{"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:00640522","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640522","name":"Obec Libochovičky","short_name":"Libochovičky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":564150},"amounts":{"revenue_approved":2957800,"revenue_adjusted":3226852.43,"revenue_actual":2547291.08,"expense_approved":3432640,"expense_adjusted":3701692.43,"expense_actual":1346168.41,"tax_revenue":2107954.72,"nontax_revenue":347857.36,"capital_revenue":0,"transfer_revenue":91479,"current_expense":1159728.71,"capital_expense":186439.7,"budget_balance":1201122.67,"cash_current":5198081.76,"cash_previous":3996958.09},"ratios":{"revenue_execution":0.78940427,"expense_execution":0.36366296,"balance_to_revenue":0.47152941,"cash_to_expense":3.86139039,"cash_yoy":0.30050945,"capital_expense_share":0.13849656,"transfer_revenue_share":0.03591227},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640522/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640522"},"seo":{"slug":"libochovicky","path":"/cz/municipalities/libochovicky/"},"population":{"value":88,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2957800,"expenditure_czk":3432640,"financing_czk":474840,"balance_czk":-474840},{"stage":"revised","revenue_czk":3226852.43,"expenditure_czk":3701692.43,"financing_czk":474840,"balance_czk":-474840},{"stage":"actual","revenue_czk":2547291.08,"expenditure_czk":1346168.41,"financing_czk":-1201122.67,"balance_czk":1201122.67}],"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",1746500],["5169",504000],["5139",239160],["5023",179000],["5138",125000],["5137",105000],["5171",93500],["5154",84000],["5168",60000],["5321",41000],["5021",37200],["5179",34500],["5175",32400],["5365",30000],["5163",25000],["5032",21000],["5364",11700],["5323",11500],["5156",10000],["5166",10000],["5194",8000],["5903",5000],["6129",5000],["5221",3700],["5161",2500],["5153",2000],["5132",1000],["5136",1000],["5172",1000],["5363",1000],["6130",1000],["5191",480],["5011",300],["5038",200]],"economic_expenditure_total_czk":3432640,"economic_financing":[["8117",2000000],["8118",-2000000],["8115",474840]],"economic_financing_total_czk":474840,"economic_revenue":[["1211",700000],["1121",420000],["1511",380000],["1111",350000],["1113",173500],["2141",140000],["2321",138000],["3119",116000],["2112",100000],["2111",84000],["4112",71800],["1345",70000],["1122",50000],["1112",35000],["2324",34000],["1334",20000],["1381",20000],["1386",20000],["2119",20000],["1387",10000],["1341",3500],["2131",2000]],"economic_revenue_total_czk":2957800,"purpose_expenditure":[["2341",1630000],["6171",685800],["6112",200000],["3745",193000],["3631",126480],["3725",95000],["3412",80000],["3639",77200],["3722",64000],["2212",43000],["6117",32200],["5219",30000],["6310",25000],["3319",20000],["3721",20000],["6399",20000],["6115",19400],["3723",12000],["2292",11500],["3421",11060],["2219",10000],["3726",8000],["5213",5000],["5269",5000],["5512",5000],["2310",2500],["2321",1500]],"purpose_expenditure_total_czk":3432640},"revised":{"economic_expenditure":[["6121",1770341.15],["5169",590775.98],["5023",226571],["5139",202999.8],["5171",115856.51],["5138",108440.06],["5137",105000],["5154",91820.53],["5213",60000],["5021",56933],["5321",51050],["6122",47490],["5163",41771.4],["5179",38400],["5175",34863],["5168",33000],["5365",30000],["5032",21000],["5364",11700],["5323",11500],["5156",10000],["5166",10000],["5194",8000],["5903",5000],["6129",5000],["5221",3700],["5161",2500],["5153",2000],["5132",1000],["5136",1000],["5172",1000],["5363",1000],["6130",1000],["5191",480],["5011",300],["5038",200]],"economic_expenditure_total_czk":3701692.43,"economic_financing":[["8117",2000000],["8118",-2000000],["8115",474840]],"economic_financing_total_czk":474840,"economic_revenue":[["1211",782761.81],["1121",420000],["1511",404874.97],["1111",350000],["2141",209592.65],["2321",175229],["1113",173500],["3119",116000],["2112",100050],["1345",88847],["2111",84000],["4112",71800],["1122",50000],["2324",37197],["1112",35000],["4111",32500],["1334",20000],["1381",20000],["1386",20000],["2119",20000],["1387",10000],["1341",3500],["2131",2000]],"economic_revenue_total_czk":3226852.43,"purpose_expenditure":[["2341",1628711.45],["6171",751844.15],["6112",247571],["3745",173000],["3631",121660],["3725",118923.53],["3722",90310.2],["3412",80000],["3639",77200],["3113",60000],["2212",43000],["6310",41771.4],["6117",32200],["5219",30000],["3319",21026],["6115",20891],["3721",20000],["6399",20000],["6114",19679],["3726",18555],["3421",14900],["3723",12000],["2292",11500],["1070",10000],["2219",10000],["5519",7949.7],["5213",5000],["5269",5000],["5512",5000],["2310",2500],["2321",1500]],"purpose_expenditure_total_czk":3701692.43},"actual":{"economic_expenditure":[["5169",385325.98],["5023",226571],["6121",138949.7],["5139",105509.45],["5171",98751.51],["5138",72183],["5154",70140.53],["5213",60000],["6122",47490],["5163",32198.48],["5137",24062],["5175",20764.02],["5021",18242],["5321",16050],["5168",9184],["5323",9130],["5194",3250],["5221",2896],["5156",2840],["5153",1870.74],["5161",397],["5166",363]],"economic_expenditure_total_czk":1346168.41,"economic_financing":[["8118",-4000000],["8117",3000000],["8115",-201122.67]],"economic_financing_total_czk":-1201122.67,"economic_revenue":[["1211",782761.81],["1121",419344.3],["1511",404874.97],["1111",297880.08],["2321",167229],["2112",92446],["1345",88847],["4112",71800],["1113",55406.47],["2141",34783.36],["2324",33197],["1112",27329.59],["4111",19679],["1386",15276.32],["2111",13143],["1334",9076.5],["2119",6000],["1387",5987.57],["2131",1059],["1341",1050],["1381",120.11]],"economic_revenue_total_czk":2547291.08,"purpose_expenditure":[["6171",549521.12],["6112",226571],["3725",108923.53],["3722",90310.2],["3745",72236.38],["2341",70379],["3113",60000],["3631",39815],["6310",32198.48],["6114",19679],["3726",18555],["3319",11883],["1070",10000],["2292",9130],["5519",7949.7],["3421",7150],["3639",6867],["5512",5000]],"purpose_expenditure_total_czk":1346168.41}},"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."}}}}