{"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:00599654","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599654","name":"Obec Pavlínov","short_name":"Pavlínov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":596388},"amounts":{"revenue_approved":7584489,"revenue_adjusted":11269555.25,"revenue_actual":11455955.98,"expense_approved":6847641,"expense_adjusted":11394852.49,"expense_actual":10902429.33,"tax_revenue":6770097.96,"nontax_revenue":1556826.43,"capital_revenue":65306,"transfer_revenue":3063725.59,"current_expense":7068805.73,"capital_expense":3833623.6,"budget_balance":553526.65,"cash_current":4580075.15,"cash_previous":4461371.92},"ratios":{"revenue_execution":1.0165402,"expense_execution":0.95678547,"balance_to_revenue":0.04831781,"cash_to_expense":0.42009675,"cash_yoy":0.02660689,"capital_expense_share":0.35163022,"transfer_revenue_share":0.26743517},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599654/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599654"},"seo":{"slug":"pavlinov","path":"/cz/municipalities/pavlinov/"},"population":{"value":274,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7584489,"expenditure_czk":6847641,"financing_czk":-736848,"balance_czk":736848},{"stage":"revised","revenue_czk":11269555.25,"expenditure_czk":11394852.49,"financing_czk":125297.24,"balance_czk":-125297.24},{"stage":"actual","revenue_czk":11455955.98,"expenditure_czk":10902429.33,"financing_czk":-553526.65,"balance_czk":553526.65}],"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",1105657],["5171",929500],["5169",893000],["5011",700000],["5141",565000],["5023",450000],["5331",420000],["6122",350000],["5154",205000],["5031",165000],["5021",163000],["5139",140500],["5137",135000],["5032",105000],["5194",101000],["5175",82500],["5156",80000],["5163",80000],["5168",51600],["5321",27400],["5173",23200],["5136",20900],["5365",20000],["5362",7000],["5161",5000],["5162",5000],["5329",4384],["5038",4000],["5019",3000],["5132",3000],["5499",2000],["5039",1000]],"economic_expenditure_total_czk":6847641,"economic_financing":[["8124",-736848]],"economic_financing_total_czk":-736848,"economic_revenue":[["1211",2799000],["1121",1425000],["1111",1025000],["2111",600000],["1511",406600],["2149",253700],["1113",185000],["1345",185000],["1122",155000],["2131",125089],["2324",124000],["1112",85000],["4112",71800],["4111",41300],["1381",35000],["2132",30000],["1386",22000],["1341",5000],["1361",5000],["3111",5000],["2141",1000]],"economic_revenue_total_czk":7584489,"purpose_expenditure":[["2310",1470657],["6171",1082000],["6310",575000],["3745",544000],["6112",499000],["3113",440000],["5512",388900],["3722",362000],["3392",275000],["3399",275000],["2212",260000],["3631",200000],["2321",155000],["2219",50000],["6320",42000],["6114",41300],["3412",40000],["3314",36000],["4351",27400],["3341",20000],["3739",20000],["3421",17000],["3721",15000],["1031",7000],["3639",4384],["3326",1000]],"purpose_expenditure_total_czk":6847641},"revised":{"economic_expenditure":[["6121",2222920],["6123",1405003.6],["5169",1283232.81],["5171",1257445.58],["5011",810870],["5141",565000],["5023",450000],["5331",434022.41],["5154",394525],["5365",315470],["5139",285500],["5336",266425.59],["5021",229697],["5137",216006.5],["6119",205700],["5031",203932],["5175",170500],["5032",115000],["5362",107156],["5194",101000],["5156",80000],["5163",80000],["5168",55600],["5321",42787],["5172",25575],["5173",23200],["5136",20900],["5161",5000],["5162",5000],["5329",4384],["5038",4000],["5019",3000],["5132",3000],["5499",2000],["5039",1000]],"economic_expenditure_total_czk":11394852.49,"economic_financing":[["8115",862145.24],["8124",-736848]],"economic_financing_total_czk":125297.24,"economic_revenue":[["1211",2799000],["4216",2220000],["1121",1425000],["1111",1025000],["2111",743762],["1511",412800],["4222",300000],["1122",295470],["2131",291603],["4116",284425.59],["1345",198400],["2324",197649.35],["1113",186233.86],["2322",183561],["4122",155000],["2149",106250],["1112",85000],["4112",71800],["1386",54984.51],["3111",45000],["4111",41300],["2132",40070],["1381",35000],["3113",27000],["1387",21261.14],["2321",8000],["1341",5300],["1361",5000],["2119",3872],["2141",1000],["1335",812.8]],"economic_revenue_total_czk":11269555.25,"purpose_expenditure":[["2310",2954975.28],["6171",1465832.82],["5512",1443903.6],["3113",720448],["3745",716864.79],["3399",583000],["6310",575000],["6112",499000],["3722",492000],["3392",394031],["6399",393386],["2212",260000],["3635",205700],["3631",200000],["2321",155000],["2219",50000],["6320",42000],["6114",41300],["3412",40000],["3314",36000],["4351",27400],["3341",20000],["3739",20000],["3421",17000],["3721",15000],["3632",12387],["1031",7240],["3639",6384],["3326",1000]],"purpose_expenditure_total_czk":11394852.49},"actual":{"economic_expenditure":[["6121",2222920],["6123",1405003.6],["5169",1238257.59],["5171",952470.67],["5011",829653],["5141",564513.25],["5023",444050],["5331",434022.41],["5154",390615],["5365",309000],["5139",268097.8],["5336",266425.59],["5021",230540],["5031",208794],["6119",205700],["5175",168431],["5137",162346.5],["5032",117674],["5362",95389],["5194",68156],["5156",62282],["5168",60380.52],["5163",48018.4],["5321",42787],["5172",25575],["5173",23895],["5229",16700],["5136",14534],["5161",9759],["5162",5205],["5329",4384],["5038",3603],["5019",1496],["5499",1245],["5039",506]],"economic_expenditure_total_czk":10902429.33,"economic_financing":[["8124",-736848],["8901",302024.58],["8115",-118703.23]],"economic_financing_total_czk":-553526.65,"economic_revenue":[["1211",2840781.95],["4216",2220000],["1121",1523112.49],["1111",1044057.93],["2111",743055],["1511",478748.99],["4222",300000],["1122",295470],["2131",287946.29],["4116",284425.59],["1113",201135.81],["1345",198400],["2324",197649.35],["2322",183561],["4122",155000],["2149",106250],["1112",99242.73],["4112",71800],["1386",55481.26],["3111",38306],["4111",32500],["3113",27000],["2132",23819],["1387",21746.12],["2321",8000],["2119",6292],["1361",5380],["1341",5300],["1335",812.8],["1381",427.88],["2141",253.79]],"economic_revenue_total_czk":11455955.98,"purpose_expenditure":[["2310",2954855.28],["6171",1457550.31],["5512",1434072.97],["3745",716398.01],["3113",700448],["6310",570923.65],["3399",529790.83],["6112",489311],["3722",488843.33],["6399",381619],["3392",355908.2],["2212",239133],["3635",205700],["2321",96308.1],["3631",78288.1],["6320",41608],["6114",38958.12],["4351",27400],["3314",25760],["3739",13530],["3632",12387],["3721",12024.98],["3412",9310],["3341",7677.45],["1031",7240],["3639",6384],["3421",1000]],"purpose_expenditure_total_czk":10902429.33}},"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."}}}}