{"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:00640387","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640387","name":"Obec Paběnice","short_name":"Paběnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":531278},"amounts":{"revenue_approved":15331000,"revenue_adjusted":18068507.57,"revenue_actual":17265310.37,"expense_approved":16547000,"expense_adjusted":21569787.37,"expense_actual":20424183.4,"tax_revenue":5688720.08,"nontax_revenue":8928922.5,"capital_revenue":155950,"transfer_revenue":2491717.79,"current_expense":13778236.77,"capital_expense":6645946.63,"budget_balance":-3158873.03,"cash_current":12453530.01,"cash_previous":14987824.51},"ratios":{"revenue_execution":0.95554712,"expense_execution":0.94688849,"balance_to_revenue":-0.18296069,"cash_to_expense":0.60974433,"cash_yoy":-0.16909022,"capital_expense_share":0.32539595,"transfer_revenue_share":0.14431932},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640387/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640387"},"seo":{"slug":"pabenice","path":"/cz/municipalities/pabenice/"},"population":{"value":226,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15331000,"expenditure_czk":16547000,"financing_czk":1216000,"balance_czk":-1216000},{"stage":"revised","revenue_czk":18068507.57,"expenditure_czk":21569787.37,"financing_czk":3501279.8,"balance_czk":-3501279.8},{"stage":"actual","revenue_czk":17265310.37,"expenditure_czk":20424183.4,"financing_czk":3158873.03,"balance_czk":-3158873.03}],"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",5895000],["5011",2312500],["5169",2299190],["5023",1000000],["5171",956200],["5151",930000],["5031",715000],["5154",398000],["5032",324000],["5021",274100],["5222",200000],["5153",185000],["5139",173000],["5163",167000],["5168",166000],["5229",100000],["5162",71500],["5362",63000],["5173",58000],["5194",50000],["5166",45000],["5175",31500],["5167",20000],["5137",16000],["5492",12000],["5179",11600],["5038",10000],["5172",10000],["5329",9000],["5176",8000],["5042",7260],["5164",6150],["5321",6000],["5138",5000],["5136",3000],["5161",2000],["5903",2000],["5131",1000],["5132",1000],["5133",1000],["5134",1000],["5156",1000]],"economic_expenditure_total_czk":16547000,"economic_financing":[["8115",1216000]],"economic_financing_total_czk":1216000,"economic_revenue":[["2132",5760000],["2111",2148700],["1211",2000000],["1121",1000000],["1122",1000000],["4116",1000000],["1111",750000],["1511",400000],["1345",185000],["1113",180000],["2139",150000],["2141",150000],["2324",140000],["2321",109000],["2131",98000],["4112",71800],["1112",50000],["2322",31000],["4111",31000],["1386",20000],["1342",19000],["1381",10000],["1387",10000],["1341",8000],["1361",4000],["1334",2500],["2112",2500],["1343",500]],"economic_revenue_total_czk":15331000,"purpose_expenditure":[["3612",6000000],["6171",2600000],["4339",2200000],["6112",1350000],["2310",600000],["2321",600000],["3723",600000],["2411",360000],["3722",300000],["3632",260000],["3745",250000],["2219",245000],["2212",155000],["3419",150000],["3631",150000],["6320",147000],["3639",145000],["3543",100000],["3399",95000],["5512",55000],["3613",50000],["3421",37000],["6114",20000],["6310",20000],["3314",16000],["3412",15000],["3721",15000],["3341",10000],["5213",2000]],"purpose_expenditure_total_czk":16547000},"revised":{"economic_expenditure":[["6121",5121337.37],["5171",3494900],["5169",2524140],["5011",2299500],["6130",2282400],["5023",1000000],["5151",990000],["5031",756500],["5222",510000],["5154",400000],["5021",350800],["5032",338600],["5139",225980],["5229",200000],["5168",181000],["5163",167500],["5153",163000],["5362",83000],["5166",82000],["5162",74000],["5137",61000],["5173",58000],["5194",50000],["5175",34300],["5167",21000],["5172",15000],["5492",12000],["5179",11600],["5038",10000],["5329",10000],["5321",9000],["5176",8000],["5164",6150],["5138",5000],["5161",3320],["5136",3000],["5903",2000],["5131",1000],["5132",1000],["5133",1000],["5134",1000],["5156",1000],["5042",760]],"economic_expenditure_total_czk":21569787.37,"economic_financing":[["8115",3501279.8]],"economic_financing_total_czk":3501279.8,"economic_revenue":[["2132",5760000],["2111",2371700],["1211",2200000],["4116",1300000],["4213",1223609.57],["1121",1200000],["1111",800000],["1122",800000],["2321",620000],["1511",500000],["1113",180000],["2324",155000],["2139",150000],["2322",131000],["2131",124000],["3113",120000],["1112",80000],["2141",74000],["4112",71800],["1386",45000],["1342",43000],["3111",35950],["4111",32500],["1387",20000],["1381",10000],["1341",8000],["1361",4000],["1349",3448],["1334",2500],["2112",2500],["1343",500]],"economic_revenue_total_czk":18068507.57,"purpose_expenditure":[["3612",7161200],["3639",2606400],["6171",2484600],["4339",2263000],["6112",1350000],["2321",970000],["2310",738337.37],["3723",600000],["2411",400000],["3631",370000],["3722",330000],["5512",305000],["3745",272000],["3632",260000],["2212",255000],["2219",245000],["3419",210000],["3543",200000],["6320",147000],["3412",123000],["3399",85500],["3613",50000],["3421",44600],["6310",20500],["6114",20000],["3314",18100],["3341",16300],["3721",15000],["3319",7000],["5213",2000],["2115",250]],"purpose_expenditure_total_czk":21569787.37},"actual":{"economic_expenditure":[["6121",4363546.63],["5171",3335072.38],["6130",2282400],["5169",2221179],["5011",2175730],["5023",889850],["5151",846101.2],["5365",748440],["5031",701131],["5222",510000],["5362",460138],["5154",337653.86],["5032",276036],["5021",267457],["5163",157367.66],["5139",155499.42],["5168",114513.14],["5229",100000],["5153",90268.81],["5166",81040],["5162",67736.38],["5173",54182],["5137",51696.3],["5194",42896.5],["5175",26692],["5167",19911],["5329",9398],["5321",9000],["5038",8686],["5179",8169],["5492",6000],["5161",2916],["5136",1365],["5131",895],["5164",732],["5042",423.62],["5133",60],["5909",0.5]],"economic_expenditure_total_czk":20424183.4,"economic_financing":[["8115",3183166.7],["8118",-500000],["8901",475702.33],["8117",4]],"economic_financing_total_czk":3158873.03,"economic_revenue":[["2132",5617956],["2111",2195448.67],["1211",2169963.18],["4213",1223609.57],["4116",1183046.22],["1121",1162594.19],["1111",793190.18],["1122",748440],["2321",619100],["1511",476903.5],["1113",153601.35],["2324",153081.95],["2139",140000],["2131",122820.5],["3113",120000],["2322",80491],["1112",75767.16],["4112",71800],["1386",42351.75],["3111",35950],["1342",34190],["1387",16599.89],["4111",13262],["1341",7400],["1361",2700],["1334",2368.5],["1349",2198],["1381",332.38],["1343",120],["2141",24.38]],"economic_revenue_total_czk":17265310.37,"purpose_expenditure":[["3612",6434028.86],["3639",2591484.13],["6171",2118209.2],["4339",2082904.78],["6112",1187896],["6399",1126185.5],["2321",962249.42],["2310",613467.14],["3723",423706.72],["2411",384779],["3631",346503.59],["3722",324044.91],["5512",300300],["3745",254802.55],["2219",241655.28],["2212",238097.75],["3419",210000],["6320",137295],["3412",117516],["3543",100000],["3399",66875],["3421",42930.35],["3613",31760.25],["6310",20072.66],["3314",17829],["3721",14896.31],["3341",14317.01],["6114",13262],["3319",7000],["2115",114.99]],"purpose_expenditure_total_czk":20424183.4}},"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."}}}}