{"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:00373885","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00373885","name":"Obec Panské Dubenky","short_name":"Panské Dubenky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":587672},"amounts":{"revenue_approved":3800000,"revenue_adjusted":4092844,"revenue_actual":4244368.18,"expense_approved":3800000,"expense_adjusted":4744422,"expense_actual":4475870.47,"tax_revenue":3130081.62,"nontax_revenue":749642.56,"capital_revenue":0,"transfer_revenue":364644,"current_expense":4312488.47,"capital_expense":163382,"budget_balance":-231502.29,"cash_current":8743316.58,"cash_previous":8974818.87},"ratios":{"revenue_execution":1.03702173,"expense_execution":0.94339637,"balance_to_revenue":-0.0545434,"cash_to_expense":1.95343378,"cash_yoy":-0.02579465,"capital_expense_share":0.03650284,"transfer_revenue_share":0.08591243},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00373885/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00373885"},"seo":{"slug":"panske-dubenky","path":"/cz/municipalities/panske-dubenky/"},"population":{"value":144,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3800000,"expenditure_czk":3800000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4092844,"expenditure_czk":4744422,"financing_czk":651578,"balance_czk":-651578},{"stage":"actual","revenue_czk":4244368.18,"expenditure_czk":4475870.47,"financing_czk":231502.29,"balance_czk":-231502.29}],"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",1250000],["5169",669000],["5021",533000],["5154",514000],["5023",400000],["5137",102000],["5139",94000],["5194",92000],["5032",50000],["5163",30000],["5365",20000],["5156",16000],["5166",10000],["5162",6000],["5173",4000],["5175",4000],["5329",3000],["5161",2000],["5136",1000]],"economic_expenditure_total_czk":3800000,"economic_revenue":[["1211",1200000],["1121",700000],["1111",400000],["2139",400000],["2111",280000],["1511",180000],["2141",150000],["1113",100000],["1122",100000],["4112",71800],["1345",63000],["1356",50000],["2132",50000],["1112",30000],["2131",12000],["1381",10000],["1341",3200]],"economic_revenue_total_czk":3800000,"purpose_expenditure":[["6171",1798000],["6112",452000],["2310",380000],["1039",250000],["3722",250000],["3613",212000],["3745",163000],["3631",130000],["3632",60000],["5512",52000],["3612",25000],["3399",20000],["3314",5000],["6409",3000]],"purpose_expenditure_total_czk":3800000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",1844000],["5169",743000],["5021",643500],["5023",406078],["5154",329000],["6119",304544],["5365",101000],["5137",100000],["5139",94000],["5032",50000],["5163",32000],["5222",21500],["5194",20000],["5156",16000],["5166",10000],["5019",8500],["5162",6000],["5175",4800],["5173",4000],["5329",3500],["5161",2000],["5136",1000]],"economic_expenditure_total_czk":4744422,"economic_financing":[["8115",651578]],"economic_financing_total_czk":651578,"economic_revenue":[["1211",1200000],["1121",700000],["1111",400000],["2139",400000],["2111",280000],["1511",180000],["4122",155000],["2141",150000],["4116",105344],["1113",100000],["1122",100000],["4112",71800],["1345",63000],["1356",50000],["2132",50000],["4111",32500],["1112",30000],["2131",12000],["1381",10000],["1341",3200]],"economic_revenue_total_czk":4092844,"purpose_expenditure":[["6171",2587544],["6112",458078],["1039",339000],["2310",338000],["3722",250000],["3632",170000],["3745",163000],["3631",82000],["6399",81000],["5512",61300],["3900",57500],["3612",39000],["6114",32500],["3613",30000],["3421",27000],["3399",20000],["6409",3500],["3314",3000],["6310",2000]],"purpose_expenditure_total_czk":4744422},"actual":{"economic_expenditure":[["5171",1735637.81],["5169",693728.97],["5021",622183],["5023",421839],["5154",315447.34],["5137",173073.24],["6119",160882],["5365",113014],["5168",62024.11],["5139",39660],["5163",35900],["5032",35640],["5156",18516],["5222",15500],["5362",-12827],["5175",12574],["5019",8837],["5149",8531],["5194",7204],["5329",3425],["6130",2500],["5363",1000],["5161",702],["5173",664],["5039",215]],"economic_expenditure_total_czk":4475870.47,"economic_financing":[["8117",8500000],["8128",-8500000],["8115",231502.29]],"economic_financing_total_czk":231502.29,"economic_revenue":[["1211",1332963.16],["1121",714983.53],["1111",490447.04],["2139",400000],["1511",234659.74],["2111",166994.15],["4122",155000],["2141",128906.41],["4116",105344],["1122",94500],["1113",94391.41],["4112",71800],["1345",57568],["1112",46581.45],["2132",46148],["4111",32500],["1386",26041.43],["1356",21280],["1387",10207.76],["2131",5364],["1341",2600],["1334",2559.3],["2142",2230],["1339",1000],["1381",198.8],["1361",100]],"economic_revenue_total_czk":4244368.18,"purpose_expenditure":[["6171",2524833.73],["6112",457479],["1039",338541.7],["2310",262065.42],["3722",204902.92],["3632",159899],["3745",132201],["3631",81742.65],["6399",80673],["5512",60954.19],["3900",55500],["3612",35396.67],["6114",27238],["3421",26416],["3613",13436.19],["3399",7204],["6409",3425],["3314",2200],["6310",1762]],"purpose_expenditure_total_czk":4475870.47}},"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."}}}}