{"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:00244210","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00244210","name":"Městys Pavlíkov","short_name":"Pavlíkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Rakovník","municipality_code":544248},"amounts":{"revenue_approved":30000000,"revenue_adjusted":31644977,"revenue_actual":32812993.74,"expense_approved":40000000,"expense_adjusted":41644977,"expense_actual":30188682.89,"tax_revenue":28337773.07,"nontax_revenue":2756914.67,"capital_revenue":394490,"transfer_revenue":1323816,"current_expense":19399517.54,"capital_expense":10789165.35,"budget_balance":2624310.85,"cash_current":18095430.6,"cash_previous":15471119.75},"ratios":{"revenue_execution":1.03691002,"expense_execution":0.72490574,"balance_to_revenue":0.07997779,"cash_to_expense":0.59941107,"cash_yoy":0.16962643,"capital_expense_share":0.35739106,"transfer_revenue_share":0.04034426},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00244210/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00244210"},"seo":{"slug":"pavlikov","path":"/cz/municipalities/pavlikov/"},"population":{"value":1080,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30000000,"expenditure_czk":40000000,"financing_czk":10000000,"balance_czk":-10000000},{"stage":"revised","revenue_czk":31644977,"expenditure_czk":41644977,"financing_czk":10000000,"balance_czk":-10000000},{"stage":"actual","revenue_czk":32812993.74,"expenditure_czk":30188682.89,"financing_czk":-2624310.85,"balance_czk":2624310.85}],"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",8310000],["5171",6239000],["6313",5500000],["5331",4900000],["5169",4132000],["5023",1600000],["5011",1590000],["5154",784000],["5139",778000],["5031",645000],["5137",635000],["5021",528000],["6122",480000],["5222",413000],["5155",405000],["5901",350000],["5032",315000],["5362",281000],["5329",260000],["6119",250000],["5163",210000],["5168",200000],["5493",200000],["5492",190000],["5151",106000],["6130",100000],["5194",80000],["5042",70000],["5138",53000],["5499",50000],["5175",35000],["5365",35000],["5156",30000],["5162",30000],["5229",30000],["5903",30000],["5132",28000],["5041",20000],["5136",20000],["5321",15000],["5167",12000],["5161",11000],["5038",10000],["5172",10000],["5019",8000],["5192",8000],["5179",6000],["5166",5000],["5173",3000]],"economic_expenditure_total_czk":40000000,"economic_financing":[["8115",10000000]],"economic_financing_total_czk":10000000,"economic_revenue":[["1211",12000000],["1121",6000000],["1111",4100000],["1511",2570000],["1345",1200000],["1113",770000],["2132",579000],["2141",500000],["2324",404000],["1112",350000],["2111",264000],["2321",251000],["4112",201800],["1122",200000],["1386",150000],["2131",120000],["3112",102000],["1387",73200],["2112",55000],["1334",20000],["1361",20000],["2310",20000],["1341",16000],["1335",10000],["1381",10000],["2119",8000],["2133",2000],["2122",1000],["2229",1000],["2322",1000],["3111",1000]],"economic_revenue_total_czk":30000000,"purpose_expenditure":[["2310",6318000],["3613",5390000],["3745",4700000],["3113",3400000],["6171",3250000],["6112",2000000],["2212",1900000],["2341",1650000],["3722",1300000],["3631",1221000],["3639",1190000],["3399",1150000],["3723",1100000],["2321",645000],["3612",615000],["6409",518000],["3419",400000],["1031",350000],["2219",350000],["3322",325000],["3421",300000],["5512",252000],["3635",250000],["6399",250000],["2292",240000],["3314",236000],["6320",180000],["3632",150000],["4349",150000],["2143",80000],["3341",70000],["5213",30000],["1014",20000],["6310",20000]],"purpose_expenditure_total_czk":40000000},"revised":{"economic_expenditure":[["5171",6915000],["6121",6376000],["5169",6036928],["6313",5555000],["5331",4900000],["5023",1600000],["6122",1582000],["5011",1541000],["5154",788000],["5139",778030],["5031",628000],["5021",562138],["5137",531000],["5222",438000],["5155",428828],["5362",351000],["5032",316000],["5329",260000],["6119",250000],["5163",210000],["5168",200000],["5493",200000],["5492",183350],["5901",130000],["5151",110000],["6130",100000],["5194",80000],["5042",70000],["5221",53650],["5138",53000],["5499",50000],["5175",40328],["5365",35000],["5162",30000],["5229",30000],["5903",30000],["5156",29000],["5132",28000],["5041",20000],["5136",20000],["5336",19000],["5321",15000],["5161",13000],["5167",12000],["5038",10000],["5172",10000],["5192",8000],["5179",6000],["5166",5000],["5019",4020],["5173",3705]],"economic_expenditure_total_czk":41644977,"economic_financing":[["8115",10000000]],"economic_financing_total_czk":10000000,"economic_revenue":[["1211",12000000],["1121",6000000],["1111",4100000],["1511",2570000],["4116",1287753],["1345",1200000],["1113",770000],["2132",579000],["2141",500000],["2324",404000],["1112",350000],["4213",280000],["2111",264000],["2321",251000],["4112",201800],["1122",200000],["1386",150000],["2131",120000],["3112",102000],["1387",73200],["4111",58224],["2112",55000],["1334",20000],["1361",20000],["2310",20000],["4122",19000],["1341",16000],["1335",10000],["1381",10000],["2119",8000],["2133",2000],["2122",1000],["2229",1000],["2322",1000],["3111",1000]],"economic_revenue_total_czk":31644977,"purpose_expenditure":[["3745",6887753],["2310",6318000],["3113",3699000],["3613",3490000],["6171",3250000],["2212",2900000],["6112",2000000],["2341",1650000],["3722",1300000],["3723",1250000],["3631",1221000],["3639",1190000],["3399",1150000],["2321",645000],["3612",615000],["3419",400000],["1031",350000],["2219",350000],["3322",325000],["6399",320000],["3421",300000],["6409",298000],["5512",252000],["3635",250000],["2292",240000],["3314",236000],["6320",180000],["3632",150000],["4349",150000],["2143",80000],["3341",70000],["6114",58224],["5213",30000],["1014",20000],["6310",20000]],"purpose_expenditure_total_czk":41644977},"actual":{"economic_expenditure":[["6313",5555000],["5331",4900000],["5169",4328778.03],["6121",3968202.28],["5171",2532849.29],["5023",1575934],["5011",1450072],["6122",1227186.07],["5154",642737.97],["5031",573915],["5021",490703],["5222",403237],["5155",377999],["5362",320570],["5032",271332],["5329",246060],["5139",240063.72],["5168",185771.91],["5137",143799.97],["5163",138420.53],["5492",102710],["5042",67573.66],["5194",59316],["5221",53650],["5138",49336.38],["5151",42847],["6119",38777],["5162",29501.07],["5175",27823],["5229",26035.01],["5365",24800],["5499",21250],["5336",19000],["5156",15649],["5136",13015],["5161",11779],["5038",6052],["5321",5000],["5019",1020],["5173",705],["5132",112],["5167",100]],"economic_expenditure_total_czk":30188682.89,"economic_financing":[["8115",-2624310.85]],"economic_financing_total_czk":-2624310.85,"economic_revenue":[["1211",11835000.77],["1121",6332307.7],["1111",4279120.59],["1511",2752556.73],["1345",1177686],["4116",1044792],["2321",890371],["1113",837359.76],["2132",700170],["2324",487656.56],["1112",412831.2],["1122",318570],["2141",292053.11],["1386",230699.47],["3112",206000],["4112",201800],["2111",194691],["3111",188490],["2131",131094],["1387",90425.07],["4111",58224],["2112",56879],["1334",33961.6],["4122",19000],["1361",18910],["1341",16392],["2119",2000],["2133",2000],["1381",1867.95],["1335",50.4],["1382",33.83]],"economic_revenue_total_czk":32812993.74,"purpose_expenditure":[["2310",6066907.23],["3745",5383623.57],["3113",2978695.5],["6171",2733896.39],["2212",2365106.48],["6112",1950770],["3613",1906298.67],["3723",1228737.74],["3722",1197381.17],["3399",958596.79],["3631",744384.17],["6399",318570],["3639",272409.18],["2292",236060],["1031",206969],["2219",202579.57],["5512",193667],["3419",191000],["3612",183030.83],["2321",169907.5],["6320",112992],["4349",108930],["3632",102570.44],["6409",94237],["6114",58224],["3635",38777],["2143",38433],["3314",38298],["2341",27877.6],["3421",24014],["3341",23562.33],["6310",17718.53],["3322",14458.2]],"purpose_expenditure_total_czk":30188682.89}},"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."}}}}