{"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:00254878","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00254878","name":"Obec Pernink","short_name":"Pernink","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":555452},"amounts":{"revenue_approved":14960000,"revenue_adjusted":20015075.34,"revenue_actual":20118142.51,"expense_approved":14960000,"expense_adjusted":20875160.41,"expense_actual":19850481.53,"tax_revenue":16191433.71,"nontax_revenue":1877920.39,"capital_revenue":215150,"transfer_revenue":1833638.41,"current_expense":19439780.53,"capital_expense":410701,"budget_balance":267660.98,"cash_current":6628583.93,"cash_previous":6455737.65},"ratios":{"revenue_execution":1.00514948,"expense_execution":0.95091396,"balance_to_revenue":0.01330446,"cash_to_expense":0.3339256,"cash_yoy":0.02677406,"capital_expense_share":0.02068972,"transfer_revenue_share":0.09114352},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00254878/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00254878"},"seo":{"slug":"pernink","path":"/cz/municipalities/pernink/"},"population":{"value":584,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14960000,"expenditure_czk":14960000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":20015075.34,"expenditure_czk":20875160.41,"financing_czk":860085.07,"balance_czk":-860085.07},{"stage":"actual","revenue_czk":20118142.51,"expenditure_czk":19850481.53,"financing_czk":-267660.98,"balance_czk":267660.98}],"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",3872000],["5011",2770000],["5331",1704000],["5023",1250000],["5154",952000],["5031",833000],["5171",633600],["5153",540000],["5032",341000],["5229",305750],["5139",258400],["5137",173400],["5163",163000],["5021",159700],["5329",155000],["5151",138000],["5162",114000],["5156",107000],["5166",90000],["5499",71600],["5041",70000],["5161",50000],["5194",40000],["5492",40000],["5167",35000],["5138",29000],["5175",29000],["5038",11000],["5221",10000],["5136",6550],["5222",5000],["5164",2000],["5901",1000]],"economic_expenditure_total_czk":14960000,"economic_revenue":[["1211",6200000],["1121",3125000],["1111",2050000],["1511",780000],["1113",500000],["1342",450000],["2132",395000],["2111",330000],["1345",300000],["1361",200000],["2324",170000],["1112",130000],["2131",100000],["3111",100000],["1386",70000],["1341",30000],["1387",30000]],"economic_revenue_total_czk":14960000,"purpose_expenditure":[["6171",4000000],["3113",1704000],["6112",1550000],["3722",1100000],["2212",900000],["3412",900000],["3631",800000],["3429",600000],["3419",400000],["5512",400000],["2411",379000],["3399",360000],["3723",360000],["3745",350000],["2143",313000],["3511",300000],["3632",175000],["3612",60000],["3314",55000],["4359",55000],["1037",50000],["3313",40000],["3421",40000],["3613",20000],["1014",16000],["3639",10000],["3721",10000],["6310",10000],["1019",2000],["5213",1000]],"purpose_expenditure_total_czk":14960000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",5371830],["5171",2930922],["5011",2790000],["5331",2108600],["5023",1250000],["5031",833000],["5154",653950],["5336",599138.41],["5153",526000],["5137",462193.6],["5139",385868.4],["5032",341000],["5362",336420],["5229",305750],["6121",220000],["5041",185300],["6122",177400],["5021",177158],["5163",158000],["5329",155000],["5151",133000],["5162",114000],["5156",97000],["5166",90000],["5499",73700],["5194",67400],["5492",61000],["5161",50000],["5909",50000],["5175",48480],["5167",35000],["5138",29000],["5221",13000],["5038",11000],["5364",9000],["5222",7000],["5136",6550],["5164",6500],["5366",6000]],"economic_expenditure_total_czk":20875160.41,"economic_financing":[["8115",1060085.07],["8124",-200000]],"economic_financing_total_czk":860085.07,"economic_revenue":[["1211",6200000],["1121",3340000],["1111",2330000],["2111",867236],["1345",809000],["1511",780000],["4112",747000],["4116",599138.41],["1342",580000],["1361",573000],["1113",500000],["4122",455000],["2132",425000],["1122",336420],["1343",267000],["2324",226400],["1112",217000],["3111",215000],["1386",121000],["2131",109600],["2112",68000],["2322",52000],["1387",46000],["4111",32500],["2321",31000],["1341",30000],["2142",26495],["2141",15000],["2139",7600],["2343",4000],["1334",2952.72],["2212",1000],["1335",733.21]],"economic_revenue_total_czk":20015075.34,"purpose_expenditure":[["6171",4250000],["3113",3772440.41],["6112",1550000],["3429",1425000],["3313",1315000],["3722",1132000],["3412",900000],["3745",733000],["2212",698000],["3421",594000],["3399",558000],["3631",470000],["2143",413000],["3723",392000],["3419",380000],["2411",379000],["6399",336420],["3511",300000],["5512",253000],["3632",251000],["3326",211300],["2115",71000],["2321",67000],["3612",60000],["1019",56500],["3314",55000],["4359",55000],["1037",50000],["3639",43000],["6114",32500],["3613",20000],["3721",20000],["1014",16000],["6310",10000],["2219",6000]],"purpose_expenditure_total_czk":20875160.41},"actual":{"economic_expenditure":[["5169",5200997.61],["5011",2600615],["5171",2585575.67],["5331",2108600],["5023",1154370],["5031",854299],["5154",625883.74],["5336",599138.41],["5153",469968.05],["5137",427123.99],["5139",357369.6],["5362",343027],["5032",337936],["5229",302508.15],["6121",233315],["5041",180365.35],["6122",177386],["5021",167290],["5163",159202],["5151",128474.84],["5162",105536.84],["5329",105131.23],["5156",89969.8],["5166",88330],["5194",79847.33],["5492",75000],["5499",55635],["5909",50000],["5175",41303],["5138",33768.35],["5161",30520],["5167",18676],["5164",12168.5],["5038",10803],["5221",9355],["5364",8502],["5222",7000],["5366",5906.67],["5172",4646.4],["5363",3000],["5136",1937]],"economic_expenditure_total_czk":19850481.53,"economic_financing":[["8117",2000000],["8118",-2000000],["8124",-200000],["8115",-77299.78],["8901",9638.8]],"economic_financing_total_czk":-267660.98,"economic_revenue":[["1211",6249487.21],["1121",3341254.2],["1111",2336169.97],["1511",833713.56],["1345",803828],["4112",747000],["2111",634145.15],["4116",599138.41],["1342",593810],["1361",573010],["2132",484042],["4122",455000],["1113",442054.68],["1122",336420],["2321",288485.6],["1343",267130],["2324",219903.34],["1112",217875.86],["3111",215150],["1386",121707.93],["2131",76749],["2112",67212],["2322",52069],["1387",47716.06],["4111",32500],["2142",26495],["1341",22490],["2141",15130],["2139",7689.3],["2343",4000],["1334",2977.56],["1381",1002.8],["2119",1000],["2212",1000],["1335",733.21],["1382",52.67]],"economic_revenue_total_czk":20118142.51,"purpose_expenditure":[["6171",4015901.61],["3113",3640057.41],["6112",1467600],["3429",1411328.94],["3722",1131830.21],["3313",1074965.17],["3412",771660.27],["3745",732922.44],["2212",622933.59],["3421",593931.16],["3399",524325.35],["3631",467812.59],["2143",412938.68],["3723",386232.96],["3419",379977],["2411",371894.28],["6399",336420],["3511",290355.29],["5512",252929.49],["3632",250531],["3326",211245.06],["2115",70272.5],["2321",66671],["1019",56289.5],["3314",54998],["3612",49877.73],["4359",43035],["3639",41630],["6114",32500],["1037",25679],["3613",19336.1],["1014",15600],["3721",14160],["6310",8502],["2219",4138.2]],"purpose_expenditure_total_czk":19850481.53}},"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."}}}}