{"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:69981264","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"69981264","name":"Obec Pila","short_name":"Pila","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":556947},"amounts":{"revenue_approved":9280000,"revenue_adjusted":10148208.77,"revenue_actual":13020975.8,"expense_approved":9280000,"expense_adjusted":10148208.77,"expense_actual":7744265.89,"tax_revenue":11315048.39,"nontax_revenue":967964.8,"capital_revenue":53000,"transfer_revenue":684962.61,"current_expense":5295095.08,"capital_expense":2449170.81,"budget_balance":5276709.91,"cash_current":36005447.73,"cash_previous":30728737.82},"ratios":{"revenue_execution":1.28308119,"expense_execution":0.76311653,"balance_to_revenue":0.40524689,"cash_to_expense":4.64930417,"cash_yoy":0.17171906,"capital_expense_share":0.31625603,"transfer_revenue_share":0.05260455},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/69981264/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/69981264"},"seo":{"slug":"pila","path":"/cz/municipalities/pila/"},"population":{"value":580,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9280000,"expenditure_czk":9280000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":10148208.77,"expenditure_czk":10148208.77,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":13020975.8,"expenditure_czk":7744265.89,"financing_czk":-5276709.91,"balance_czk":5276709.91}],"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",3100000],["5169",1768000],["5171",1551711],["5023",850000],["5154",390000],["5155",310000],["5021",200000],["5137",177000],["5031",170000],["5229",170000],["5194",120000],["5901",100000],["5339",95000],["5032",80000],["5163",45000],["5156",40000],["5139",38000],["5151",25000],["5166",20000],["5162",12000],["5173",10000],["5165",3289],["5161",3000],["5038",2000]],"economic_expenditure_total_czk":9280000,"economic_revenue":[["1211",3400000],["1121",2200000],["1111",1500000],["2141",600000],["1345",580000],["1113",350000],["1511",285000],["1112",130000],["2132",96012],["2131",70000],["4121",50000],["2111",13988],["1361",5000]],"economic_revenue_total_czk":9280000,"purpose_expenditure":[["2212",3400000],["6112",1100000],["3319",730000],["3723",700000],["6171",690000],["3722",600000],["3631",450000],["2321",400000],["3419",250000],["5512",250000],["3745",150000],["3421",100000],["3721",100000],["5279",100000],["3113",85000],["2143",70000],["3632",50000],["6320",35000],["3314",10000],["6310",10000]],"purpose_expenditure_total_czk":9280000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",2896000],["5169",2121579.1],["5171",1580417.41],["5023",834661],["5137",368123],["6122",364000],["5154",335891.17],["5155",283451.83],["5021",211800],["5139",185341.39],["5031",185339],["5229",170000],["5194",120000],["5903",100000],["5339",95000],["5032",80000],["5219",50000],["5163",45000],["5156",40000],["5151",25883.87],["5166",20000],["5173",12740],["5162",12178],["5165",3289],["5161",3136],["5038",2000],["5175",1666],["5019",712]],"economic_expenditure_total_czk":10148208.77,"economic_revenue":[["1211",3515000],["1121",2200000],["1111",1566485.1],["2141",600000],["1345",580000],["1113",350000],["4222",349545],["1511",285000],["4112",138400],["1112",130000],["4122",116921],["2132",96012],["2131",70000],["1386",51761.06],["4121",50000],["4111",30096.61],["2111",13988],["1361",5000]],"economic_revenue_total_czk":10148208.77,"purpose_expenditure":[["2212",2846000],["6112",1100000],["3319",1081761.06],["6171",894885.1],["3745",719000],["3723",700000],["3722",600000],["5512",496466],["3631",450000],["2321",400000],["3419",250000],["3721",120000],["3421",100000],["5213",100000],["3113",85000],["2143",70000],["3632",50000],["6320",35000],["6114",30096.61],["3314",10000],["6310",10000]],"purpose_expenditure_total_czk":10148208.77,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["6121",2085965.11],["5169",1832742.51],["5171",897977.06],["5023",801744],["6122",363205.7],["5154",286786.88],["5137",265360.55],["5155",206821.77],["5031",185339],["5139",179857.34],["5229",140000],["5339",90840],["5021",85727],["5194",77444],["5032",72486],["5219",50000],["5163",39261.2],["5156",21900],["5222",20000],["5151",16869.63],["5162",9723.34],["5362",4000],["5165",3289],["5173",2740],["5175",1666],["5161",1407.8],["5019",712],["5038",400]],"economic_expenditure_total_czk":7744265.89,"economic_financing":[["8118",-20000000],["8127",10000000],["8115",4723290.09]],"economic_financing_total_czk":-5276709.91,"economic_revenue":[["1211",5105437.92],["1121",2731799.54],["1111",1846659.3],["2141",671298.41],["1345",629562.5],["1113",361230.44],["4222",349545],["1511",304373.28],["1112",178095.67],["4112",138400],["2132",126012],["4122",116921],["2131",100161.75],["1386",99526.44],["2111",63792.64],["3111",53000],["4121",50000],["1387",39009.81],["4111",30096.61],["1334",11994.3],["2119",6700],["1361",6520],["1381",804.9],["1335",21.6],["1382",12.69]],"economic_revenue_total_czk":13020975.8,"purpose_expenditure":[["2212",1956350.15],["6112",1059569],["3319",973195.61],["6171",776355.31],["3745",695336.91],["3722",594871.5],["3723",509836.55],["5512",377782.29],["3631",194903.74],["3419",157728],["3721",119735.2],["3113",81000],["2321",67760],["3421",60835.9],["2143",39807.92],["6320",32105],["6114",30096.61],["3314",9840],["6310",7156.2]],"purpose_expenditure_total_czk":7744265.89}},"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."}}}}