{"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:00278190","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278190","name":"Město Pilníkov","short_name":"Pilníkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579599},"amounts":{"revenue_approved":49231000,"revenue_adjusted":52399604.84,"revenue_actual":48043962.21,"expense_approved":49231000,"expense_adjusted":57018686.42,"expense_actual":49339398.69,"tax_revenue":29939421.17,"nontax_revenue":6305120.37,"capital_revenue":850000,"transfer_revenue":10949420.67,"current_expense":23810853.62,"capital_expense":25528545.07,"budget_balance":-1295436.48,"cash_current":12577920.61,"cash_previous":15643646.35},"ratios":{"revenue_execution":0.91687642,"expense_execution":0.86531981,"balance_to_revenue":-0.02696356,"cash_to_expense":0.25492651,"cash_yoy":-0.19597258,"capital_expense_share":0.51740689,"transfer_revenue_share":0.2279042},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278190/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278190"},"seo":{"slug":"pilnikov","path":"/cz/municipalities/pilnikov/"},"population":{"value":1205,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":49231000,"expenditure_czk":49231000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":52399604.84,"expenditure_czk":57018686.42,"financing_czk":4619081.58,"balance_czk":-4619081.58},{"stage":"actual","revenue_czk":48043962.21,"expenditure_czk":49339398.69,"financing_czk":1295436.48,"balance_czk":-1295436.48}],"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",24461000],["5169",6250000],["5321",3550000],["5171",3350000],["5141",3000000],["5023",2000000],["5365",2000000],["6130",1400000],["5011",944844],["5031",611120],["5153",340000],["5166",250000],["5163",230000],["5154",200000],["5223",200000],["5222",180000],["5137",150000],["5164",50000],["5903",50000],["5229",10000],["5032",4036]],"economic_expenditure_total_czk":49231000,"economic_financing":[["8115",3000000],["8124",-3000000]],"economic_financing_total_czk":0,"economic_revenue":[["1211",12000000],["4216",11500000],["1121",6000000],["2139",6000000],["1111",4200000],["2132",2090000],["1122",2000000],["1511",1400000],["1113",1000000],["1345",750000],["2324",400000],["4213",370000],["4112",343900],["1112",300000],["1387",200000],["1381",100000],["2131",100000],["3111",100000],["4121",100000],["2111",92000],["1341",65000],["4116",60000],["1361",20100],["1342",20000],["1334",10000],["1343",5000],["2141",5000]],"economic_revenue_total_czk":49231000,"purpose_expenditure":[["3612",18900000],["3111",5000000],["3113",4000000],["6310",3000000],["6171",2500000],["6112",2300000],["6399",2000000],["3639",1860000],["3722",1600000],["3745",1111000],["3322",1100000],["3399",1000000],["3742",1000000],["2212",650000],["3631",400000],["5512",400000],["2219",350000],["3613",270000],["3412",250000],["3349",200000],["3635",200000],["6320",200000],["3341",120000],["3419",120000],["3391",100000],["4341",100000],["3314",70000],["2321",50000],["3421",50000],["5213",50000],["3392",40000],["3744",40000],["1032",30000],["3312",30000],["3319",30000],["3429",30000],["3511",30000],["2341",20000],["3632",20000],["4350",10000]],"purpose_expenditure_total_czk":49231000},"revised":{"economic_expenditure":[["6121",29058402.52],["5169",7473236],["5321",3550000],["5171",3450000],["5141",3000000],["5023",2000000],["5365",2000000],["6130",1400000],["5011",956055],["5336",865564],["5166",622586],["5031",613900],["5163",350000],["5153",340000],["5223",224000],["5222",213000],["5154",200000],["6122",200000],["5137",150000],["5175",101734.6],["5164",60000],["5903",50000],["5162",45000],["5811",40000],["5229",15000],["5021",13600],["6322",8000],["5364",7302.9],["5032",5045],["5901",2906.4],["5019",1802],["5161",729],["5039",609],["5139",214]],"economic_expenditure_total_czk":57018686.42,"economic_financing":[["8117",8000000],["8118",-4000000],["8115",3619081.58],["8124",-3000000]],"economic_financing_total_czk":4619081.58,"economic_revenue":[["1211",12865000],["4216",7722474.47],["1121",6891000],["2139",6000000],["1111",4750000],["4116",2381054.2],["2132",2112000],["1122",2000000],["1511",1521000],["1113",1000000],["3113",900000],["1345",750000],["2329",572576.17],["1112",450000],["2324",400000],["4213",370000],["4112",343900],["1386",252000],["2111",213000],["1387",200000],["2322",110000],["1381",100000],["2131",100000],["3111",100000],["4121",100000],["1341",65000],["1342",34000],["4111",32500],["1334",26000],["1361",20100],["1343",13000],["2141",5000]],"economic_revenue_total_czk":52399604.84,"purpose_expenditure":[["3612",23217402.52],["3111",5000000],["3113",4865564],["6310",3000000],["6171",2545000],["6112",2300000],["6399",2000000],["3639",1890000],["3722",1610000],["3745",1211000],["2115",1159917],["3322",1100000],["3742",1035000],["3399",1000000],["2212",795000],["5512",520000],["3631",400000],["2219",350000],["3412",310000],["3613",270000],["3349",200000],["3391",200000],["3635",200000],["5311",200000],["6320",200000],["2321",150000],["2310",140000],["3341",120000],["3419",120000],["4341",104000],["2223",100000],["3421",100000],["3314",70000],["3429",63000],["3632",60000],["3633",60000],["3392",55000],["5213",50000],["3744",40000],["3511",35000],["6114",32500],["1032",30000],["3312",30000],["3319",30000],["2341",20000],["4350",15000],["3900",8000],["6402",7302.9]],"purpose_expenditure_total_czk":57018686.42},"actual":{"economic_expenditure":[["6121",23892717.07],["5169",6650845.05],["5331",3000000],["5171",2730441.85],["5141",1758388.54],["5023",1735648],["6130",1400000],["5365",1328040],["5011",933219],["5336",865564],["5166",689695.16],["5031",501167],["5154",388681.5],["5163",324401.9],["5175",312435.71],["5362",310621],["5032",240200],["5137",234103.35],["5153",218769.08],["5139",217375.69],["6122",207828],["5223",204000],["5222",203000],["5164",156748.45],["5168",128048.47],["5321",108974],["5156",92668.6],["5194",68185.57],["5178",60415.3],["5162",43164.62],["5172",37853.8],["5329",35550],["5123",28508.81],["5811",25083],["5492",24680],["5021",24600],["5229",21000],["6123",20000],["5167",18267],["5192",13240.28],["5179",9648],["5161",9538],["5134",8601],["6322",8000],["5151",7958],["5364",7302.9],["5499",7200],["5221",5500],["5173",4809],["5041",4561.7],["5038",4086.66],["5904",4000],["5019",1802],["5132",1412.63],["5039",609],["5191",240]],"economic_expenditure_total_czk":49339398.69,"economic_financing":[["8117",8000000],["8118",-4000000],["8124",-3000000],["8905",1197003.8],["8115",-719250.59],["8901",-182316.73]],"economic_financing_total_czk":1295436.48,"economic_revenue":[["1211",12864101.45],["4216",7722474.47],["1121",6890261.28],["1111",4744319.43],["2139",2867564.12],["4116",2381054.2],["2132",1994934],["1511",1520995.33],["1122",1328040],["1113",910502.75],["3113",850000],["1345",745860],["2329",572576.17],["1112",449077.11],["2324",385134.72],["4213",369492],["4112",343900],["2111",314550.43],["1386",251023.92],["2322",107267],["4121",100000],["1387",98383.66],["1341",59400],["2131",42361],["1342",33400],["4111",32500],["2321",17000],["1334",15478.5],["1361",13770],["1343",12825],["2119",2420],["1381",1982.74],["2133",847],["2141",465.93]],"economic_revenue_total_czk":48043962.21,"purpose_expenditure":[["3612",23212120.1],["3113",4227098.95],["6171",2543041.79],["6112",2164587],["3639",1889679.39],["3111",1799877.09],["6310",1770097.44],["3722",1606524.22],["6399",1569711],["3745",1208040.28],["2115",1157827.22],["3742",1031527.33],["3399",924218.3],["2212",793080.51],["5512",515889.47],["3631",349387.88],["3412",306418.94],["2219",226582.87],["3349",192636.08],["3391",184817.54],["5311",181328],["6320",155259],["2310",138573],["2321",136694.47],["3419",120000],["4341",104000],["3322",100000],["3341",86879.09],["3613",79392.94],["3421",76656],["3429",63000],["3632",59128.72],["3633",55539],["2223",54868.66],["3392",54111.45],["3314",36902.13],["3511",33652.13],["6114",29593.6],["1032",26500],["3319",20520],["4350",15000],["2341",13334.2],["3312",10000],["3900",8000],["6402",7302.9]],"purpose_expenditure_total_czk":49339398.69}},"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."}}}}