{"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:00288616","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288616","name":"Obec Pěnčín","short_name":"Pěnčín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":589870},"amounts":{"revenue_approved":18740459,"revenue_adjusted":20785243.44,"revenue_actual":20352282.03,"expense_approved":33093403,"expense_adjusted":35162795.28,"expense_actual":17039462.8,"tax_revenue":16103749.69,"nontax_revenue":1223975.27,"capital_revenue":0,"transfer_revenue":3024557.07,"current_expense":11541689.69,"capital_expense":5497773.11,"budget_balance":3312819.23,"cash_current":46254206.5,"cash_previous":45401085.43},"ratios":{"revenue_execution":0.97916977,"expense_execution":0.48458783,"balance_to_revenue":0.16277385,"cash_to_expense":2.71453432,"cash_yoy":0.01879076,"capital_expense_share":0.32264944,"transfer_revenue_share":0.14861022},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288616/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288616"},"seo":{"slug":"pencin-00288616","path":"/cz/municipalities/pencin-00288616/"},"population":{"value":754,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18740459,"expenditure_czk":33093403,"financing_czk":14352944,"balance_czk":-14352944},{"stage":"revised","revenue_czk":20785243.44,"expenditure_czk":35162795.28,"financing_czk":14377551.84,"balance_czk":-14377551.84},{"stage":"actual","revenue_czk":20352282.03,"expenditure_czk":17039462.8,"financing_czk":-3312819.23,"balance_czk":3312819.23}],"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",17865000],["5171",2485203],["5011",1983000],["5169",1827000],["5023",1050000],["5331",950000],["6122",800000],["5031",747000],["6119",700000],["5141",600000],["5137",509000],["5154",420000],["5139",403000],["6130",300000],["5032",280000],["5153",180000],["5499",176000],["5168",175000],["5365",175000],["5329",162000],["5323",155000],["5021",143200],["5163",117000],["5156",100000],["5903",100000],["5166",84000],["5194",65000],["5138",50000],["6125",50000],["6349",50000],["5172",45000],["5162",35000],["5179",33000],["5167",32000],["5175",27000],["5123",25000],["5134",25000],["5364",22000],["5362",21000],["5151",20000],["5222",20000],["5321",20000],["5038",15000],["5164",15000],["5132",8000],["5136",8000],["5019",5000],["5122",5000],["5339",5000],["5131",3000],["5161",2000],["5173",1000]],"economic_expenditure_total_czk":33093403,"economic_financing":[["8115",17000000],["8124",-2647056]],"economic_financing_total_czk":14352944,"economic_revenue":[["1211",7050000],["1121",3590000],["1111",2500000],["4213",1501259],["2141",900000],["1511",740000],["1345",560000],["1113",460000],["1112",250000],["3111",200000],["4112",181800],["2324",180000],["1122",150000],["2111",128000],["1386",80000],["2132",59400],["2112",50000],["2131",42000],["1387",40000],["4111",32000],["1334",20000],["1341",17000],["1361",7000],["2310",2000]],"economic_revenue_total_czk":18740459,"purpose_expenditure":[["3111",10158203],["6171",3012000],["2212",2618000],["3745",2611000],["3412",2390000],["3631",2330000],["3113",1800000],["6112",1453200],["3117",950000],["3635",700000],["3639",691000],["6310",610000],["3722",563000],["2219",500000],["3723",450000],["3632",399000],["2321",395000],["2292",155000],["1039",150000],["3399",150000],["6399",150000],["2310",140000],["5213",100000],["6320",100000],["5512",90000],["3341",80000],["2229",70000],["3633",50000],["3721",40000],["1014",35000],["3319",34000],["6114",32000],["3314",25000],["6402",22000],["3326",20000],["3613",15000],["4350",5000]],"purpose_expenditure_total_czk":33093403},"revised":{"economic_expenditure":[["6121",17587964.28],["5171",3008453],["5011",1974000],["5169",1876000],["5023",1052000],["5331",950000],["6122",800000],["5031",744000],["6119",700000],["6123",629394.21],["5336",620276.79],["5141",600000],["5137",530000],["5365",472300],["5139",449219],["5154",420000],["6130",300000],["5032",280000],["5499",187000],["5153",180000],["5168",175000],["5329",162000],["5323",155000],["5021",141700],["5163",117000],["5156",100000],["5903",100000],["5166",85000],["6349",82707],["5649",80000],["5194",65000],["5123",61000],["5138",50000],["6125",50000],["5172",45000],["5162",35000],["5179",33000],["5167",29000],["5134",25000],["5151",24000],["5175",22000],["5364",22000],["5362",21000],["5222",20000],["5321",20000],["5132",19781],["5038",15000],["5164",15000],["5136",8000],["5019",6000],["5122",5000],["5339",5000],["5131",3000],["5161",3000],["5039",1000],["5173",1000]],"economic_expenditure_total_czk":35162795.28,"economic_financing":[["8115",17024607.84],["8117",5000000],["8118",-5000000],["8124",-2647056]],"economic_financing_total_czk":14377551.84,"economic_revenue":[["1211",7050000],["1121",3590000],["1111",2500000],["4213",1703739.28],["2141",900000],["1511",740000],["4116",590276.79],["1345",560000],["4122",519441],["1113",460000],["1122",447300],["2226",303286.37],["1112",250000],["2324",211000],["3111",200000],["4112",178600],["2132",104400],["2111",93000],["1386",80000],["2449",80000],["2131",42000],["1387",40000],["2112",39000],["4111",32500],["1334",20000],["1341",17000],["2212",12500],["2322",11200],["1361",7000],["2310",3000]],"economic_revenue_total_czk":20785243.44,"purpose_expenditure":[["3111",10188203],["3745",3240394.21],["6171",3012000],["3412",2830681.14],["2212",2618000],["3631",2330000],["3113",1776240.14],["3117",1540276.79],["6112",1453200],["3635",700000],["3639",691000],["6310",610000],["3722",563000],["3723",530000],["2219",500000],["6399",447300],["3632",399000],["2321",395000],["2292",155000],["1039",150000],["3399",150000],["2310",140000],["5512",115000],["5213",100000],["6320",100000],["3341",80000],["2229",70000],["3633",50000],["3721",40000],["1014",35000],["3319",34000],["6114",32500],["3314",25000],["6402",22000],["3326",20000],["3613",15000],["4350",5000]],"purpose_expenditure_total_czk":35162795.28},"actual":{"economic_expenditure":[["6121",4703943.4],["5171",1838472.04],["5011",1802393],["5169",1450095.25],["5023",1051956],["5331",950000],["5031",636916],["6123",629394.21],["5336",620276.79],["5141",501746.39],["5365",447300],["5154",327161],["5032",255736],["5499",185469],["5139",167429],["5137",155064],["5323",150178.6],["5329",129030],["5153",128971],["5168",110031.35],["5021",88568],["5163",87680.8],["5166",84700],["5649",80000],["6122",71729],["6119",60000],["5156",56320],["5123",35094],["5162",34388.04],["6349",32706.5],["5179",24909],["5364",21488],["5222",20000],["5194",16616],["5132",15945],["5151",15709],["5321",14285],["5134",11000],["5175",7937],["5038",7418],["5164",5026],["5167",3738.9],["5161",873],["5019",590.05],["5362",509],["5173",470],["5039",199.48]],"economic_expenditure_total_czk":17039462.8,"economic_financing":[["8117",5000000],["8118",-5000000],["8124",-2647056],["8115",-665763.23]],"economic_financing_total_czk":-3312819.23,"economic_revenue":[["1211",6921933.06],["1121",3703226.43],["1111",2545890.99],["4213",1703739.28],["1511",937697.09],["4116",590276.79],["1345",539397],["4122",519441],["1113",489730.6],["1122",447300],["2324",315858.9],["2141",311250],["2226",303286.37],["1112",241435.9],["4112",178600],["1386",134913.52],["2132",86111],["2449",80000],["1334",66203.4],["2111",61706],["1387",52882.34],["2131",41860],["4111",32500],["1341",16650],["2212",12500],["2322",11200],["1361",5370],["1381",1094.78],["2310",203],["1382",24.58]],"economic_revenue_total_czk":20352282.03,"purpose_expenditure":[["2212",2389585.19],["3412",2316253.6],["3745",2274407.21],["6171",2107882.23],["3113",1754842.35],["3117",1540276.79],["6112",1381237],["6310",505709.19],["3723",472876.66],["3722",461950.8],["6399",447300],["3639",243153.91],["2321",215301.5],["3631",177376],["2292",150178.6],["3111",99888],["6320",83718],["5512",82044],["3399",61275],["3635",60000],["1039",55539],["2310",29461],["1014",28868.18],["6114",25539.53],["6402",21488],["3632",16832.61],["3721",13521.15],["3319",10055],["3341",8264.3],["3613",3450],["3314",1188]],"purpose_expenditure_total_czk":17039462.8}},"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."}}}}