{"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:00497011","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00497011","name":"Obec Licibořice","short_name":"Licibořice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Chrudim","municipality_code":547832},"amounts":{"revenue_approved":6838400,"revenue_adjusted":7307600,"revenue_actual":6926832.06,"expense_approved":6106450,"expense_adjusted":8439080,"expense_actual":6476815.8,"tax_revenue":6568759.04,"nontax_revenue":228773.02,"capital_revenue":0,"transfer_revenue":129300,"current_expense":5556152.21,"capital_expense":920663.59,"budget_balance":450016.26,"cash_current":7932002.59,"cash_previous":7481986.36},"ratios":{"revenue_execution":0.94789426,"expense_execution":0.7674789,"balance_to_revenue":0.06496711,"cash_to_expense":1.22467627,"cash_yoy":0.06014663,"capital_expense_share":0.14214756,"transfer_revenue_share":0.01866654},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00497011/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00497011"},"seo":{"slug":"liciborice","path":"/cz/municipalities/liciborice/"},"population":{"value":264,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6838400,"expenditure_czk":6106450,"financing_czk":-731950,"balance_czk":731950},{"stage":"revised","revenue_czk":7307600,"expenditure_czk":8439080,"financing_czk":1131480,"balance_czk":-1131480},{"stage":"actual","revenue_czk":6926832.06,"expenditure_czk":6476815.8,"financing_czk":-450016.26,"balance_czk":450016.26}],"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",1335000],["5011",1150000],["5169",1049000],["5023",370000],["5031",320000],["5154",313000],["5331",300000],["5137",255000],["5032",170000],["5139",156000],["5155",100000],["5168",90000],["5021",75000],["5175",61000],["5162",60000],["5321",48000],["5156",47000],["5194",40000],["5223",35000],["5222",30000],["5364",27850],["5365",22500],["5163",21000],["5329",6400],["5134",6000],["5138",5000],["5161",5000],["5038",4000],["5179",3200],["5136",1000],["5362",500]],"economic_expenditure_total_czk":6106450,"economic_financing":[["8115",-731950]],"economic_financing_total_czk":-731950,"economic_revenue":[["1211",2800000],["1121",1400000],["1111",1020000],["1511",480000],["2111",354000],["1113",200000],["1345",112000],["2324",100000],["1112",97000],["4112",71800],["4121",50000],["2132",45600],["1386",33000],["2131",20900],["1387",15000],["1381",12000],["2112",10000],["1334",8000],["1341",2600],["1361",2000],["2119",2000],["2141",2000],["1382",500]],"economic_revenue_total_czk":6838400,"purpose_expenditure":[["6171",1623000],["2310",742500],["2411",597000],["2212",555000],["3722",524000],["6112",405000],["3111",345000],["3723",300000],["3631",229000],["3745",188000],["3392",136000],["3399",113000],["3612",100000],["5512",68000],["1031",42000],["3319",35000],["6402",27850],["2321",25000],["3632",15000],["3421",11000],["3639",10100],["3113",10000],["6310",5000]],"purpose_expenditure_total_czk":6106450},"revised":{"economic_expenditure":[["5171",1838500],["5169",1370500],["5011",1150000],["5137",519500],["6123",510000],["6122",476000],["5023",370000],["5154",345600],["5031",305000],["5331",300000],["5139",285800],["5032",170000],["5168",120000],["5021",114700],["5155",100000],["5175",87330],["5162",60000],["5321",48200],["5156",42000],["5194",40000],["5223",35000],["5222",30000],["5163",28000],["5364",27850],["5365",22500],["5339",6500],["5329",6400],["5179",6200],["5134",6000],["5138",5000],["5161",5000],["5038",4000],["5159",2000],["5136",1000],["5362",500]],"economic_expenditure_total_czk":8439080,"economic_financing":[["8115",1131480]],"economic_financing_total_czk":1131480,"economic_revenue":[["1211",2931000],["1121",1570000],["1111",1088000],["1511",500000],["2111",354000],["1113",208000],["1345",112000],["1112",103000],["2324",100000],["4112",71800],["1386",58000],["4121",50000],["2132",45600],["4111",32500],["1387",23000],["2131",20900],["1381",12000],["2112",10000],["1334",8000],["2141",2700],["1341",2600],["1361",2000],["2119",2000],["1382",500]],"economic_revenue_total_czk":7307600,"purpose_expenditure":[["6171",3056700],["2310",802100],["3392",640000],["2411",600000],["3722",574000],["2212",555000],["3723",430000],["6112",405000],["3111",351000],["3631",246500],["3745",193000],["3399",113000],["3612",110500],["2321",82000],["5512",68000],["1031",52000],["3319",35000],["6402",27850],["3639",22600],["6114",22330],["3632",20000],["3113",16500],["3421",11000],["6310",5000]],"purpose_expenditure_total_czk":8439080},"actual":{"economic_expenditure":[["5169",1207803.72],["5171",1064062.01],["5011",995456],["6123",508200],["5137",459691.66],["6122",412463.59],["5023",358480],["5154",338710.35],["5031",241041],["5139",211468.42],["5168",113005.69],["5021",103224],["5032",99841],["5155",99554],["5162",48048.18],["5175",38881.88],["5223",35000],["5156",30744],["5364",27846],["5163",26031.4],["5365",22388],["5194",12796],["5329",6400],["5179",5109.9],["5134",3630],["5038",3188],["5339",1500],["5161",1485],["5362",566],["5321",200]],"economic_expenditure_total_czk":6476815.8,"economic_financing":[["8115",-450016.26]],"economic_financing_total_czk":-450016.26,"economic_revenue":[["1211",2930831.77],["1121",1569972.42],["1111",1087019.76],["1511",499203.14],["1113",207447.43],["2111",159710],["1112",102321.07],["1345",89200],["4112",71800],["1386",57195.88],["2132",45600],["4111",32500],["4121",25000],["1387",22416.89],["2131",20830],["2141",2633.02],["1341",2100],["1361",600],["1381",450.68]],"economic_revenue_total_czk":6926832.06,"purpose_expenditure":[["6171",2742760.4],["3392",591443.21],["3722",543973.23],["2310",515950.14],["2411",494303.69],["3723",428121.9],["6112",387883],["3631",240473.14],["3612",109729.96],["3745",92009],["2212",72356.98],["2321",53154.09],["3111",50954.95],["3319",35000],["6402",27846],["3399",23071],["6114",22251],["3639",20766.9],["3632",10591.52],["1031",8655.29],["6310",4020.4],["3113",1500]],"purpose_expenditure_total_czk":6476815.8}},"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."}}}}