{"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:00303135","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00303135","name":"Obec Pavlov","short_name":"Pavlov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":540609},"amounts":{"revenue_approved":20660030.7,"revenue_adjusted":22541685.7,"revenue_actual":22704317.18,"expense_approved":24660030.7,"expense_adjusted":28441685.7,"expense_actual":24004752.84,"tax_revenue":17159551.15,"nontax_revenue":3953300.43,"capital_revenue":43505,"transfer_revenue":1547960.6,"current_expense":17358341.52,"capital_expense":6646411.32,"budget_balance":-1300435.66,"cash_current":30880090.4,"cash_previous":32580526.06},"ratios":{"revenue_execution":1.0072147,"expense_execution":0.84399895,"balance_to_revenue":-0.05727702,"cash_to_expense":1.28641568,"cash_yoy":-0.05219178,"capital_expense_share":0.27687897,"transfer_revenue_share":0.06817913},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00303135/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00303135"},"seo":{"slug":"pavlov-00303135","path":"/cz/municipalities/pavlov-00303135/"},"population":{"value":670,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20660030.7,"expenditure_czk":24660030.7,"financing_czk":4000000,"balance_czk":-4000000},{"stage":"revised","revenue_czk":22541685.7,"expenditure_czk":28441685.7,"financing_czk":5900000,"balance_czk":-5900000},{"stage":"actual","revenue_czk":22704317.18,"expenditure_czk":24004752.84,"financing_czk":1300435.66,"balance_czk":-1300435.66}],"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",6547650],["5169",3603350],["5171",3130000],["5011",1700000],["5023",1060000],["5137",900000],["5139",879691.1],["5331",840000],["5365",799110],["5031",657000],["5154",558480],["5166",520000],["5362",500000],["5021",352000],["5336",279801.6],["5032",277000],["5178",248864],["6322",222066],["5499",180000],["5155",140000],["5323",131879],["5156",127000],["5364",118605],["6119",115000],["5903",100000],["5168",70000],["5162",60000],["5213",60000],["6122",60000],["5175",57500],["5179",53034],["5163",50000],["5329",40200],["5194",29500],["5167",28000],["5164",20000],["5172",20000],["6130",20000],["5019",18000],["5132",15000],["5136",14000],["5223",10000],["5492",10000],["5038",8000],["5039",5000],["5131",5000],["5173",5000],["5176",5000],["5321",3500],["5133",2000],["5161",2000],["5153",1800]],"economic_expenditure_total_czk":24660030.7,"economic_financing":[["8115",4000000]],"economic_financing_total_czk":4000000,"economic_revenue":[["1211",7050000],["1121",3510000],["2111",3035000],["1111",2440000],["1511",1100000],["1122",754530],["1113",560000],["1345",500000],["4116",496258.7],["2141",400000],["2132",223372],["4112",157100],["4111",126000],["1386",100000],["2131",67200],["1387",50000],["2226",48567],["1112",18000],["1341",15500],["1361",3000],["2119",3000],["1344",1500],["2139",1003]],"economic_revenue_total_czk":20660030.7,"purpose_expenditure":[["3639",7997491.1],["6171",3372500],["1032",2088000],["3412",1838000],["6112",1421000],["6399",1254530],["3722",1079100],["2310",859860],["2321",802480],["3113",732921.6],["3631",682064],["3111",465000],["2115",450000],["2212",162000],["5512",152200],["3319",142200],["2292",131879],["6114",126000],["3745",125000],["6402",118605],["3635",115000],["3141",106000],["5213",100000],["3326",70000],["2141",60000],["3721",50000],["6409",40200],["6320",40000],["3399",36000],["3314",22000],["4359",10000],["6310",10000]],"purpose_expenditure_total_czk":24660030.7},"revised":{"economic_expenditure":[["6121",7825250],["5169",3956327],["5171",3689400],["5011",1820563],["5023",1260000],["5139",1096824.1],["5137",935791],["5331",891300],["5365",804110],["5166",769217],["5031",694000],["5154",604980],["5362",540000],["5021",344720],["5336",309801.6],["6122",308460],["5032",282000],["5178",248864],["5651",233294],["6322",222066],["5499",180000],["5155",140000],["5323",131879],["5156",122000],["5364",118605],["6119",115000],["5213",100000],["5903",100000],["5168",70000],["5175",65500],["5162",60200],["5163",50000],["5179",47834],["5329",40200],["5194",31500],["5223",31000],["5167",30200],["5164",20000],["5172",20000],["6130",20000],["5019",18000],["5132",15000],["5136",14000],["5492",10000],["5153",9500],["5134",8800],["5038",8000],["5039",5000],["5131",5000],["5173",5000],["5176",5000],["5321",3500],["5133",2000],["5161",2000]],"economic_expenditure_total_czk":28441685.7,"economic_financing":[["8115",5900000]],"economic_financing_total_czk":5900000,"economic_revenue":[["1211",7050000],["1121",3575500],["2111",3036000],["1111",2440000],["1511",1100000],["4116",847560.7],["2141",817000],["1122",754530],["4122",694318],["1113",560000],["1345",500000],["2132",223372],["1112",203000],["4112",157100],["1386",142000],["4111",130000],["2131",67200],["1387",55000],["4222",46700],["3111",43505],["2226",41467],["2321",30000],["1341",15500],["1344",3130],["1361",3000],["2119",3000],["1335",1300],["2139",1003],["1334",500]],"economic_revenue_total_czk":22541685.7,"purpose_expenditure":[["3639",9724582.1],["6171",3810963],["1032",2257317],["3412",1710500],["6112",1621000],["6399",1294530],["3722",1219100],["3113",1020815.6],["2321",892980],["2310",884660],["2115",689217],["3631",682064],["3111",502400],["5512",231660],["2212",211083],["3326",191000],["3319",177200],["3745",162810],["2292",131879],["6114",130000],["6402",118605],["3635",115000],["3141",107500],["3612",101000],["2141",100000],["5213",100000],["3721",50000],["6409",40200],["6320",40000],["3399",38000],["4359",31000],["3632",22400],["3314",22220],["6310",10000]],"purpose_expenditure_total_czk":28441685.7},"actual":{"economic_expenditure":[["6121",6009553.32],["5171",3338722.97],["5169",3318639.68],["5011",1818836],["5023",1173314],["5137",902133.67],["5331",891300],["5365",800110],["5031",683954],["5139",665275.73],["5154",581930.56],["5166",548870],["5362",431107.96],["5336",309801.6],["5021",300080],["6122",298434],["5032",277457],["5178",248863.56],["6322",222066],["5499",161239],["5323",131878.7],["5364",118605],["6119",114208],["5213",100000],["5156",85157.22],["5168",64714.26],["5162",52994.7],["5155",49255],["5163",48251],["5329",40200],["5175",38885],["5223",31000],["5194",28700],["5179",17358.31],["5167",15843],["5132",13649.42],["5136",13577],["5492",10000],["5153",9440.44],["5134",8783],["5164",8056.74],["5038",7876],["5172",5038],["5176",3230],["6130",2150],["5019",2066],["5161",752],["5039",698],["5131",697]],"economic_expenditure_total_czk":24004752.84,"economic_financing":[["8117",27000000],["8115",-16299564.34],["8118",-9000000],["8901",-400000]],"economic_financing_total_czk":1300435.66,"economic_revenue":[["1211",7267861.51],["1121",3892929.94],["2111",2783873.06],["1111",2631416.19],["1511",1121122.09],["2141",818708.26],["1122",754530],["4122",694312],["4116",519848.6],["1113",514414.42],["1345",502312],["1112",253721.99],["2132",222932],["4112",157100],["1386",141825.38],["4111",130000],["2131",65479],["1387",55585.64],["4222",46700],["3111",43505],["2226",41462.9],["2321",20000],["1341",16000],["1344",3130],["1361",1900],["1335",1250],["1381",1119.39],["2139",845.21],["1334",432.6]],"economic_revenue_total_czk":22704317.18,"purpose_expenditure":[["3639",7543844.66],["6171",3541543.37],["1032",1771526.67],["3412",1628879.57],["6112",1501328],["3722",1212803.93],["6399",1185637.96],["2321",833343.71],["3113",787444.94],["3631",640650.46],["2310",580663.76],["3111",502340.27],["2115",478434],["5512",188586.29],["3326",184077.3],["3319",158218.99],["2212",150377.41],["3745",138462],["2292",131878.7],["6402",118605],["3635",114208],["3141",106417],["3612",100528.96],["2141",100000],["6114",68535.8],["3721",46121.09],["6409",40200],["6320",38867],["4359",31000],["3399",27291],["3314",22213],["3632",21340],["6310",9384]],"purpose_expenditure_total_czk":24004752.84}},"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."}}}}