{"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:00262501","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262501","name":"Obec Pěnčín","short_name":"Pěnčín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Jablonec nad Nisou","municipality_code":563749},"amounts":{"revenue_approved":53250647,"revenue_adjusted":63594627.3,"revenue_actual":59448930.33,"expense_approved":61286211,"expense_adjusted":72630191.3,"expense_actual":67446646.23,"tax_revenue":47034485.62,"nontax_revenue":3721094.41,"capital_revenue":0,"transfer_revenue":8693350.3,"current_expense":34381028.92,"capital_expense":33065617.31,"budget_balance":-7997715.9,"cash_current":27995079.53,"cash_previous":32736174.53},"ratios":{"revenue_execution":0.93481058,"expense_execution":0.92863099,"balance_to_revenue":-0.13453086,"cash_to_expense":0.41507,"cash_yoy":-0.1448274,"capital_expense_share":0.4902485,"transfer_revenue_share":0.14623224},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262501/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262501"},"seo":{"slug":"pencin","path":"/cz/municipalities/pencin/"},"population":{"value":2098,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":53250647,"expenditure_czk":61286211,"financing_czk":8035564,"balance_czk":-8035564},{"stage":"revised","revenue_czk":63594627.3,"expenditure_czk":72630191.3,"financing_czk":9035564,"balance_czk":-9035564},{"stage":"actual","revenue_czk":59448930.33,"expenditure_czk":67446646.23,"financing_czk":7997715.9,"balance_czk":-7997715.9}],"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",26400000],["5169",7216000],["5331",5700000],["5171",4817411],["5011",2350000],["5023",2120000],["5154",1879000],["5229",1540000],["5031",1130000],["6122",1000000],["5153",875000],["5139",615000],["5137",570000],["5021",533000],["5903",500000],["5032",440000],["5163",440000],["5156",420000],["5323",413800],["5168",410000],["5141",390000],["5151",330000],["5365",202000],["6130",200000],["5499",135000],["6119",100000],["5175",85000],["5166",80000],["5162",74000],["5179",60000],["5167",57000],["5194",50000],["5321",50000],["5909",25000],["5164",16000],["5038",15000],["5136",12000],["5132",10000],["5161",7000],["5173",7000],["5362",7000],["5019",5000]],"economic_expenditure_total_czk":61286211,"economic_financing":[["8123",10000000],["8124",-1964436]],"economic_financing_total_czk":8035564,"economic_revenue":[["1211",20234436],["1121",9500000],["4222",7736211],["1111",6800000],["1511",2000000],["1345",1850000],["1113",1600000],["2132",997000],["4112",500000],["2324",404000],["1112",400000],["2139",354000],["1386",230000],["1122",200000],["2111",133000],["4121",110000],["1387",100000],["1341",70000],["1361",15000],["2119",5000],["2131",5000],["1342",4000],["1334",1000],["1335",1000],["2141",1000]],"economic_revenue_total_czk":53250647,"purpose_expenditure":[["3412",23000000],["2212",6260411],["3745",4500000],["3722",3500000],["6171",3200000],["3315",3050000],["6112",3000000],["3111",2200000],["3113",1700000],["6409",1600000],["3631",1400000],["3613",1350000],["5512",1260000],["4351",800000],["3319",550000],["3612",500000],["5213",500000],["2292",413800],["3322",400000],["3639",400000],["6320",400000],["3429",250000],["3632",200000],["3635",200000],["6399",200000],["3314",150000],["2341",100000],["1032",50000],["1036",50000],["3399",50000],["6310",40000],["3633",10000],["2310",1000],["2321",1000]],"purpose_expenditure_total_czk":61286211},"revised":{"economic_expenditure":[["6121",29104999.99],["5169",8396810],["5171",6059411],["5331",5700000],["5011",2662000],["6130",2450000],["5023",2106000],["5154",1911000],["6123",1645000],["5229",1275000],["5031",1162000],["5153",915000],["5139",884000],["6122",818634.31],["5137",700037],["5021",637000],["6119",605000],["5903",500000],["5141",450000],["5168",443000],["5163",442000],["5032",427000],["5336",420279],["5323",413800],["5151",382000],["5156",337400],["5321",311000],["5365",219630],["5175",196000],["5499",182000],["5179",126190],["5142",98000],["5162",88000],["5909",85000],["5166",80000],["5189",80000],["5194",76000],["5167",55000],["5123",45000],["5364",36000],["5172",30000],["5038",21000],["5136",21000],["5161",9000],["5362",8000],["5019",5000],["5132",5000],["5173",5000],["5164",1000]],"economic_expenditure_total_czk":72630191.3,"economic_financing":[["8123",10000000],["8124",-1964436],["8115",1000000]],"economic_financing_total_czk":9035564,"economic_revenue":[["1211",20234436],["1121",9500000],["4222",7736211],["1111",6900000],["4213",4615634.31],["1511",2000000],["2324",1899000],["1345",1850000],["4116",1696122.73],["1113",1600000],["4216",1537056.26],["2132",957000],["2139",717000],["1112",600000],["4112",482000],["1386",330000],["1122",210630],["1387",130000],["4111",130000],["4122",122537],["4121",110000],["2111",105000],["1341",70000],["2119",20000],["1361",15000],["2322",15000],["2131",5000],["1342",4000],["1334",1000],["1335",1000],["2141",1000]],"economic_revenue_total_czk":63594627.3,"purpose_expenditure":[["3412",22712000],["2212",6004411],["3639",5369999.99],["3745",4537000],["3722",3700000],["3111",3580779],["3315",3402500],["6112",3070000],["6171",2653000],["3613",2625634.31],["3113",2477000],["3322",1747000],["6409",1600000],["3631",1534000],["5512",1345437],["3612",1300000],["4351",1100000],["3429",600000],["3319",550000],["5213",500000],["2292",413800],["6320",400000],["6399",211630],["3635",205000],["3632",200000],["3314",175000],["6114",140000],["6310",140000],["2341",103000],["1036",55000],["1032",50000],["3399",50000],["6402",36000],["1014",30000],["3633",10000],["2310",1000],["2321",1000]],"purpose_expenditure_total_czk":72630191.3},"actual":{"economic_expenditure":[["6121",27932525.02],["5169",7385017.66],["5331",5700000],["5171",5096965.29],["5011",2609627],["6130",2391892],["5023",2105355],["5154",1884023],["6123",1644343],["5229",1152052],["5031",1079935],["5153",879312],["6122",786577.29],["5139",780067.16],["5137",683932.25],["5021",534571],["5141",447824.96],["5168",422704.96],["5032",422435],["5336",420279],["5323",413800],["5163",312584.15],["6119",310280],["5151",307979],["5321",307100],["5156",305805.21],["5365",219230],["5499",174390],["5175",170238.17],["5179",124729.73],["5142",96479.05],["5162",68068.47],["5194",67598],["5909",52381],["5364",35029.37],["5172",26499],["5123",26202],["5136",20144],["5167",12990],["5038",10409],["5166",6583.5],["5161",5985],["5362",5096],["5132",4740.99],["5173",2774],["5164",92]],"economic_expenditure_total_czk":67446646.23,"economic_financing":[["8123",6602490.9],["8115",4741095],["8124",-3345870]],"economic_financing_total_czk":7997715.9,"economic_revenue":[["1211",20969092.52],["1121",11231453.9],["1111",7728178.5],["4213",4615634.31],["1511",2097496.09],["1345",1913382],["2324",1892753.3],["4116",1696122.73],["4216",1537056.26],["1113",1484162.58],["2132",950038],["2139",774880.2],["1112",732017.02],["4112",482000],["1386",409180.93],["1122",210630],["1387",160370.05],["4111",130000],["4122",122537],["4121",110000],["1341",64300],["2111",46100],["2119",26800],["1361",24230],["2322",14868],["2131",8054],["2212",5000],["1381",3231.93],["1342",2967],["1334",2634.7],["2141",2600.91],["1335",1158.4]],"economic_revenue_total_czk":59448930.33,"purpose_expenditure":[["3412",22140784.19],["2212",5585526.79],["3639",4751795],["3745",4529737.64],["3722",3668175.96],["3315",3387113.69],["3111",3179476.05],["6112",3054145.05],["3613",2591881.02],["6171",2268058.05],["3113",2009258],["3631",1531220.25],["6409",1473786.73],["3322",1244149.79],["5512",1231036.77],["4351",1011404.78],["3612",780177.02],["3429",586995.86],["3319",543248.26],["2292",413800],["6320",271182],["6399",210975],["3635",203280],["3314",172284],["6310",137881.2],["3632",128736],["2341",102485.79],["6114",99077.28],["1036",54250],["3399",47167],["6402",35029.37],["1014",2527.69]],"purpose_expenditure_total_czk":67446646.23}},"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."}}}}