{"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:00258229","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00258229","name":"Obec Pernarec","short_name":"Pernarec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":559334},"amounts":{"revenue_approved":21430500,"revenue_adjusted":35161939.1,"revenue_actual":33759551.97,"expense_approved":20350553,"expense_adjusted":40272931,"expense_actual":37524518.17,"tax_revenue":21091673.76,"nontax_revenue":7316772.16,"capital_revenue":22070,"transfer_revenue":5329036.05,"current_expense":28431184.91,"capital_expense":9093333.26,"budget_balance":-3764966.2,"cash_current":20797832.34,"cash_previous":28368903.34},"ratios":{"revenue_execution":0.96011633,"expense_execution":0.93175533,"balance_to_revenue":-0.11152299,"cash_to_expense":0.55424649,"cash_yoy":-0.26687923,"capital_expense_share":0.24233045,"transfer_revenue_share":0.15785269},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00258229/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00258229"},"seo":{"slug":"pernarec","path":"/cz/municipalities/pernarec/"},"population":{"value":727,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":21430500,"expenditure_czk":20350553,"financing_czk":-1079947,"balance_czk":1079947},{"stage":"revised","revenue_czk":35161939.1,"expenditure_czk":40272931,"financing_czk":5110991.9,"balance_czk":-5110991.9},{"stage":"actual","revenue_czk":33759551.97,"expenditure_czk":37524518.17,"financing_czk":3764966.2,"balance_czk":-3764966.2}],"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",4149000],["5331",3462000],["5011",3450000],["5171",1695000],["5153",1390000],["5023",1050000],["5031",1015000],["5154",975000],["5139",768500],["5032",505000],["5141",360000],["5151",330000],["5156",215000],["5137",200000],["5163",110000],["5192",100000],["5222",100000],["5021",87000],["5194",70000],["5323",46053],["5175",41000],["5132",40000],["5162",35000],["5136",23000],["5166",20000],["5903",20000],["5173",18000],["5179",15500],["5161",14500],["5329",13000],["5038",12000],["5167",10000],["5321",6000],["5019",5000]],"economic_expenditure_total_czk":20350553,"economic_financing":[["8124",-1933824],["8115",853877]],"economic_financing_total_czk":-1079947,"economic_revenue":[["1211",7500000],["1121",3500000],["2132",2606000],["2111",2501500],["1111",2500000],["1511",1100000],["1113",600000],["1345",570000],["1112",200000],["2131",200000],["1386",80000],["1387",40000],["1341",22000],["1361",11000]],"economic_revenue_total_czk":21430500,"purpose_expenditure":[["3113",3462000],["6171",3149000],["3612",1964500],["3639",1720000],["1031",1391500],["6112",1340000],["2212",1200000],["3745",1170000],["2321",1075000],["3722",800000],["3723",700000],["3412",500000],["6310",380000],["3631",325000],["3399",308000],["1036",190000],["5512",182000],["3721",150000],["3419",100000],["3632",95000],["6320",65000],["2292",46053],["5213",20000],["3314",15000],["1039",2500]],"purpose_expenditure_total_czk":20350553},"revised":{"economic_expenditure":[["6121",6214213],["5169",5777430],["5171",5517899],["5331",3572300],["5011",3507000],["5651",2094977.95],["5336",1835045.79],["5153",1390000],["6122",1266747],["5154",1056000],["5023",1050000],["6356",1045447.26],["5031",1035490],["5139",867100],["5365",635510],["6123",606367],["5032",505000],["5141",360000],["5151",330000],["5137",296959],["5156",220800],["5163",167260],["5021",121966],["5909",114000],["5192",108300],["5222",100000],["5194",70000],["5175",48776],["5323",46053],["5132",40000],["5493",40000],["5162",35000],["5179",33300],["5136",23000],["5362",-21373],["5364",21300],["5166",20000],["5903",20000],["5173",18762],["5161",14500],["5329",13000],["5172",12100],["5038",12000],["5167",10000],["5164",8390],["5321",6000],["5019",5979],["5039",332]],"economic_expenditure_total_czk":40272931,"economic_financing":[["8115",9044815.9],["8118",-2000000],["8124",-1933824]],"economic_financing_total_czk":5110991.9,"economic_revenue":[["1211",8813900],["1121",4720000],["2132",3555409],["1111",3314700],["4116",2713288.79],["2111",2602980],["2451",2094592.25],["1511",1919900],["4216",1045447.26],["4222",915000],["1113",623800],["1122",615510],["1345",570000],["1112",300000],["4122",300000],["4112",298800],["2131",232900],["1386",172000],["2324",151106],["1387",67400],["4111",32500],["1341",24350],["3111",24220],["4121",24000],["1361",17850],["1334",8001],["2119",2420],["1381",1364.8],["2141",500]],"economic_revenue_total_czk":35161939.1,"purpose_expenditure":[["3113",8594071],["2341",4550213],["6171",4247241],["3612",3801100],["3322",3216295],["3639",3154903],["2212",1730000],["1031",1391500],["6112",1349400],["2321",1274400],["3745",1178200],["3722",913700],["3412",868359],["3723",700000],["6399",585737],["3631",575000],["6310",382660],["3399",331700],["2310",255004],["3111",196200],["1036",190000],["5512",186700],["3721",150000],["6320",119600],["3419",100000],["3632",95000],["2292",46053],["6114",30995],["6402",21300],["5213",20000],["3314",15000],["1039",2600]],"purpose_expenditure_total_czk":40272931},"actual":{"economic_expenditure":[["6121",6214179.24],["5171",5479130.74],["5169",5216145.6],["5331",3572261.99],["5011",2745297],["5651",2094977.95],["5336",1835045.79],["6122",1227342.62],["5153",1140966.13],["5023",1050000],["6356",1045447.26],["5154",936094.23],["5031",888869],["5365",635510],["6123",606364.14],["5139",577288.37],["5141",354776.26],["5032",333316],["5151",295132.86],["5137",205624.23],["5163",158469.6],["5156",117500.6],["5909",113884],["5192",108209],["5222",100000],["5021",90196],["5194",55024],["5175",46401.95],["5323",46053],["5493",40000],["5179",33243],["5162",29202.78],["5132",29095],["5362",-21460],["5364",21300],["5136",15670.88],["5172",12100],["5038",11640],["5166",11625],["5329",10965],["5161",10095.2],["5164",8390],["5173",7949],["5167",6293.25],["5321",4500],["5019",4069.5],["5039",332]],"economic_expenditure_total_czk":37524518.17,"economic_financing":[["8115",7698790.2],["8118",-2000000],["8124",-1933824]],"economic_financing_total_czk":3764966.2,"economic_revenue":[["1211",8813885.94],["1121",4719914.73],["1111",3257405.37],["2132",3159300.4],["4116",2713288.79],["2451",2094592.25],["1511",1919877.4],["2111",1676061.87],["4216",1045447.26],["4222",915000],["1113",623790.33],["1122",615510],["1345",542821],["1112",307640.58],["4122",300000],["4112",298800],["2131",232875],["1386",171959.79],["2324",151106],["1387",67395.22],["4111",32500],["1341",24350],["4121",24000],["3111",22070],["1361",17850],["1334",7908.6],["2119",2420],["1381",1364.8],["2141",416.64]],"economic_revenue_total_czk":33759551.97,"purpose_expenditure":[["3113",8594022.99],["2341",4550212.24],["6171",3726640.03],["3612",3549117.42],["3322",3216186.69],["3639",2604368.3],["2212",1686531.61],["6112",1344864],["2321",1271089.14],["3722",913605.09],["3412",822697.15],["3745",792440.6],["1031",763261.06],["3723",676381.53],["6399",585737],["3631",468550.46],["6310",376599.86],["3399",314601.55],["2310",255004],["3111",195985.2],["1036",177366],["3721",140675.72],["6320",119597],["5512",105390.65],["3419",100000],["3632",60076],["2292",46053],["6114",30995],["6402",21300],["3314",12568.88],["1039",2600]],"purpose_expenditure_total_czk":37524518.17}},"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."}}}}