{"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:00508471","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00508471","name":"Obec Pavlovice","short_name":"Pavlovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":533076},"amounts":{"revenue_approved":6210240,"revenue_adjusted":6945230,"revenue_actual":6877633.82,"expense_approved":7365160,"expense_adjusted":4062640,"expense_actual":3321331.57,"tax_revenue":6003562.91,"nontax_revenue":751508.04,"capital_revenue":9000,"transfer_revenue":113562.87,"current_expense":3135596.57,"capital_expense":185735,"budget_balance":3556302.25,"cash_current":16023174.26,"cash_previous":12466872.01},"ratios":{"revenue_execution":0.99026725,"expense_execution":0.81753037,"balance_to_revenue":0.51708223,"cash_to_expense":4.82432239,"cash_yoy":0.28526019,"capital_expense_share":0.05592185,"transfer_revenue_share":0.01651191},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00508471/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00508471"},"seo":{"slug":"pavlovice","path":"/cz/municipalities/pavlovice/"},"population":{"value":278,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6210240,"expenditure_czk":7365160,"financing_czk":1154920,"balance_czk":-1154920},{"stage":"revised","revenue_czk":6945230,"expenditure_czk":4062640,"financing_czk":-2882590,"balance_czk":2882590},{"stage":"actual","revenue_czk":6877633.82,"expenditure_czk":3321331.57,"financing_czk":-3556302.25,"balance_czk":3556302.25}],"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":[["5169",1673000],["5171",1660000],["6121",1600000],["5139",405000],["5023",400000],["5154",305000],["5151",300000],["6119",200000],["5365",181440],["5137",110000],["5321",95000],["5329",75320],["5032",70000],["5021",59000],["5163",50000],["5156",30000],["6130",30000],["5223",25000],["5175",20000],["5492",20000],["5362",17000],["5162",10000],["5173",10000],["5222",6000],["5192",5000],["5901",5000],["5161",2000],["5164",1000],["5038",400]],"economic_expenditure_total_czk":7365160,"economic_financing":[["8115",1154920]],"economic_financing_total_czk":1154920,"economic_revenue":[["1211",2230000],["1121",1100000],["1111",820000],["2111",651000],["1511",500000],["1122",181440],["1345",180000],["1113",160000],["2131",130000],["4112",71800],["2324",65000],["1112",50000],["1386",25000],["1381",10000],["1387",10000],["2119",10000],["2132",10000],["1341",3000],["2141",2000],["1361",1000]],"economic_revenue_total_czk":6210240,"purpose_expenditure":[["2321",1680000],["5512",1000000],["2219",990000],["2310",720000],["6171",650400],["6112",470000],["2212",350000],["3722",270000],["3639",240000],["6399",181440],["1032",155000],["3723",150000],["3631",100000],["3745",90000],["2292",75320],["3113",70000],["3421",50000],["3111",30000],["3399",25000],["3330",20000],["6310",20000],["3326",10000],["3314",6000],["5213",5000],["3319",3000],["3721",3000],["3543",1000]],"purpose_expenditure_total_czk":7365160},"revised":{"economic_expenditure":[["5169",1197820],["5023",487170],["5171",436340],["5154",317000],["5151",300000],["5139",272350],["6121",185740],["5365",181440],["5321",132000],["5021",77740],["5329",75320],["5032",70000],["5163",50000],["5137",40750],["5175",31980],["5156",31560],["5166",30000],["5492",30000],["6130",30000],["5223",25000],["5362",17000],["5173",10240],["5162",10000],["5222",6000],["5192",5000],["5903",5000],["5164",4750],["5161",2040],["5038",400]],"economic_expenditure_total_czk":4062640,"economic_financing":[["8115",-2882590]],"economic_financing_total_czk":-2882590,"economic_revenue":[["1211",2477240],["1121",1328930],["1111",928650],["2111",665000],["1511",546910],["1345",187020],["1122",181440],["1113",175430],["1112",86580],["2324",73040],["4112",71800],["1386",48410],["2131",37120],["4111",30890],["1334",20590],["1387",20000],["4116",10880],["2119",10300],["1381",10000],["2132",10000],["2321",10000],["3111",9000],["1341",3000],["2141",2000],["1361",1000]],"economic_revenue_total_czk":6945230,"purpose_expenditure":[["6171",769310],["6112",557170],["2321",546520],["2310",367790],["5512",280750],["3722",280040],["6399",181440],["3723",170000],["2212",150000],["3631",100000],["3745",90000],["1032",82740],["2292",75320],["2219",70000],["3113",58000],["3421",50000],["3111",45000],["3639",44660],["3399",35000],["6114",30900],["3326",20000],["3330",20000],["6310",20000],["3314",6000],["5213",5000],["3319",3000],["3721",3000],["3543",1000]],"purpose_expenditure_total_czk":4062640},"actual":{"economic_expenditure":[["5169",1032707.53],["5023",487167],["5171",369477.47],["5154",245086.26],["5151",216925],["6121",185735],["5365",181440],["5321",132000],["5139",107401.13],["5329",75320],["5021",51136],["5032",43815],["5137",40744],["5492",30000],["5163",25819.2],["5223",22000],["5175",19055],["5166",17068],["5156",13890],["5362",8706],["5173",4762],["5164",4750],["5162",4589.98],["5222",1000],["5038",400],["5161",337]],"economic_expenditure_total_czk":3321331.57,"economic_financing":[["8115",-3556302.25]],"economic_financing_total_czk":-3556302.25,"economic_revenue":[["1211",2477235.23],["1121",1328927.54],["1111",928643.27],["2111",613029],["1511",546905.42],["1345",187011],["1122",181440],["1113",175428.77],["1112",86577.11],["2324",73033],["4112",71800],["1386",48401.87],["2131",37120],["4111",30882.87],["1334",20581.58],["1387",18972.76],["4116",10880],["2119",10300],["2321",10000],["3111",9000],["2132",6610],["1341",2820],["2141",1416.04],["1381",368.36],["1361",250]],"economic_revenue_total_czk":6877633.82,"purpose_expenditure":[["6171",637089.45],["6112",530982],["2321",487111.07],["3722",280025.59],["2310",264713],["5512",199782.71],["6399",181440],["3723",165730.07],["2292",75320],["3745",68999.96],["2212",67941.5],["3113",58000],["1032",51300.23],["3631",48565.72],["3111",40000],["2219",34459.2],["3399",31954],["6114",30882.87],["3330",20000],["3421",14032.61],["3639",12566],["3326",10641.39],["6310",8794.2],["3543",1000]],"purpose_expenditure_total_czk":3321331.57}},"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."}}}}