{"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:42634521","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"42634521","name":"Obec Panenská Rozsíčka","short_name":"Panenská Rozsíčka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":587656},"amounts":{"revenue_approved":4370800,"revenue_adjusted":7242518.07,"revenue_actual":7242508.07,"expense_approved":7186600,"expense_adjusted":7045923.35,"expense_actual":7045923.35,"tax_revenue":5072017.3,"nontax_revenue":340160.62,"capital_revenue":0,"transfer_revenue":1830330.15,"current_expense":3611726.59,"capital_expense":3434196.76,"budget_balance":196584.72,"cash_current":2747227.4,"cash_previous":2037497.35},"ratios":{"revenue_execution":0.99999862,"expense_execution":1,"balance_to_revenue":0.02714318,"cash_to_expense":0.38990311,"cash_yoy":0.34833422,"capital_expense_share":0.48740195,"transfer_revenue_share":0.25272048},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/42634521/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/42634521"},"seo":{"slug":"panenska-rozsicka","path":"/cz/municipalities/panenska-rozsicka/"},"population":{"value":224,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4370800,"expenditure_czk":7186600,"financing_czk":2815800,"balance_czk":-2815800},{"stage":"revised","revenue_czk":7242518.07,"expenditure_czk":7045923.35,"financing_czk":-196594.72,"balance_czk":196594.72},{"stage":"actual","revenue_czk":7242508.07,"expenditure_czk":7045923.35,"financing_czk":-196584.72,"balance_czk":196584.72}],"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",4150000],["5023",1260000],["5169",489500],["5031",375000],["5011",280000],["5032",139000],["5154",121000],["5137",103000],["5021",60000],["6122",50000],["5163",37500],["5139",20500],["5162",20000],["5173",20000],["5329",12000],["5365",12000],["5175",10000],["5171",6000],["5029",5000],["5221",5000],["5229",3100],["5156",3000],["5161",2000],["5172",2000],["5136",500],["5222",500]],"economic_expenditure_total_czk":7186600,"economic_financing":[["8115",1815800],["8901",1000000]],"economic_financing_total_czk":2815800,"economic_revenue":[["1211",2000000],["1121",1000000],["1111",700000],["1511",200000],["1113",150000],["1345",75000],["4112",71800],["2131",50000],["2111",42000],["1112",40000],["1386",20000],["1381",10000],["1387",10000],["1341",2000]],"economic_revenue_total_czk":4370800,"purpose_expenditure":[["5512",1741500],["6112",1678000],["3412",1000000],["6171",864000],["2321",610000],["3319",416000],["2219",400000],["3631",172000],["3722",150000],["3723",60000],["2141",50000],["6409",14000],["3739",12000],["3721",8000],["3900",5000],["3745",2500],["1031",1100],["3314",1000],["3421",1000],["4324",500]],"purpose_expenditure_total_czk":7186600},"revised":{"economic_expenditure":[["6121",2571422.14],["5023",1238998],["6122",773273.64],["5169",733519.48],["5031",385381],["5011",306040],["5362",266895],["5032",141902],["5171",133289.22],["5363",96148],["5021",73066],["5163",60159],["5154",59258.76],["6119",57919.98],["6349",31581],["5173",17861],["5194",16710],["5329",16682],["5365",14032],["5162",11404.33],["5029",7096],["5221",7000],["5137",6912],["5175",6073],["5139",5396],["5229",2970],["5156",2560],["5136",1176],["5909",662.8],["5222",500],["5161",35]],"economic_expenditure_total_czk":7045923.35,"economic_financing":[["8115",-709740.05],["8901",513145.33]],"economic_financing_total_czk":-196594.72,"economic_revenue":[["1211",2356550.41],["1121",1265954.65],["1111",849472.53],["4116",843070.19],["4216",727969.96],["1511",206101.96],["1113",166962.21],["2449",157500],["4222",155000],["1112",82443.37],["1345",77673],["4112",71800],["2119",67580],["2111",60141.62],["2131",54939],["1386",46098.68],["4111",32500],["1387",18071.57],["1341",2250],["1381",338.92],["1361",100]],"economic_revenue_total_czk":7242518.07,"purpose_expenditure":[["6112",1649255],["6171",1384542.23],["2321",1111965],["2219",843994.26],["5512",805949.64],["3319",364798.23],["3722",153377.8],["3631",136465.12],["1031",134665.98],["3412",125101.85],["2310",114673],["3723",84274.66],["3725",37238],["6114",19533],["3721",17372.78],["3745",15400],["3739",14032],["6409",13514.8],["1011",10270],["3900",7000],["3429",2000],["4324",500]],"purpose_expenditure_total_czk":7045923.35},"actual":{"economic_expenditure":[["6121",2571422.14],["5023",1238998],["6122",773273.64],["5169",733519.48],["5031",385381],["5011",306040],["5362",266895],["5032",141902],["5171",133289.22],["5363",96148],["5021",73066],["5163",60159],["5154",59258.76],["6119",57919.98],["6349",31581],["5173",17861],["5194",16710],["5329",16682],["5365",14032],["5162",11404.33],["5029",7096],["5221",7000],["5137",6912],["5175",6073],["5139",5396],["5229",2970],["5156",2560],["5136",1176],["5909",662.8],["5222",500],["5161",35]],"economic_expenditure_total_czk":7045923.35,"economic_financing":[["8115",-709730.05],["8901",513145.33]],"economic_financing_total_czk":-196584.72,"economic_revenue":[["1211",2356550.41],["1121",1265954.65],["1111",849472.53],["4116",843070.19],["4216",727959.96],["1511",206101.96],["1113",166962.21],["2449",157500],["4222",155000],["1112",82443.37],["1345",77673],["4112",71800],["2119",67580],["2111",60141.62],["2131",54939],["1386",46098.68],["4111",32500],["1387",18071.57],["1341",2250],["1381",338.92],["1361",100]],"economic_revenue_total_czk":7242508.07,"purpose_expenditure":[["6112",1649255],["6171",1384542.23],["2321",1111965],["2219",843994.26],["5512",805949.64],["3319",364798.23],["3722",153377.8],["3631",136465.12],["1031",134665.98],["3412",125101.85],["2310",114673],["3723",84274.66],["3725",37238],["6114",19533],["3721",17372.78],["3745",15400],["3739",14032],["6409",13514.8],["1011",10270],["3900",7000],["3429",2000],["4324",500]],"purpose_expenditure_total_czk":7045923.35}},"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."}}}}