{"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:70891532","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"70891532","name":"Obec Pavlovice u Kojetína","short_name":"Pavlovice u Kojetína","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":557196},"amounts":{"revenue_approved":9330905.42,"revenue_adjusted":11424267.7,"revenue_actual":11158680.07,"expense_approved":11807080,"expense_adjusted":13483216.66,"expense_actual":9613210.86,"tax_revenue":6770541.89,"nontax_revenue":1050102.19,"capital_revenue":335220,"transfer_revenue":3002815.99,"current_expense":6738156.41,"capital_expense":2875054.45,"budget_balance":1545469.21,"cash_current":13255485.8,"cash_previous":11692016.59},"ratios":{"revenue_execution":0.97675233,"expense_execution":0.71297607,"balance_to_revenue":0.13849928,"cash_to_expense":1.37888225,"cash_yoy":0.13372109,"capital_expense_share":0.29907327,"transfer_revenue_share":0.26910136},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/70891532/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/70891532"},"seo":{"slug":"pavlovice-u-kojetina","path":"/cz/municipalities/pavlovice-u-kojetina/"},"population":{"value":279,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9330905.42,"expenditure_czk":11807080,"financing_czk":2476174.58,"balance_czk":-2476174.58},{"stage":"revised","revenue_czk":11424267.7,"expenditure_czk":13483216.66,"financing_czk":2058948.96,"balance_czk":-2058948.96},{"stage":"actual","revenue_czk":11158680.07,"expenditure_czk":9613210.86,"financing_czk":-1545469.21,"balance_czk":1545469.21}],"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",4297893],["5169",1444075],["5171",1326000],["5011",1031340],["5023",806712],["5139",425000],["5031",419604.9],["6322",250000],["6130",200000],["5137",190000],["5032",165821],["5153",160000],["5154",148000],["5021",147000],["5222",120000],["5163",59000],["5323",56292.1],["5168",55000],["5156",52000],["5162",50000],["5166",50000],["5903",49000],["5194",43000],["5175",41800],["5151",31000],["5167",30000],["5138",28000],["5173",27600],["5321",16000],["5136",15000],["5364",11942],["5329",11320],["5041",10000],["5132",10000],["5038",6000],["5179",5680],["5019",4000],["5176",3000],["5161",2500],["5131",2000],["5365",2000],["5039",1500],["5133",1000],["5901",1000]],"economic_expenditure_total_czk":11807080,"economic_financing":[["8115",2476174.58]],"economic_financing_total_czk":2476174.58,"economic_revenue":[["1211",2611000],["1121",1330000],["4216",996110],["1111",964000],["1511",900000],["4116",510289],["2132",349332],["3112",278520],["1345",252000],["2141",220000],["2111",192250],["1113",168000],["2131",139204.42],["1112",80000],["2324",74000],["4112",71800],["3111",56700],["1386",44000],["4111",32000],["1387",22000],["2112",10000],["2139",9000],["1341",7700],["2133",6000],["2310",4000],["1361",3000]],"economic_revenue_total_czk":9330905.42,"purpose_expenditure":[["2219",3002893],["6171",1910351.9],["3745",1259354],["6112",1094312],["2321",820000],["3639",777000],["3744",545935],["5512",439000],["6409",387000],["3612",385000],["3722",245000],["2212",210000],["3399",113000],["3314",78000],["3723",75000],["3631",65000],["2292",56292.1],["3632",55000],["3421",50000],["6320",50000],["5213",49000],["6114",32000],["2310",30000],["3721",15000],["6402",11942],["3319",10000],["3341",10000],["3613",10000],["6310",9000],["3326",8000],["3111",3000],["5212",1000]],"purpose_expenditure_total_czk":11807080},"revised":{"economic_expenditure":[["6121",4337850.58],["5171",1903000],["5169",1603182.78],["5011",1246589],["5023",806712],["5031",467074.95],["5139",394125.84],["5137",339389.16],["6322",250000],["5154",216105],["6130",200000],["5032",185434],["5365",178880],["5153",160000],["5021",154291],["5222",120000],["5163",82000],["5024",66313],["6449",59000],["5323",56292.1],["5168",55000],["5156",52000],["5175",50216],["5162",50000],["5166",50000],["5903",49000],["5194",46500],["5151",31000],["5167",30000],["5909",28573.15],["5173",27367],["6349",26205.1],["5649",24000],["5136",23000],["5321",17900],["5329",16260],["5138",16000],["5364",11942],["5041",10000],["5132",10000],["5038",6000],["5179",5680],["5131",5120],["5019",3523],["5164",3000],["5176",3000],["5161",2500],["5039",1191],["5133",1000],["5901",1000]],"economic_expenditure_total_czk":13483216.66,"economic_financing":[["8115",2040948.96],["8901",18000]],"economic_financing_total_czk":2058948.96,"economic_revenue":[["1211",2576000],["4116",1933506.56],["1121",1380000],["1511",1087000],["1111",955000],["4216",860722.45],["2132",345332],["3112",278520],["1345",252000],["2111",230754],["2141",220000],["1113",183000],["1122",173880],["2131",140204.42],["4113",134397],["2324",114350],["4222",104000],["1112",90000],["2449",83000],["4112",71800],["3111",56700],["1386",51000],["4111",32786.98],["1387",20000],["2139",12000],["2112",10210],["2310",10000],["1341",7700],["2133",4000],["1361",3000],["2119",3000],["1381",404.17],["1382",0.12]],"economic_revenue_total_czk":11424267.7,"purpose_expenditure":[["2219",3273850.58],["6171",1794101.9],["3745",1527199.05],["6112",1094312],["2321",1030142],["3639",780000],["3744",649666.77],["5512",610150],["2212",560000],["6409",501145.1],["3612",411101],["3722",245000],["6399",173880],["3399",131500],["3631",102105],["3723",95000],["3314",78000],["6320",70000],["2292",56292.1],["3632",53000],["3421",50000],["5213",49000],["6114",36829.16],["2310",30000],["3721",15000],["6310",12000],["6402",11942],["3319",10000],["3341",10000],["3613",10000],["3326",8000],["3111",3000],["5212",1000]],"purpose_expenditure_total_czk":13483216.66},"actual":{"economic_expenditure":[["6121",2789849.35],["5169",1335558.88],["5011",1222362],["5171",1018530.9],["5023",803450],["5031",459282],["5137",261381.97],["5154",187601],["5139",186081.11],["5032",180494],["5365",178880],["5222",116000],["5153",103813.77],["5163",81082.6],["5021",79691],["5024",66313],["6449",59000],["5323",56292.1],["5175",49576.02],["5194",44563.5],["5156",44513.7],["5168",43777.44],["5162",41776.49],["5909",28573.15],["6349",26205.1],["5649",24000],["5166",18285],["5321",17641],["5151",16592],["5329",16260],["5364",11942],["5167",9500],["5136",8654],["5179",5349],["5038",5088],["5019",3523],["5164",2723],["5131",2566.25],["5161",2161],["5039",1191],["5173",1189],["5176",950],["5132",947.53]],"economic_expenditure_total_czk":9613210.86,"economic_financing":[["8115",-1563469.21],["8901",18000]],"economic_financing_total_czk":-1545469.21,"economic_revenue":[["1211",2575995.72],["4116",1933506.56],["1121",1378655.25],["1511",1086508.67],["1111",954474],["4216",860722.45],["2132",345332],["3112",278520],["1345",249725],["2111",206654],["1113",182275.73],["1122",173880],["2131",140181],["2141",127496.78],["2324",112171.41],["4222",104000],["1112",89874.1],["2449",83000],["4112",71800],["3111",56700],["1386",50230.44],["4111",32786.98],["1387",19686.69],["2139",11912],["2112",10150],["2310",9780],["1341",6992],["2119",3000],["1361",1840],["2133",425],["1381",404.17],["1382",0.12]],"economic_revenue_total_czk":11158680.07,"purpose_expenditure":[["2219",2472362.81],["3745",1472210.66],["6171",1138034.29],["6112",1044992.26],["3744",648870.46],["2212",542021.46],["5512",499505.49],["2321",466215.27],["6409",246814.1],["3722",211036.15],["3612",179689.97],["6399",173880],["3399",127731.97],["3631",95156],["3723",81313.91],["6320",69987],["2292",56292.1],["6114",29321],["3314",12300],["3721",12035.26],["6402",11942],["6310",11095.6],["3639",5000],["3326",2640],["3111",1499],["3632",1264.1]],"purpose_expenditure_total_czk":9613210.86}},"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."}}}}