{"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:00639711","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00639711","name":"Obec Pašinka","short_name":"Pašinka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":513423},"amounts":{"revenue_approved":7300800,"revenue_adjusted":8001539,"revenue_actual":8665828.93,"expense_approved":10038500,"expense_adjusted":13205419,"expense_actual":10253161.98,"tax_revenue":7976803.03,"nontax_revenue":434972.9,"capital_revenue":7250,"transfer_revenue":246803,"current_expense":7757110.71,"capital_expense":2496051.27,"budget_balance":-1587333.05,"cash_current":4152839.61,"cash_previous":6115772.66},"ratios":{"revenue_execution":1.08302027,"expense_execution":0.77643594,"balance_to_revenue":-0.18317152,"cash_to_expense":0.40503014,"cash_yoy":-0.3209624,"capital_expense_share":0.2434421,"transfer_revenue_share":0.02848002},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00639711/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00639711"},"seo":{"slug":"pasinka","path":"/cz/municipalities/pasinka/"},"population":{"value":372,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7300800,"expenditure_czk":10038500,"financing_czk":2737700,"balance_czk":-2737700},{"stage":"revised","revenue_czk":8001539,"expenditure_czk":13205419,"financing_czk":5203880,"balance_czk":-5203880},{"stage":"actual","revenue_czk":8665828.93,"expenditure_czk":10253161.98,"financing_czk":1587333.05,"balance_czk":-1587333.05}],"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":[["5169",1592000],["5011",1420000],["6121",1200000],["5909",800000],["5171",793000],["5139",661000],["5023",597000],["5031",440000],["6119",430000],["5154",325000],["6130",290000],["5021",262000],["5032",219000],["5166",102000],["5137",100000],["5365",80000],["5141",75000],["5321",70000],["5194",55000],["5362",55000],["5156",50000],["5903",50000],["5163",46000],["5151",41000],["5175",39000],["5162",27000],["5132",25000],["5323",25000],["5167",23000],["5168",21000],["5172",20000],["5222",17000],["5019",15000],["6122",15000],["5155",10000],["5164",10000],["5136",9000],["5229",8000],["5039",6500],["5038",5000],["5339",5000],["5133",3000],["5161",2000]],"economic_expenditure_total_czk":10038500,"economic_financing":[["8115",3113300],["8124",-375600]],"economic_financing_total_czk":2737700,"economic_revenue":[["1211",2845000],["1121",1390000],["1111",970000],["1511",800000],["1345",300000],["1113",242000],["2131",165000],["2324",143500],["1122",96000],["1334",80000],["4112",70000],["1112",60000],["1386",32000],["4111",25000],["1381",16000],["2111",15500],["1387",15000],["2119",13000],["1341",11000],["3121",5000],["1361",3000],["2321",2000],["2132",1000],["1349",500],["2141",300]],"economic_revenue_total_czk":7300800,"purpose_expenditure":[["6171",2306000],["3745",1748000],["3613",943000],["3722",860000],["2321",677000],["6112",675500],["2212",575000],["3631",496000],["2310",455000],["3635",400000],["2349",230000],["3399",141000],["6399",135000],["3639",80000],["5213",53000],["3421",41000],["3113",40000],["3314",40000],["6114",35000],["6320",32000],["2292",25000],["3341",20000],["6310",14000],["3111",5000],["3319",5000],["3419",5000],["3429",2000]],"purpose_expenditure_total_czk":10038500},"revised":{"economic_expenditure":[["6121",2445306],["5169",1987000],["5011",1420000],["5171",1195000],["5909",800000],["5139",661000],["5023",597000],["5021",582700],["5031",440000],["6119",430000],["5365",392280],["5154",345000],["6122",315000],["6130",290000],["5032",219000],["5137",111000],["5166",107000],["5229",88709],["5194",80240],["5141",75000],["5321",70000],["5362",69100],["5175",63000],["5156",50000],["5903",50000],["5163",46000],["5151",41000],["5323",35344],["5162",27000],["5132",25000],["5167",23000],["5168",21000],["5172",20000],["5222",17000],["5019",15000],["5155",10000],["5164",10000],["5136",9000],["5039",6500],["5038",6000],["5339",5000],["5133",3000],["5161",2000],["5191",240]],"economic_expenditure_total_czk":13205419,"economic_financing":[["8115",5579480],["8124",-375600]],"economic_financing_total_czk":5203880,"economic_revenue":[["1211",2845000],["1121",1390000],["1111",970000],["1511",800000],["1122",392280],["1345",303000],["1113",242000],["1334",230000],["2131",165000],["2324",160500],["4222",155509],["1112",86000],["4112",65200],["1386",60000],["4111",32500],["1387",23000],["1381",16000],["2111",15500],["2119",13000],["1341",11000],["2132",8000],["3111",7250],["3121",5000],["1361",3000],["2321",2000],["1349",500],["2141",300]],"economic_revenue_total_czk":8001539,"purpose_expenditure":[["6171",3000949],["3745",2018000],["2321",1827306],["2212",1085000],["3613",943000],["3722",894000],["6112",675500],["3631",496240],["2310",455000],["6399",451380],["3635",400000],["2349",230000],["3399",151700],["3113",110000],["2219",90000],["3639",90000],["5213",53000],["3421",41000],["3314",40000],["2292",35344],["6114",35000],["6320",32000],["3341",20000],["6310",14000],["3111",5000],["3319",5000],["3419",5000],["3429",2000]],"purpose_expenditure_total_czk":13205419},"actual":{"economic_expenditure":[["6121",2208555.27],["5169",2113247.55],["5011",1367458],["5171",934880.4],["5021",564669],["5023",545101],["5365",392280],["5154",307601.12],["5031",298742],["6122",287496],["5139",186123.85],["5032",156164],["5194",130499.49],["5321",123000],["5166",106640],["5137",80180.33],["5362",69088],["5141",67179.77],["5175",64507.8],["5163",41086],["5323",32195],["5151",30879],["5162",30637.81],["5156",22711.72],["5167",19719.97],["5132",18995],["5229",18709],["5019",10847],["5172",6037.9],["5038",5592],["5339",5000],["5039",3667],["5168",2178],["5161",941],["5173",312],["5191",240]],"economic_expenditure_total_czk":10253161.98,"economic_financing":[["8115",1962933.05],["8124",-375600]],"economic_financing_total_czk":1587333.05,"economic_revenue":[["1211",3029343.51],["1121",1623499.98],["1111",1095618.57],["1511",889071.06],["1122",392280],["1345",302476],["1334",229915.2],["2131",220010.66],["1113",214454.39],["2324",204546.24],["4222",155509],["1112",105796.3],["4112",65200],["1386",59141.85],["4111",26094],["1387",23180.27],["1341",9735],["3111",7250],["2132",7081],["2119",3025],["1361",1830],["1381",460.9],["2111",310]],"economic_revenue_total_czk":8665828.93,"purpose_expenditure":[["6171",2592733.36],["3745",1755266.59],["2321",1341692.67],["2212",1040642.4],["3722",1018435.86],["3613",681690],["6112",605206],["6399",451368],["3631",338098.05],["3399",148139.05],["3113",110000],["2292",32195],["3314",31533],["6320",30399],["6114",26094],["2310",14317],["6310",10687],["3639",10000],["3421",9665],["3111",5000]],"purpose_expenditure_total_czk":10253161.98}},"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."}}}}