{"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:00286401","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00286401","name":"Obec Pavlov","short_name":"Pavlov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":587681},"amounts":{"revenue_approved":13612800,"revenue_adjusted":15121230,"revenue_actual":13995633.14,"expense_approved":11692800,"expense_adjusted":17505230,"expense_actual":13387031.95,"tax_revenue":10907704.29,"nontax_revenue":1863938.85,"capital_revenue":0,"transfer_revenue":1223990,"current_expense":10037089.86,"capital_expense":3349942.09,"budget_balance":608601.19,"cash_current":8492209.91,"cash_previous":10814405.72},"ratios":{"revenue_execution":0.92556182,"expense_execution":0.7647447,"balance_to_revenue":0.04348508,"cash_to_expense":0.63436092,"cash_yoy":-0.21473171,"capital_expense_share":0.25023785,"transfer_revenue_share":0.08745514},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00286401/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00286401"},"seo":{"slug":"pavlov-00286401","path":"/cz/municipalities/pavlov-00286401/"},"population":{"value":403,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13612800,"expenditure_czk":11692800,"financing_czk":-1920000,"balance_czk":1920000},{"stage":"revised","revenue_czk":15121230,"expenditure_czk":17505230,"financing_czk":2384000,"balance_czk":-2384000},{"stage":"actual","revenue_czk":13995633.14,"expenditure_czk":13387031.95,"financing_czk":-608601.19,"balance_czk":608601.19}],"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",2255000],["5169",1866000],["5011",1352904],["5141",750000],["5331",748700],["5023",700000],["5139",605500],["5154",595000],["5365",530000],["5031",450000],["5171",360000],["5137",260000],["5032",175000],["5499",165216],["5212",150000],["5163",141800],["5156",127000],["5153",120000],["5021",118000],["5166",30000],["5175",27680],["5173",26500],["6130",20000],["5221",16500],["5038",12000],["5329",12000],["5167",10000],["5168",10000],["5194",10000],["5362",10000],["5132",9000],["5162",8000],["5229",7900],["5019",5000],["5222",5000],["5039",1600],["5136",1000],["5161",500]],"economic_expenditure_total_czk":11692800,"economic_financing":[["8124",-1920000]],"economic_financing_total_czk":-1920000,"economic_revenue":[["1211",4659000],["1121",2373000],["1111",1673000],["2111",1032500],["1511",685000],["1122",500000],["2141",500000],["4213",440000],["1113",300000],["1345",250000],["4116",215000],["2449",200000],["1112",196000],["4122",150000],["4112",97500],["2119",96800],["2131",85000],["1386",40000],["1381",25000],["2132",22000],["4111",22000],["1387",20000],["1341",14000],["1342",10000],["1343",4000],["1361",3000]],"economic_revenue_total_czk":13612800,"purpose_expenditure":[["6171",2712620],["1032",1510800],["2321",1367000],["3421",1259000],["6112",765000],["6310",760000],["3113",750700],["6399",500000],["3723",250000],["3636",200000],["3722",200000],["2310",159000],["2141",150000],["2341",150000],["3745",135000],["3631",110000],["5512",96600],["2212",95000],["3412",52000],["3319",50000],["4351",50000],["6320",50000],["3721",45000],["3639",38000],["2219",32000],["3739",30000],["3726",28000],["6114",21680],["3341",21000],["3399",14000],["6409",12000],["2221",11000],["3632",11000],["3749",10000],["4359",10000],["3314",9000],["3329",8000],["2143",5000],["3133",5000],["5213",5000],["2499",2000],["3539",1500],["1039",900]],"purpose_expenditure_total_czk":11692800},"revised":{"economic_expenditure":[["6121",5375068],["5169",2325000],["5011",1432904],["5171",1094772],["5331",898700],["5023",836000],["5141",750000],["5154",633000],["5139",603657],["5336",585675],["5031",550000],["5365",530000],["5137",525000],["5032",205000],["5021",198557],["5499",167216],["5163",141800],["5156",129000],["5153",120000],["6349",49000],["5329",47000],["5192",38500],["5173",35066],["5175",32680],["5166",30000],["5194",30000],["5221",26500],["6130",20000],["5167",13000],["5038",12000],["5168",10000],["5362",10000],["5132",9000],["5162",8000],["5229",7900],["5029",7000],["5019",5000],["5172",5000],["5222",5000],["5039",1600],["5136",1000],["5161",635]],"economic_expenditure_total_czk":17505230,"economic_financing":[["8117",3704000],["8124",-1920000],["8115",600000]],"economic_financing_total_czk":2384000,"economic_revenue":[["1211",4659000],["1121",2373000],["1111",1673000],["2111",1214657],["4116",918990],["1511",726915],["4213",640000],["1122",500000],["2141",500000],["1113",300000],["2449",255800],["1345",250000],["2324",232668],["1112",196000],["4122",175000],["4112",97500],["2119",96800],["2131",85000],["1386",80000],["1387",35000],["4111",32500],["1381",25000],["2132",23400],["1341",14000],["1342",10000],["1343",4000],["1361",3000]],"economic_revenue_total_czk":15121230,"purpose_expenditure":[["6171",3556592],["3631",1997568],["1032",1660800],["3421",1551500],["3113",1486375],["2321",1415000],["2141",1379000],["6112",909415],["6310",760000],["6399",500000],["2310",324000],["3722",290000],["3636",200000],["3723",160000],["3745",146000],["5512",129600],["2341",125800],["2212",106000],["3721",90000],["3725",84000],["2219",72000],["3726",58000],["3412",52000],["3319",50000],["4351",50000],["6320",50000],["3633",38500],["3639",38000],["2143",33000],["3739",30000],["3399",24000],["6114",21680],["3341",21000],["4359",20000],["6409",12000],["2221",11000],["3632",11000],["3749",10000],["3314",9000],["3329",8000],["3133",5000],["5213",5000],["2499",2000],["3539",1500],["1039",900]],"purpose_expenditure_total_czk":17505230},"actual":{"economic_expenditure":[["6121",3301645.09],["5169",1795736.61],["5011",1409352],["5171",949311.47],["5331",898700],["5023",835344],["5141",624432.51],["5336",585675],["5031",541111],["5154",534139],["5137",395527.72],["5365",359480],["5139",270160.25],["5362",-205765],["5032",204982],["5021",181149],["5499",153983],["5156",90941.28],["5153",87099.59],["5163",73599.8],["6349",48297],["5329",45048],["5192",38500],["5173",31210],["5175",26228.2],["5194",23650],["5221",23000],["5166",14520],["5167",12254.5],["5229",7154.33],["5029",6766],["5038",6692],["5132",6012.36],["5222",5000],["5162",4290.44],["5168",756.8],["5136",670],["5161",378]],"economic_expenditure_total_czk":13387031.95,"economic_financing":[["8117",30500000],["8118",-27500000],["8124",-2930797],["8115",-677804.19]],"economic_financing_total_czk":-608601.19,"economic_revenue":[["1211",4632031.23],["1121",2480292.47],["1111",1710636.01],["2111",1118102.46],["4116",918990],["1511",860691.8],["1122",336630],["1113",327816.37],["2149",277312.5],["2449",255800],["1345",246985],["4122",175000],["1112",161667.2],["2119",99220],["4112",97500],["1386",90365.14],["2131",85098.68],["1387",35416.11],["4111",32500],["2132",27730],["1341",13600],["1342",5300],["1343",3200],["1361",2280],["1381",718.56],["2324",668],["1334",74.4],["2141",7.21]],"economic_revenue_total_czk":13995633.14,"purpose_expenditure":[["6171",2975693.23],["3113",1484375],["3421",1416890.78],["1032",1372969.16],["2141",1320058.7],["2321",1218304.21],["6112",896535],["6310",632436.31],["6399",336630],["3722",266871.92],["2310",246098.42],["3723",152686.77],["3631",127055.16],["3745",115044.86],["2212",92349.76],["3725",83120],["5512",72612.58],["3636",70500],["3721",68333.18],["2219",54004.76],["3412",48890.73],["6320",48748],["3319",46316],["3633",38500],["2143",32126.24],["3739",22850],["3399",20183],["6114",19611],["4359",18000],["3341",17654.32],["4351",15641.42],["3726",12880.89],["6409",10225],["3639",9582],["3314",7135],["2221",5240.55],["3133",5000],["3632",3388],["3329",1728],["1039",762]],"purpose_expenditure_total_czk":13387031.95}},"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."}}}}