{"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:00243035","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00243035","name":"Obec Pičín","short_name":"Pičín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":541052},"amounts":{"revenue_approved":17007261,"revenue_adjusted":19541467.3,"revenue_actual":19384084.19,"expense_approved":30536000,"expense_adjusted":33070206.3,"expense_actual":21963381.66,"tax_revenue":16290909.98,"nontax_revenue":2157158.91,"capital_revenue":76134,"transfer_revenue":859881.3,"current_expense":16966353.93,"capital_expense":4997027.73,"budget_balance":-2579297.47,"cash_current":18670134.1,"cash_previous":21269630.22},"ratios":{"revenue_execution":0.9919462,"expense_execution":0.66414408,"balance_to_revenue":-0.13306264,"cash_to_expense":0.85005735,"cash_yoy":-0.12221633,"capital_expense_share":0.22751632,"transfer_revenue_share":0.04436017},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00243035/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00243035"},"seo":{"slug":"picin","path":"/cz/municipalities/picin/"},"population":{"value":657,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17007261,"expenditure_czk":30536000,"financing_czk":13528739,"balance_czk":-13528739},{"stage":"revised","revenue_czk":19541467.3,"expenditure_czk":33070206.3,"financing_czk":13528739,"balance_czk":-13528739},{"stage":"actual","revenue_czk":19384084.19,"expenditure_czk":21963381.66,"financing_czk":2579297.47,"balance_czk":-2579297.47}],"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",14000000],["5171",6260000],["5169",2876000],["5023",1525000],["5011",1025000],["5021",762000],["5331",700000],["5031",515000],["5154",440000],["5139",422000],["5222",260000],["5032",236000],["5362",220000],["5132",202000],["5153",195000],["5163",115000],["5175",105000],["5903",100000],["5365",90000],["5168",77000],["5194",70000],["5162",65000],["5137",52000],["5166",50000],["5167",49000],["5156",48000],["5229",25000],["5173",21000],["5161",10000],["6119",10000],["5038",7000],["5136",3000],["5133",1000]],"economic_expenditure_total_czk":30536000,"economic_financing":[["8115",13528739]],"economic_financing_total_czk":13528739,"economic_revenue":[["1211",7000000],["1121",3582600],["1111",2200000],["2111",1478660],["1345",719000],["1511",630000],["1113",540000],["1112",190000],["4112",130000],["1122",110000],["1381",100000],["2131",100000],["3111",60000],["2119",45000],["2132",40001],["4111",32000],["1341",30000],["1361",9000],["1334",5000],["1343",4000],["2141",2000]],"economic_revenue_total_czk":17007261,"purpose_expenditure":[["2212",8000000],["2219",8000000],["6171",2000000],["6112",1900000],["3113",1700000],["2333",1500000],["3613",1200000],["2321",900000],["3722",750000],["3723",650000],["3639",600000],["3745",600000],["3421",400000],["3631",300000],["5512",300000],["6399",300000],["2310",219000],["3399",200000],["3412",200000],["3632",150000],["3330",130000],["3419",100000],["5213",100000],["3319",80000],["6320",80000],["3341",50000],["3721",50000],["6114",32000],["6310",25000],["3314",10000],["3635",10000]],"purpose_expenditure_total_czk":30536000},"revised":{"economic_expenditure":[["6121",13600037.5],["5171",7994800],["5169",3356000],["5023",1525000],["5011",1025000],["5021",729845.9],["5331",700000],["5336",671900.8],["5031",515000],["5154",446000],["5139",332000],["5222",260000],["5032",236000],["5362",220000],["5132",202000],["5153",202000],["5163",161000],["5137",117000],["5175",115000],["5903",100000],["5194",90000],["5365",90000],["5168",82622.1],["5162",65000],["5166",50000],["5167",49000],["5156",48000],["5229",35000],["5173",21000],["5161",10000],["6119",10000],["5038",7000],["5136",3000],["5133",1000]],"economic_expenditure_total_czk":33070206.3,"economic_financing":[["8115",13528739]],"economic_financing_total_czk":13528739,"economic_revenue":[["1211",7105000],["1121",3812600],["1111",2582000],["2111",1673531],["1511",1048371.19],["1345",719000],["4116",671900.8],["1113",540000],["1112",249000],["2329",151082.81],["1386",150000],["2119",125000],["4112",121800],["1122",110000],["2131",100000],["2141",90000],["1387",60000],["3111",60000],["2132",50001],["1341",31000],["4221",25712.5],["4111",25468],["1361",12000],["2139",7000],["2324",7000],["1334",5000],["1335",5000],["1343",4000]],"economic_revenue_total_czk":19541467.3,"purpose_expenditure":[["2219",8000000],["2212",7550037.5],["3613",3591000],["6171",3450000],["3113",1971900.8],["6112",1900000],["2321",1086000],["3745",850000],["3639",820000],["3722",812000],["3723",498000],["5512",455800],["6399",300000],["3399",280000],["3421",250000],["3631",220000],["3412",150000],["3330",130000],["6320",125000],["3419",100000],["5213",100000],["3319",80000],["2310",74000],["3632",60000],["2333",50000],["3721",50000],["6310",26000],["6114",25468],["1014",20000],["3341",15000],["3314",10000],["3429",10000],["3635",10000]],"purpose_expenditure_total_czk":33070206.3},"actual":{"economic_expenditure":[["5171",6331034.83],["6121",4667939.73],["5169",3130339.04],["5023",1370594],["5021",769324],["5011",737340],["5331",714400],["5336",671900.8],["5031",519467],["5154",478157.91],["6122",329088],["5137",308609.01],["5153",267784.94],["5139",237361.26],["5032",236795],["5222",230000],["5168",165955.34],["5163",150575.21],["5362",112412],["5194",80564.5],["5162",79881.86],["5175",68669],["5365",61530],["5136",43805],["5212",43643.84],["5167",26259.1],["5229",25000],["5156",23068.28],["5041",19651.41],["5350",15000],["5166",14315],["5161",12155],["5179",10789.54],["5038",6937],["5019",1864],["5039",631],["5132",539.06]],"economic_expenditure_total_czk":21963381.66,"economic_financing":[["8115",2579297.47]],"economic_financing_total_czk":2579297.47,"economic_revenue":[["1211",7104416.27],["1121",3806137.29],["1111",2581148.74],["2111",1657080.13],["1511",1047186.49],["1345",699017],["4116",671900.8],["1113",502879.95],["1112",248051.95],["2329",152098.81],["1386",138659.3],["4112",121800],["2131",92501],["2119",91126],["2141",80949.72],["3111",76134],["1122",61530],["1387",54345.45],["2132",47401],["1341",30151],["4221",25712.5],["4111",25468],["2133",17212.25],["4140",15000],["1361",11580],["2324",11530],["2139",7260],["1334",2365.5],["1335",2351.72],["1381",1089.32]],"economic_revenue_total_czk":19384084.19,"purpose_expenditure":[["2219",4352945.73],["3613",3590552.04],["6171",3421876.05],["3113",1760681.2],["6112",1703271],["2212",1550493.61],["2321",1085844.2],["3745",823038.64],["3639",816222.37],["3722",736252],["5512",455336.23],["3399",277291.4],["3723",240711.9],["3631",201009.79],["3421",164879.5],["6399",156942],["3330",130000],["6320",123897],["3419",100000],["2310",70690.79],["3412",53424],["3632",29575],["6310",25956.21],["6114",25468],["3319",23575],["1014",17145],["6330",15000],["3429",10000],["3721",1033],["3341",270]],"purpose_expenditure_total_czk":21963381.66}},"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."}}}}