{"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:00275069","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275069","name":"OBEC LIČNO","short_name":"LIČNO","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576468},"amounts":{"revenue_approved":13523307,"revenue_adjusted":39141745.79,"revenue_actual":39615018.87,"expense_approved":28153575,"expense_adjusted":46701318.6,"expense_actual":43820197.75,"tax_revenue":16550675.52,"nontax_revenue":3234466.75,"capital_revenue":16296200,"transfer_revenue":3533676.6,"current_expense":14104304.07,"capital_expense":29715893.68,"budget_balance":-4205178.88,"cash_current":30519063.43,"cash_previous":34062227.26},"ratios":{"revenue_execution":1.01209126,"expense_execution":0.93830751,"balance_to_revenue":-0.10615113,"cash_to_expense":0.69646111,"cash_yoy":-0.10402032,"capital_expense_share":0.67813235,"transfer_revenue_share":0.08920043},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275069/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275069"},"seo":{"slug":"licno","path":"/cz/municipalities/licno/"},"population":{"value":647,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13523307,"expenditure_czk":28153575,"financing_czk":14630268,"balance_czk":-14630268},{"stage":"revised","revenue_czk":39141745.79,"expenditure_czk":46701318.6,"financing_czk":7559572.81,"balance_czk":-7559572.81},{"stage":"actual","revenue_czk":39615018.87,"expenditure_czk":43820197.75,"financing_czk":4205178.88,"balance_czk":-4205178.88}],"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",16710000],["5171",3048000],["5169",1581000],["5011",1550000],["5023",950000],["5331",800000],["5031",610000],["5021",340000],["5032",255000],["5154",252000],["5365",250000],["5139",235500],["6119",188760],["5137",138500],["5222",132000],["5153",130000],["5362",111000],["5229",103000],["5499",100000],["5156",95000],["5329",87000],["5163",81000],["5168",71815],["5123",35000],["5166",35000],["5194",30000],["5164",27000],["5175",25500],["5167",25000],["5492",20000],["5162",18000],["5019",15000],["5151",12500],["5179",12000],["5038",10000],["5134",10000],["5221",10000],["5223",10000],["5136",6000],["5039",5000],["5133",5000],["5172",5000],["5173",5000],["5903",5000],["5321",3000],["5132",2000],["5161",2000],["5364",1000]],"economic_expenditure_total_czk":28153575,"economic_financing":[["8115",14630268]],"economic_financing_total_czk":14630268,"economic_revenue":[["1211",5000000],["1121",2500000],["1111",1500000],["2141",1200000],["1511",900000],["1345",500000],["1113",380000],["2132",251000],["1122",250000],["2324",204000],["2111",187000],["4112",157600],["2131",110907],["1112",110000],["1381",90000],["1386",50000],["2310",50000],["1387",20000],["1334",15000],["2119",15000],["3111",15000],["1341",10600],["1361",5000],["1335",1200],["2133",1000]],"economic_revenue_total_czk":13523307,"purpose_expenditure":[["3639",16125500],["2341",1815000],["6171",1568000],["3117",1555000],["3669",1500000],["6112",1276000],["3631",721000],["3725",550000],["3722",512000],["2219",365000],["6399",350000],["3392",243000],["2321",205000],["3635",188760],["5512",179000],["3399",170000],["1032",155000],["2212",95000],["3419",84000],["2310",73000],["3511",63500],["3349",53000],["3745",50000],["3326",40000],["3319",33000],["3429",33000],["3341",20000],["3724",20000],["3111",18000],["6320",18000],["3314",17315],["3612",12500],["3632",10000],["4359",10000],["5213",10000],["4341",5000],["6310",5000],["1039",4000],["6402",1000]],"purpose_expenditure_total_czk":28153575},"revised":{"economic_expenditure":[["6121",27251630],["5362",2705932],["5171",2454000],["5169",2375370],["6130",2208000],["5365",2002140],["5011",1750000],["5023",950000],["5331",800000],["5031",610000],["5336",592313.6],["5021",366000],["6122",315000],["5032",255000],["5154",252000],["5139",236500],["6119",188760],["5137",138500],["5222",132000],["5153",130000],["5166",117280],["5229",103000],["5499",100000],["5156",95000],["5329",87000],["5163",81000],["5168",71815],["5123",35000],["5194",30000],["5175",29500],["5364",28578],["5164",27000],["5167",25000],["5492",21000],["5162",18800],["5019",15000],["5151",12500],["5179",12000],["5038",10000],["5134",10000],["5221",10000],["5223",10000],["5136",6000],["5173",5500],["5039",5000],["5133",5000],["5172",5000],["5903",5000],["5321",3000],["5161",2200],["5132",2000]],"economic_expenditure_total_czk":46701318.6,"economic_financing":[["8115",7559572.81]],"economic_financing_total_czk":7559572.81,"economic_revenue":[["3111",13111200],["1211",6123000],["3112",3200000],["1121",2910000],["4216",2653387],["1111",2300000],["1122",2002140],["2141",1460000],["1511",997000],["2111",913000],["4116",634409.6],["1345",509600],["2324",448930],["1113",432000],["2132",251000],["1334",231992.19],["4112",207600],["1112",190000],["1386",130000],["2131",110907],["1381",90000],["1387",51000],["2310",50000],["4122",50000],["4111",32500],["2119",15000],["1341",11600],["1361",9000],["2133",9000],["4129",5780],["1335",1700]],"economic_revenue_total_czk":39141745.79,"purpose_expenditure":[["3639",18648500],["3669",12500000],["6399",4697072],["3117",3004313.6],["6171",1768000],["6112",1276000],["3631",721000],["2219",571000],["3725",550000],["3722",512000],["1032",341000],["3392",256000],["2321",205000],["3612",202500],["3635",188760],["5512",179000],["3399",170000],["3745",140000],["2212",95000],["3419",85000],["3744",82280],["2310",73000],["3511",63500],["3349",53000],["3326",40000],["3319",33000],["3429",33000],["6114",32500],["6402",28578],["3341",20000],["3724",20000],["3111",18000],["6320",18000],["3314",17315],["2341",15000],["3632",10000],["4359",10000],["5213",10000],["4341",5000],["6310",5000],["1039",4000]],"purpose_expenditure_total_czk":46701318.6},"actual":{"economic_expenditure":[["6121",27193414.68],["5362",2749247.35],["5169",2282257.23],["6130",2208000],["5365",2002140],["5011",1509769],["5023",1060164],["5331",800000],["5171",755008.3],["5336",592313.6],["5031",530631],["6122",314479],["5154",216340.61],["5032",214706],["5139",166554.76],["5021",123375],["5166",109167],["5222",106000],["5499",105500],["5229",103000],["5168",99888.13],["5153",93279.57],["5329",83700],["5163",77118],["5156",60743],["5175",43543],["5137",36449.35],["5492",31000],["5364",28578],["5194",20999],["5167",14990.85],["5164",12715.71],["5162",12585.58],["5179",10320],["5221",10000],["5132",8750],["5123",8097],["5038",5865],["5151",5070.06],["5223",5000],["5136",4424.42],["5161",1510],["5321",1400],["5173",1069],["5134",1034.55]],"economic_expenditure_total_czk":43820197.75,"economic_financing":[["8117",49310000],["8118",-45210000],["8901",662015.05],["8115",-556836.17]],"economic_financing_total_czk":4205178.88,"economic_revenue":[["3111",13096200],["1211",6176221.34],["1121",3301973.53],["3112",3200000],["4216",2653387],["1111",2344130.91],["1122",2002140],["2141",1432863.81],["1511",1145288.84],["2111",951484.94],["4116",634409.6],["1345",506672],["2324",443605.3],["1113",436867.3],["2132",271744],["1334",231992.19],["1112",215316.38],["4112",157600],["1386",120276.19],["2131",113075],["4122",50000],["1387",47155.23],["4111",32500],["2119",15693.7],["1341",11500],["1361",8560],["2133",6000],["4129",5780],["1335",1536.29],["1381",991.77],["1382",53.55]],"economic_revenue_total_czk":39615018.87,"purpose_expenditure":[["3639",20719505.42],["3669",8548278.18],["6399",4744722.35],["3117",2703962.51],["6171",1554238.8],["6112",1412612.4],["3725",564647.15],["3631",527036.1],["2219",505680.82],["3722",424904.88],["5512",344105.5],["1032",335127.17],["3612",195288.64],["3399",193207.1],["3392",163444.71],["2321",123065.35],["2212",118360],["3745",98844.42],["3744",82280],["3419",77377],["2310",70000],["3349",56402.96],["3511",52792],["3613",51067.23],["3319",30080],["6402",28578],["6114",18947],["3429",18000],["3314",15599.42],["3724",15325.5],["4359",10000],["4341",5000],["3326",4593.86],["1039",4258],["6310",2455],["3632",410.28]],"purpose_expenditure_total_czk":43820197.75}},"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."}}}}