{"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:00283703","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00283703","name":"Město Velké Pavlovice","short_name":"Velké Pavlovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Břeclav","municipality_code":585017},"amounts":{"revenue_approved":90535700,"revenue_adjusted":97914400,"revenue_actual":100978199,"expense_approved":103360700,"expense_adjusted":132789400,"expense_actual":107491906.16,"tax_revenue":86149306.22,"nontax_revenue":10669481.35,"capital_revenue":637225,"transfer_revenue":3522186.43,"current_expense":68355226.34,"capital_expense":39136679.82,"budget_balance":-6513707.16,"cash_current":37180392.09,"cash_previous":45440217.98},"ratios":{"revenue_execution":1.03129059,"expense_execution":0.80949162,"balance_to_revenue":-0.06450607,"cash_to_expense":0.34589016,"cash_yoy":-0.18177347,"capital_expense_share":0.36408955,"transfer_revenue_share":0.03488066},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00283703/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00283703"},"seo":{"slug":"velke-pavlovice","path":"/cz/municipalities/velke-pavlovice/"},"population":{"value":3108,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":90535700,"expenditure_czk":103360700,"financing_czk":12825000,"balance_czk":-12825000},{"stage":"revised","revenue_czk":97914400,"expenditure_czk":132789400,"financing_czk":34875000,"balance_czk":-34875000},{"stage":"actual","revenue_czk":100978199,"expenditure_czk":107491906.16,"financing_czk":6513707.16,"balance_czk":-6513707.16}],"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",30030700],["5011",17414000],["5331",11350000],["5169",8631200],["5171",6009700],["5031",4908000],["5139",2829000],["5154",2432000],["5023",2250000],["5032",1843000],["5365",1800000],["5499",1500000],["5901",1500000],["5222",1313900],["5021",972000],["5156",872000],["5153",840000],["5362",716000],["5163",449200],["5151",449000],["5168",395000],["5321",352000],["5164",342800],["5138",320000],["5323",307200],["5175",307000],["5194",305000],["5137",302000],["5162",264500],["5179",225000],["5166",210000],["5223",200000],["5134",191000],["5161",166000],["5136",163000],["5141",162000],["5167",156900],["6122",155000],["5329",150000],["5492",98000],["5024",90000],["5038",70000],["5132",52000],["5172",51500],["5364",46400],["5229",28000],["5173",20500],["5041",20000],["5903",20000],["5131",15000],["5212",14000],["5122",12100],["5494",12000],["5493",10000],["5909",5000],["5039",4000],["5133",3500],["5176",2000],["6130",2000],["5363",600]],"economic_expenditure_total_czk":103360700,"economic_financing":[["8115",14700000],["8124",-1875000]],"economic_financing_total_czk":12825000,"economic_revenue":[["1211",32000000],["1121",16000000],["1111",13000000],["1511",6500000],["1333",5000000],["2132",2746000],["4112",2301700],["1345",2260000],["1113",2100000],["1122",1800000],["2111",1414000],["1112",900000],["1342",690000],["2324",685000],["2131",585000],["1356",500000],["1361",500000],["2141",450000],["1386",270000],["2310",150000],["1334",130000],["1387",130000],["1381",120000],["1341",90000],["2412",80000],["1343",70000],["2112",54000],["2212",10000]],"economic_revenue_total_czk":90535700,"purpose_expenditure":[["2212",14877500],["3639",14650000],["6171",13800000],["2321",6647000],["3722",4158000],["2219",3800000],["3792",3503000],["3631",3500000],["3113",3430000],["3613",3200000],["3612",2900000],["6112",2900000],["3121",2615000],["6399",2500000],["3111",1922000],["2143",1760000],["3399",1650000],["3412",1530000],["5311",1500000],["6409",1500000],["3314",1185000],["5512",900000],["3419",750000],["3421",700000],["4349",650000],["3745",600000],["3729",571000],["3725",470000],["3726",400000],["6320",350000],["3429",330000],["4359",330000],["2295",307200],["3511",300000],["3632",300000],["3635",300000],["3723",300000],["3349",250000],["2310",200000],["3330",200000],["3636",200000],["2123",150000],["3319",150000],["3900",150000],["4351",150000],["3322",100000],["3392",100000],["4339",100000],["3721",61000],["6310",60000],["2141",50000],["2341",50000],["3313",50000],["6402",46400],["3727",40000],["1014",33000],["3749",30000],["3744",25000],["6223",25000],["4329",22000],["5213",20000],["1019",10600],["3326",2000]],"purpose_expenditure_total_czk":103360700},"revised":{"economic_expenditure":[["6121",47536100],["5011",17264800],["5169",11508000],["5331",11300000],["5171",6893200],["5031",4802800],["6201",3866000],["5139",2768200],["5154",2327500],["5023",2289060],["5499",2267900],["5032",1788900],["5362",1572340],["5365",1459000],["5222",1359000],["6122",1289800],["5021",960900],["5156",906500],["5153",840800],["6351",817200],["6451",668900],["5137",554700],["6130",535700],["5151",501900],["5336",464400],["5163",450000],["5168",438600],["5164",435400],["5901",389300],["5321",352000],["5323",307200],["5223",300000],["5909",297200],["5175",287300],["5162",275800],["5138",255700],["5179",239200],["5166",170300],["5194",161300],["5134",158900],["5141",153000],["5167",152700],["5136",149100],["5329",143000],["5492",125000],["6322",120000],["5161",116900],["6342",85600],["6111",80000],["5172",75900],["5364",74900],["5038",72300],["5173",53200],["5041",48000],["5024",47700],["5494",39900],["5366",31400],["5199",27500],["5132",24400],["5192",22500],["5122",20200],["5903",20000],["5213",10000],["5493",10000],["5212",7800],["5131",5300],["5039",4000],["5133",3000],["5042",2900],["5229",800],["5363",600]],"economic_expenditure_total_czk":132789400,"economic_financing":[["8115",36750000],["8124",-1875000]],"economic_financing_total_czk":34875000,"economic_revenue":[["1211",32000000],["1121",16000000],["1111",13000000],["1511",6500000],["1333",5000000],["2132",2946000],["4116",2882200],["4112",2301700],["1345",2260000],["1113",2100000],["1122",1800000],["2111",1486000],["2142",1328000],["1112",900000],["1342",790000],["4113",762900],["2141",750000],["2324",685000],["1361",600000],["2131",585000],["1356",500000],["1386",470000],["4216",350900],["3111",300000],["2321",285000],["4213",270000],["4122",162700],["2310",150000],["1334",130000],["1387",130000],["1381",120000],["1341",90000],["2412",80000],["1343",70000],["4111",65000],["2112",54000],["2212",10000]],"economic_revenue_total_czk":97914400,"purpose_expenditure":[["3115",25846000],["3639",15203900],["6171",13805000],["2321",6647000],["3412",5082000],["3792",4339100],["3113",4105000],["2212",3924500],["3722",3898400],["2219",3800000],["3631",3500000],["3612",3350000],["3613",3200000],["6112",3070000],["6399",3000000],["3745",2736100],["3121",2690700],["3392",2671500],["3111",2386400],["2143",1816800],["5311",1730000],["3399",1650000],["3314",1185000],["5512",1154500],["3511",1000000],["3727",934200],["3419",900000],["3749",827900],["4349",755000],["3421",700000],["3729",666400],["3635",600000],["3723",533300],["6409",389300],["3726",372700],["6320",350000],["3725",348000],["3429",330000],["4359",330000],["2295",307200],["3330",300000],["3632",300000],["3349",250000],["4351",220000],["3636",206000],["2310",200000],["2123",150000],["3319",150000],["3900",150000],["3322",100000],["6402",74900],["3721",71000],["6114",65000],["6310",60000],["3313",59000],["3744",53000],["2141",50000],["2341",50000],["1014",33000],["4339",30000],["6223",25000],["4329",22000],["5213",20000],["1019",10600],["3326",2000],["3633",2000]],"purpose_expenditure_total_czk":132789400},"actual":{"economic_expenditure":[["6121",31674331.82],["5011",17235726.99],["5331",11300000],["5169",8139517.03],["5031",4780646],["5171",4066691.74],["6201",3866000],["5023",2289031],["5499",2267861.93],["5154",1798561.5],["5032",1771377],["5139",1659155.42],["5362",1513537],["5365",1458450],["5222",1343100],["6122",1289225],["5156",861170.62],["5153",825591.37],["6351",817200],["5021",760842],["6451",668839],["5137",549788.78],["6130",535509],["5151",491128.68],["5336",464364.75],["5168",430642.2],["5321",350760],["5163",336619.99],["5323",307200],["5223",300000],["5164",291338.07],["5909",287924],["5162",263591.97],["5138",246190.45],["5175",242648.66],["5179",237430.72],["5329",142488],["5167",141270.56],["5166",139708],["5134",137911.45],["6322",120000],["5136",112549.52],["5161",111323],["5141",94516.46],["5194",91226],["6342",85575],["6111",80000],["5492",77000],["5172",75662],["5038",72228],["5173",53049.4],["5041",47524.29],["5364",43448.04],["5494",39848],["5366",31374.12],["5199",22616],["5192",21312],["5213",10000],["5122",8050],["5131",5282.93],["5042",2867.7],["5132",1916],["5133",1167]],"economic_expenditure_total_czk":107491906.16,"economic_financing":[["8117",20000000],["8115",-11740174.11],["8124",-1875000],["8901",128881.27]],"economic_financing_total_czk":6513707.16,"economic_revenue":[["1211",32987545.42],["1121",17673794.94],["1111",12433049.82],["1511",7277389.88],["1333",5011520.98],["2132",3381448.6],["1113",2335038.48],["4112",2301700],["1345",2294547],["2111",2167426.65],["1122",1458450],["2142",1328625],["2324",1221804.29],["1112",1151811.94],["2141",870416.08],["1361",852510],["1342",839125],["4116",723084.43],["2131",713288.32],["1386",642613.8],["3111",637225],["1356",543485],["2321",299729],["4213",269730],["1387",251812.48],["2310",224134.31],["1334",181842.5],["4122",162672],["2119",155860.1],["1343",113700],["2112",93490],["2412",90000],["1341",82152],["2322",71040],["4111",65000],["2212",37338],["2139",14441],["1349",13343],["1381",5051.69],["1383",522.29],["2133",440]],"economic_revenue_total_czk":100978199,"purpose_expenditure":[["3115",19882250.98],["3639",15193811.85],["6171",13801422.68],["3412",5001997.65],["2321",4336328.46],["3792",4311286],["3113",4101111.55],["3722",3898315.18],["3612",3207273.29],["6112",3066827.65],["6399",2941084],["3631",2737108.44],["3121",2688465.5],["3392",2658895],["3111",2366044.75],["2143",1763772.69],["5311",1700176.84],["3399",1462853.59],["3314",1107396.58],["5512",1023543.46],["3419",885787.97],["3745",867988.72],["3727",857890],["3511",780095.71],["4349",687045.86],["3729",590134.97],["3723",532567.61],["3635",509999],["3725",334251.61],["3726",332363.01],["4359",329239],["3429",320000],["2295",307200],["3330",300000],["3613",252440.67],["3421",245621.77],["6320",245254],["2219",234147],["3349",230356],["3636",205356],["4351",194786.02],["3900",128698.64],["3632",109404.6],["3319",102737.23],["2123",95926.56],["3721",63670.2],["3313",58920],["6114",57049.66],["2310",55418],["2212",53555],["3744",52597.5],["6310",52118.09],["3749",44649],["6402",43448.04],["1014",25047],["4339",22374.12],["4329",21521],["6223",6513],["1019",2874.96],["3326",1682.5],["3633",1210]],"purpose_expenditure_total_czk":107491906.16}},"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."}}}}