic_revenue_total_czk":7560940,"purpose_expenditure":[["2212",3068000],["6112",390000],["6171",333500],["3399",323500],["3635",300000],["2310",297500],["3722",276500],["1032",203000],["3631",195000],["3639",168168],["3745",113932],["3111",60000],["3113",60000],["5512",46000],["3421",41000],["1031",25000],["3721",25000],["6399",20100],["3723",20000],["6114",18627],["3419",15000],["3429",15000],["3727",7000],["3341",6720],["6310",2000]],"purpose_expenditure_total_czk":6030547},"actual":{"economic_expenditure":[["5171",1158239.33],["5169",407014.08],["5023",289995],["5021",141253],["5321",127300],["5166",127000],["5154",118484],["5139",49595.77],["5155",33653],["6130",33200],["5329",26928],["5032",25920],["5175",24854],["5162",22390.98],["5168",20555.38],["5163",14667.2],["5365",12390],["5156",10300],["5029",7842],["5164",5700],["5194",3500],["5161",1900],["5223",1800],["5173",1577],["5151",1557],["5362",76]],"economic_expenditure_total_czk":2667691.74,"economic_financing":[["8115",-4341903.6]],"economic_financing_total_czk":-4341903.6,"economic_revenue":[["3111",2186900],["1211",1832740.18],["1121",980222.83],["1111",681704.61],["1511",447871.85],["4122",155000],["1113",129654.23],["1345",115800],["2141",85804.15],["4112",71800],["1112",63911.84],["2132",53476],["2111",51016.5],["1386",35708.42],["4111",32500],["2131",32330],["2112",21286],["1387",13998.01],["1122",12390],["1361",2830],["1341",2350],["1381",291.77],["1382",8.95]],"economic_revenue_total_czk":7009595.34,"purpose_expenditure":[["2212",1166723.7],["6112",315915],["3722",250559.78],["6171",224548.05],["1032",150149],["3631",121684],["3635",90500],["3113",60000],["3639",46368],["3111",46000],["2310",45117],["3745",39563.4],["3399",38505],["6114",17725],["3723",15305.48],["6399",12466],["5512",10362],["3421",5700],["3721",5509.13],["1031",3360],["6310",1361.2],["3341",270]],"purpose_expenditure_total_czk":2667691.74}},"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."}}}}