{"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:00263095","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00263095","name":"Obec Pěnčín","short_name":"Pěnčín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Liberec","municipality_code":564303},"amounts":{"revenue_approved":18478000,"revenue_adjusted":22546095.05,"revenue_actual":23092598.16,"expense_approved":33683783,"expense_adjusted":37751878.05,"expense_actual":18591529.22,"tax_revenue":18009187.96,"nontax_revenue":2248264.15,"capital_revenue":33334,"transfer_revenue":2801812.05,"current_expense":13224229.11,"capital_expense":5367300.11,"budget_balance":4501068.94,"cash_current":50165394.78,"cash_previous":45664325.84},"ratios":{"revenue_execution":1.02423937,"expense_execution":0.49246634,"balance_to_revenue":0.19491392,"cash_to_expense":2.69829309,"cash_yoy":0.09856861,"capital_expense_share":0.288696,"transfer_revenue_share":0.12132944},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00263095/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00263095"},"seo":{"slug":"pencin-00263095","path":"/cz/municipalities/pencin-00263095/"},"population":{"value":730,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18478000,"expenditure_czk":33683783,"financing_czk":15205783,"balance_czk":-15205783},{"stage":"revised","revenue_czk":22546095.05,"expenditure_czk":37751878.05,"financing_czk":15205783,"balance_czk":-15205783},{"stage":"actual","revenue_czk":23092598.16,"expenditure_czk":18591529.22,"financing_czk":-4501068.94,"balance_czk":4501068.94}],"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",18700000],["5169",3625000],["5171",3170000],["5011",1360000],["5331",1000000],["5023",950000],["5365",701000],["5154",487000],["5031",460000],["5139",352300],["5153",350000],["6123",300000],["5163",240000],["5137",220000],["5032",200000],["5903",200000],["5321",193640],["5021",150000],["5323",142200],["5168",130000],["5151",110000],["6130",100000],["5156",95000],["5175",85000],["5162",70000],["5166",60000],["5138",50000],["5194",50000],["5164",25000],["5136",15000],["5329",15000],["5362",14000],["5179",13000],["5134",10000],["5161",8000],["5038",7000],["5364",6643],["5167",5000],["5492",5000],["5173",4000],["5511",4000],["5133",1000]],"economic_expenditure_total_czk":33683783,"economic_financing":[["8115",15205783]],"economic_financing_total_czk":15205783,"economic_revenue":[["1211",6500000],["1121",3200000],["1111",2300000],["1511",1300000],["2132",851200],["2141",805000],["1122",700000],["1113",550000],["1345",530000],["2111",426000],["2324",269300],["3111",200000],["4112",169000],["1112",140000],["1344",100000],["1386",100000],["1381",80000],["2131",65000],["1387",50000],["2112",50000],["1334",36000],["2310",25000],["1341",12900],["2119",10000],["2321",5000],["1361",2500],["2322",1000],["1382",100]],"economic_revenue_total_czk":18478000,"purpose_expenditure":[["2321",10200000],["2212",4700000],["2219",3700000],["3113",2050000],["6171",1801840],["3639",1720000],["6112",1242000],["3392",1240000],["3722",800000],["6409",715000],["3613",700000],["3412",690000],["3635",600000],["3900",503000],["3631",480000],["3612",342000],["3723",295000],["5512",246000],["3745",240000],["3399",220000],["3326",200000],["5213",200000],["1031",180000],["4379",170100],["2292",142200],["3633",100000],["3632",51000],["6320",50000],["3314",40000],["3319",35000],["6310",20000],["6402",6643],["6223",4000]],"purpose_expenditure_total_czk":33683783},"revised":{"economic_expenditure":[["6121",19618135.55],["5169",4598197],["5171",3230000],["5365",1403590],["5011",1383000],["5023",1136314],["5331",1000000],["5336",662966.05],["5031",525000],["5154",487200],["5139",372800],["5153",350100],["6123",300000],["5137",250000],["5163",240100],["5222",235000],["5032",220000],["5903",200000],["5321",193640],["5021",182920],["5323",142200],["5168",135000],["5151",110000],["5175",108000],["6130",100000],["5156",95000],["5162",70000],["5166",60000],["5329",58496],["5131",50000],["5138",50000],["5194",50000],["5164",25000],["5179",16000],["5136",15100],["5362",14000],["5122",12396.45],["5134",10000],["5161",9080],["5038",7000],["5364",6643],["5167",5000],["5492",5000],["5173",4000],["5511",4000],["5133",1000]],"economic_expenditure_total_czk":37751878.05,"economic_financing":[["8115",15205783]],"economic_financing_total_czk":15205783,"economic_revenue":[["1211",6552000],["1121",3200000],["1111",2363000],["4213",1557346],["1122",1402590],["1511",1300000],["4116",1042966.05],["2141",946259],["2132",866200],["2111",743000],["1113",550000],["1345",530000],["2324",269400],["1112",222000],["3111",200000],["4112",169000],["1386",120000],["1344",100000],["1381",80000],["2131",65000],["1387",55000],["2112",54000],["1334",36000],["3113",33334],["4111",32500],["2310",25000],["1341",12900],["2119",10000],["2321",5000],["1361",2500],["2322",1000],["1382",100]],"economic_revenue_total_czk":22546095.05,"purpose_expenditure":[["2321",9661186],["2212",4938000],["2219",3712396.45],["3113",2786966.05],["6171",1820840],["3639",1797000],["2119",1557346],["6409",1461086],["6112",1448314],["3392",1189603.55],["3412",835000],["3722",800000],["3613",700000],["2115",549000],["3635",547763],["3900",517000],["3631",480000],["3723",346434],["3612",342000],["5512",321400],["3399",240000],["3745",240000],["1031",210000],["3326",200000],["5213",200000],["2292",142200],["2333",130000],["4349",107100],["3633",100000],["4379",63000],["3319",55000],["3632",55000],["6320",50000],["3429",45000],["3314",40100],["6114",32500],["6310",20000],["6402",6643],["6223",4000]],"purpose_expenditure_total_czk":37751878.05},"actual":{"economic_expenditure":[["6121",5088869.11],["5169",3270309.08],["5171",1628408.68],["5365",1403590],["5011",1253717],["5023",1103094],["5331",1000000],["5336",662966.05],["5031",523178],["5154",379508],["6123",278431],["5222",235000],["5032",213177],["5153",192627.09],["5139",176070.28],["5323",142200],["5321",130640],["5021",128221],["5137",128192.2],["5163",102418.4],["5168",96524],["5151",82348],["5156",72365],["5329",58496],["5138",45520.2],["5175",41958.79],["5194",38175],["5162",23221.71],["5164",22143],["5179",15295.18],["5122",12396.45],["5136",10441],["5134",7482],["5364",6643],["5161",5939],["5038",5064],["5167",4100],["5362",2800]],"economic_expenditure_total_czk":18591529.22,"economic_financing":[["8115",-4501068.94]],"economic_financing_total_czk":-4501068.94,"economic_revenue":[["1211",7211706.06],["1121",3860626.46],["1111",2628406.64],["4213",1557346],["1122",1402590],["1511",1357496.64],["4116",1042966.05],["2132",720184],["2111",675896.17],["2141",524666.48],["1113",510339.31],["1345",507003],["1112",251655.86],["2324",185960.5],["4112",169000],["1386",140660.58],["1344",63933],["1387",55127.12],["2131",54356],["2112",53784],["3113",33334],["4111",32500],["2119",16987],["2310",12553],["1341",10850],["1334",6668.1],["2321",3877],["1381",1125.19],["1361",1000]],"economic_revenue_total_czk":23092598.16,"purpose_expenditure":[["2219",3302926.43],["2212",2579607.03],["3113",2226410.25],["6409",1461086],["6112",1411730],["6171",1226324.77],["3639",1130190],["3722",712565.07],["2115",548677],["3613",516333.42],["3392",413211.64],["3631",387502.18],["3900",385014.4],["3412",342294.15],["3723",335942.42],["5512",230308.21],["1031",178217.17],["2321",155122],["3612",142423],["2292",142200],["3745",128233],["2333",127050],["4349",107100],["3635",106480],["3399",102793.94],["3429",45000],["3632",37531.74],["6114",28693],["3314",27637],["3633",18600],["3319",14643],["6310",13039.4],["6402",6643]],"purpose_expenditure_total_czk":18591529.22}},"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."}}}}