{"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:00248789","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00248789","name":"Město Pacov","short_name":"Pacov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":548511},"amounts":{"revenue_approved":248709340.3,"revenue_adjusted":276265949.88,"revenue_actual":254639890.31,"expense_approved":364253409,"expense_adjusted":397673258.58,"expense_actual":256762109.74,"tax_revenue":135241983.27,"nontax_revenue":48907791.79,"capital_revenue":231400,"transfer_revenue":70258715.25,"current_expense":204121198.05,"capital_expense":52640911.69,"budget_balance":-2122219.43,"cash_current":66766641.9,"cash_previous":65678974.57},"ratios":{"revenue_execution":0.92172014,"expense_execution":0.64566099,"balance_to_revenue":-0.0083342,"cash_to_expense":0.26003308,"cash_yoy":0.01656036,"capital_expense_share":0.20501822,"transfer_revenue_share":0.27591402},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00248789/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00248789"},"seo":{"slug":"pacov","path":"/cz/municipalities/pacov/"},"population":{"value":4755,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":248709340.3,"expenditure_czk":364253409,"financing_czk":115544068.7,"balance_czk":-115544068.7},{"stage":"revised","revenue_czk":276265949.88,"expenditure_czk":397673258.58,"financing_czk":121407308.7,"balance_czk":-121407308.7},{"stage":"actual","revenue_czk":254639890.31,"expenditure_czk":256762109.74,"financing_czk":2122219.43,"balance_czk":-2122219.43}],"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",140645000],["5171",39010000],["5169",38976000],["5011",29710000],["5331",26243939],["5901",16083000],["5031",8396000],["5154",7898000],["5222",4630720],["6122",4093000],["5151",3860000],["6123",3700000],["5153",3547000],["5139",3290500],["5362",3076100],["5032",3039000],["5021",2747800],["5137",2620000],["5023",2500000],["5909",1906500],["5329",1900000],["5168",1548000],["5141",1520000],["5499",1214000],["5223",1158300],["6130",1000000],["5493",937000],["5229",894000],["5163",810700],["6111",570000],["5042",550000],["6351",505000],["5162",441500],["5156",440000],["5622",400000],["5167",390000],["5136",387000],["5175",365000],["5164",331000],["6127",320000],["5166",295000],["5161",289000],["5172",238500],["5212",210000],["5660",200000],["5194",185000],["5038",135000],["5132",120000],["5173",113000],["5138",100000],["5199",94000],["5041",85000],["6125",70000],["5134",60000],["5365",60000],["5179",58000],["5019",50000],["5364",45850],["5123",40000],["5651",31000],["5122",25000],["5133",20000],["5157",15000],["5195",15000],["5176",13000],["5213",10000],["5363",10000],["5039",7000],["5155",5000]],"economic_expenditure_total_czk":364253409,"economic_financing":[["8123",60000000],["8117",33800000],["8115",29806066.06],["8124",-8061997.36]],"economic_financing_total_czk":115544068.7,"economic_revenue":[["1211",53860000],["2111",28402000],["1121",27350000],["2329",27334231],["1111",19330000],["4122",16120000],["4112",15217200],["1511",9000000],["2322",7900000],["2132",5518000],["2229",4675300],["1333",4500000],["4116",4474805.3],["1113",3700000],["1345",3500000],["2131",3340200],["2324",2815000],["1361",2600000],["3111",2000000],["1112",1590000],["4213",1202002],["2412",1200000],["2141",500000],["4216",486150],["1386",400000],["2212",360000],["4111",270000],["1343",250000],["1387",200000],["4222",190000],["4121",175452],["2112",90000],["1341",84000],["1353",45000],["2133",18000],["2460",12000]],"economic_revenue_total_czk":248709340.3,"purpose_expenditure":[["6171",47703000],["3392",43873500],["3121",35200000],["3639",25210000],["2321",21846000],["3511",21220500],["2310",18455000],["4357",16225000],["2212",14140000],["3113",14058349],["3745",8838000],["3722",6275000],["3612",6112200],["3111",6092000],["2219",5430000],["3141",5300000],["3631",5020000],["5512",4946000],["3322",4566000],["3399",3853000],["3315",3684590],["6112",3477000],["3314",3384000],["3632",2951500],["6399",2910000],["3727",2700000],["3419",2479220],["5521",2400000],["2141",2204500],["3725",2000000],["3421",1995000],["3636",1900000],["3729",1600000],["3319",1560000],["6310",1530000],["3726",1460000],["3613",1297000],["3429",1196800],["3723",1146000],["3633",1040000],["2341",860000],["3231",788000],["4351",685000],["4356",666700],["6320",630000],["3316",523000],["2115",500000],["3721",310000],["3635",300000],["6114",270000],["4375",255000],["1037",220000],["5273",160000],["1019",131000],["1014",130000],["2143",120000],["5519",100000],["3412",76000],["6409",60850],["2221",53000],["3326",30000],["3749",25000],["4349",24600],["2333",20000],["3900",15000],["3769",11100],["3743",10000]],"purpose_expenditure_total_czk":364253409},"revised":{"economic_expenditure":[["6121",141589845.76],["5171",42256000],["5169",37856892.2],["5011",29710000],["5331",27104084.4],["5336",21345239.58],["5365",11911370],["5901",9300000],["5031",8396000],["5154",7898000],["5222",4633960],["6122",4453000],["6123",4303000],["5153",4107000],["5151",3860000],["5139",3214929.9],["5032",3039000],["5137",2953933.14],["5329",2950000],["5362",2859008],["5021",2747800],["5023",2500000],["5909",1906500],["5168",1548000],["5141",1520000],["5499",1214000],["5223",1158300],["6130",1000000],["5493",937000],["5229",894000],["5163",810700],["6111",570000],["5042",550000],["6351",528854.6],["5162",441500],["5156",440000],["5622",400000],["5167",390000],["5136",387000],["5175",365000],["5164",331000],["6127",320000],["5166",295000],["5161",289000],["5364",262942],["5172",238500],["5212",210000],["5660",200000],["5194",185000],["5038",135000],["6125",133791.2],["5132",120000],["5173",113000],["5138",100000],["5199",94000],["5041",85000],["5903",80000],["5134",60000],["5179",58000],["5019",50000],["6322",50000],["5123",40000],["5651",31000],["5122",25000],["5366",22107.8],["5133",20000],["5157",15000],["5195",15000],["5176",13000],["5213",10000],["5363",10000],["5039",7000],["5155",5000]],"economic_expenditure_total_czk":397673258.58,"economic_financing":[["8123",65000000],["8117",33800000],["8115",30669306.06],["8124",-8061997.36]],"economic_financing_total_czk":121407308.7,"economic_revenue":[["1211",50860000],["4122",35884119.1],["2111",28402000],["1121",25850000],["4216",20471150],["1111",18330000],["4112",15217200],["1122",11801370],["1511",9000000],["2322",7900000],["4116",6928232.05],["2329",6237724.93],["2132",5518000],["2229",4914499.8],["1333",4500000],["1113",3500000],["1345",3500000],["2131",3340200],["2324",2815000],["1361",2600000],["3111",2000000],["1112",1590000],["4213",1202002],["2412",1200000],["2141",500000],["1386",400000],["2212",360000],["4111",280000],["1343",250000],["1387",200000],["4222",190000],["4121",175452],["3121",100000],["2112",90000],["1341",84000],["1353",45000],["2133",18000],["2460",12000]],"economic_revenue_total_czk":276265949.88,"purpose_expenditure":[["6171",48236000],["3392",43873500],["4357",36601000],["3121",34862376.1],["3511",22720500],["2321",21846000],["3639",20811618.2],["2310",18455000],["3113",14550112.59],["6399",14494278],["2212",14140000],["3745",8838000],["3722",7565000],["3631",7270000],["3612",6112200],["2219",4980000],["5512",4946000],["3322",4566000],["3111",4467031.89],["3399",3953000],["3315",3944590],["6112",3477000],["3314",3384000],["3141",3374480],["3632",2951500],["3636",2950000],["3727",2700000],["3419",2532460],["5521",2400000],["2141",2204500],["3725",2000000],["3421",1995000],["3319",1660000],["3729",1620000],["6310",1530000],["3726",1460000],["3429",1246800],["3613",1197000],["3723",1146000],["3231",1090588],["3633",1040000],["2341",860000],["2143",811274],["4351",685000],["1037",670000],["4356",666700],["6320",630000],["3316",523000],["2115",500000],["3635",500000],["3721",365000],["6114",350000],["3412",306000],["6402",285035.19],["4375",255000],["5311",200000],["2221",153000],["1019",131000],["1014",130000],["5519",100000],["5213",80000],["5273",80000],["3769",61100],["3326",30000],["3749",25000],["4349",24600],["2333",20000],["6409",15014.61],["3900",15000],["3743",10000]],"purpose_expenditure_total_czk":397673258.58},"actual":{"economic_expenditure":[["6121",45923997.32],["5171",33756058.93],["5169",30976652.79],["5011",27283965],["5331",27104084.4],["5336",21345239.58],["5365",11851268],["5031",7335459],["5154",6221380.38],["5222",4522946],["5329",2933376.19],["5032",2754520],["5137",2678511.09],["5021",2608177],["5153",2261633.36],["5023",2197824],["5139",2180712.13],["5909",2163622.61],["6123",2023302],["5362",1738472.32],["6130",1708824],["5151",1662018.15],["5168",1489558.08],["5499",1203700],["5223",1158300],["6111",1131392.4],["5163",861081.62],["6122",657379.37],["5229",596500],["6351",528854.6],["5175",448195.04],["5622",400000],["6125",367162],["5136",357086.03],["5167",337667.34],["5162",336591.42],["5164",301464.5],["5042",287690.12],["5161",275135],["5194",274082.45],["5156",263844.99],["5364",262927.39],["5172",216559.54],["5212",210000],["5166",173364.01],["5141",170755.19],["6127",170000],["6322",130000],["5041",127438.65],["5132",118487.95],["5038",117370],["5123",83678],["5199",83676],["5138",70429.4],["5179",44367.13],["5493",41625],["5173",36530],["5155",31424.5],["5192",31198],["5651",31000],["5019",30797.98],["5366",22107.8],["5176",11616],["5191",10000],["5213",10000],["5221",10000],["5039",4190.99],["5492",3470],["5134",897],["5131",470]],"economic_expenditure_total_czk":256762109.74,"economic_financing":[["8123",10510943.68],["8115",-10326726.89],["8117",10000000],["8124",-8061997.36]],"economic_financing_total_czk":2122219.43,"economic_revenue":[["1211",50402126.65],["2111",30655680.05],["1121",26986938.46],["4216",20471150],["4122",19907877.1],["1111",19410774.3],["4112",15217200],["1122",11801370],["1511",8897278.87],["4222",7668691],["2132",5638243],["4116",5426295.05],["2229",5311004.54],["1345",3868447.38],["1113",3566965.46],["1333",3435473.29],["1361",3169735],["2324",2856240.71],["1112",1759056.8],["2131",1355831],["4213",1202002],["2412",1100000],["1386",983231.04],["2212",829490.85],["2141",394776.51],["1387",385348.67],["1343",353460],["2139",346207],["4111",280000],["3112",120000],["2112",107363],["2411",100000],["3121",100000],["4121",85500],["2119",82315],["1341",79589],["1334",62314.4],["2321",60000],["1353",44300],["2133",40539],["1356",27321.94],["3111",11400],["2322",11200],["2329",10401.13],["2460",8500],["1381",7829.61],["1335",422.4],["4132",0.1]],"economic_revenue_total_czk":254639890.31,"purpose_expenditure":[["6171",41507789.71],["4357",32427240.43],["3392",25579123.61],["2321",15473949.94],["3113",13496462.98],["6399",13416482.32],["2212",10339059.6],["2310",8893495.97],["3722",7561964.88],["3745",7214868.92],["3121",6459565.87],["3639",5546542.13],["3111",4409742.05],["3511",4216344.46],["3315",3936328.44],["3322",3862422.41],["3399",3770123.54],["3631",3523273.92],["2219",3202581.96],["3314",3183500.11],["3141",3165854.7],["3636",2933376.19],["6112",2827672],["3612",2629457.94],["5512",2418830.4],["5521",2057000],["3419",1972460],["2141",1731096.93],["3729",1617979.09],["3319",1598919.54],["3632",1412172.96],["3421",1289551.67],["3726",1285248.23],["3429",1232748.41],["3231",1061768.86],["3725",1003737.35],["3613",936395.23],["4351",685000],["4356",666700],["1037",655879.29],["6320",608797],["3635",494562.09],["2143",489549.37],["2115",433180],["3316",402178.16],["3721",364942.05],["6114",349126.42],["2341",344795.16],["3723",335631.85],["6402",285035.19],["6310",268786.06],["3412",268074.54],["4375",255000],["5311",157387],["2221",140195.68],["1019",131000],["3769",50106],["1014",41945.21],["5519",41021.3],["3749",25000],["4349",24600],["5273",16694],["3900",10428],["3633",9105.79],["3326",6920.57],["6409",5000],["5213",336.26]],"purpose_expenditure_total_czk":256762109.74}},"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."}}}}