{"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:00249840","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00249840","name":"Město Mirotice","short_name":"Mirotice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Písek","municipality_code":549584},"amounts":{"revenue_approved":60185000,"revenue_adjusted":65663853.88,"revenue_actual":58255719,"expense_approved":58685000,"expense_adjusted":65592187.88,"expense_actual":55770046.42,"tax_revenue":32236053.62,"nontax_revenue":8778110.98,"capital_revenue":0,"transfer_revenue":17241554.4,"current_expense":30767113.8,"capital_expense":25002932.62,"budget_balance":2485672.58,"cash_current":11137884.51,"cash_previous":11046561.21},"ratios":{"revenue_execution":0.88718093,"expense_execution":0.8502544,"balance_to_revenue":0.0426683,"cash_to_expense":0.19971087,"cash_yoy":0.00826712,"capital_expense_share":0.44832189,"transfer_revenue_share":0.29596329},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00249840/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00249840"},"seo":{"slug":"mirotice","path":"/cz/municipalities/mirotice/"},"population":{"value":1211,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":60185000,"expenditure_czk":58685000,"financing_czk":-1500000,"balance_czk":1500000},{"stage":"revised","revenue_czk":65663853.88,"expenditure_czk":65592187.88,"financing_czk":-71666,"balance_czk":71666},{"stage":"actual","revenue_czk":58255719,"expenditure_czk":55770046.42,"financing_czk":-2485672.58,"balance_czk":2485672.58}],"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",29660000],["5011",6000000],["5331",3600000],["5169",3520000],["5171",3320000],["5154",1730000],["5141",1680000],["5023",1300000],["5031",1300000],["5032",700000],["5153",700000],["5365",500000],["6130",500000],["5137",430000],["5139",410500],["5499",340000],["5151",320000],["6122",300000],["5222",270000],["5163",230000],["5362",205500],["5329",200000],["5156",179000],["5021",170000],["5168",170000],["5166",130000],["5161",100000],["5162",100000],["5167",90000],["5175",70000],["5194",70000],["5903",70000],["5038",60000],["5364",60000],["5136",40000],["5173",40000],["5134",30000],["5172",30000],["5321",30000],["5229",20000],["5221",10000]],"economic_expenditure_total_czk":58685000,"economic_financing":[["8124",-1500000]],"economic_financing_total_czk":-1500000,"economic_revenue":[["4216",20900000],["1211",13652900],["1121",6500000],["1111",5000000],["2132",3850000],["2111",2175000],["1511",2000000],["4112",1252600],["1345",1100000],["1113",900000],["1122",500000],["1361",500000],["2131",500000],["1112",400000],["2119",200000],["3111",200000],["1334",100000],["1381",100000],["1386",100000],["1387",100000],["4111",94500],["2141",30000],["1341",20000],["1343",10000]],"economic_revenue_total_czk":60185000,"purpose_expenditure":[["3113",20600000],["2212",12400000],["6171",9000000],["3745",3000000],["3612",2000000],["6112",1700000],["6310",1700000],["2321",1500000],["3639",1400000],["3723",1200000],["3631",800000],["3722",650000],["6399",605500],["3319",400000],["3399",300000],["3613",300000],["5512",300000],["6320",210000],["3419",130000],["6114",94500],["3721",85000],["3632",80000],["5213",70000],["6402",60000],["3315",30000],["3314",20000],["3549",20000],["5311",20000],["3741",10000]],"purpose_expenditure_total_czk":58685000},"revised":{"economic_expenditure":[["6121",31668000],["5011",6604379],["5169",5076036.66],["5331",3600000],["5171",2487750],["5336",2306468.38],["5154",1867600],["5031",1583386],["5141",1472405],["5153",1375312],["5023",1358386],["5151",821000],["5032",637000],["5139",522573],["5365",489000],["5137",465435],["5499",393500],["5362",348500],["5021",263699],["5163",238040],["6351",218772.84],["5168",188000],["5364",177595],["5222",167800],["5156",164917],["5329",147500],["5194",107000],["5162",96000],["5167",90000],["5223",90000],["5172",84000],["5161",78000],["5903",70000],["5038",60000],["5166",58000],["5136",51100],["5173",40000],["5175",32880],["5321",30000],["5229",25000],["5221",10000],["5138",6845],["5019",6814],["5134",5000],["5179",2500],["5041",2000],["5909",1960],["5164",1210],["5039",824]],"economic_expenditure_total_czk":65592187.88,"economic_financing":[["8124",-1500000],["8115",1428334]],"economic_financing_total_czk":-71666,"economic_revenue":[["4216",15249857.56],["1211",13652900],["1121",6500000],["4213",5791861.52],["1111",5016000],["2132",4360000],["4116",2712356.8],["1511",2152000],["2111",2046074],["2324",1465004],["4112",1252600],["1345",1100000],["1113",951000],["1122",500000],["1361",500000],["2131",477405],["1112",445000],["1386",267000],["2119",200000],["3111",200000],["4111",117500],["2321",109000],["4122",109000],["1387",105000],["2229",102595],["1334",100000],["2329",60500],["1381",35000],["2141",30000],["1341",20000],["2322",18000],["1343",10000],["2112",7500],["2139",500],["2310",200]],"economic_revenue_total_czk":65663853.88,"purpose_expenditure":[["4339",16927935],["2212",12686180.66],["6171",8314219],["3113",6228241.22],["3745",3867500],["3612",2782812],["3631",2725000],["6112",1785200],["2321",1751590],["6310",1495445],["3723",1401495],["3639",1111484],["6399",800500],["3722",740000],["5512",446000],["3399",438000],["3613",430000],["3319",380000],["6320",215000],["6402",177595],["2310",153210],["6114",117500],["3721",115000],["3330",80000],["3419",73800],["3349",70000],["5213",70000],["3726",43505],["3315",40816],["5311",32200],["3632",30000],["3549",25000],["3314",20000],["3741",10000],["3412",5000],["6409",1960]],"purpose_expenditure_total_czk":65592187.88},"actual":{"economic_expenditure":[["6121",24784159.78],["5011",5511425.2],["5169",4975992.47],["5331",3600000],["5171",2358055.89],["5336",2306468.38],["5154",1716774.14],["5031",1577757],["5153",1357609.49],["5023",1357340],["5141",1072316.46],["5151",790488],["5032",610144],["5365",469330],["5139",408510.42],["5499",373275],["5137",292911.98],["5163",234523.13],["5021",233289],["6351",218772.84],["5362",218126],["5168",187458.86],["5364",173052.27],["5222",139500],["5156",109644],["5194",98820],["5223",90000],["5172",83645.85],["5329",81343],["5167",74186],["5162",71982.02],["5161",26501],["5136",26351],["5173",26074],["5175",23964],["5038",22575],["5229",20092.02],["5166",14000],["5321",12000],["5138",6845],["5019",6392.4],["5179",2500],["5909",1960],["5041",1856.82],["5164",1210],["5039",824]],"economic_expenditure_total_czk":55770046.42,"economic_financing":[["8117",3000000],["8118",-3000000],["8124",-1500000],["8901",-894349.28],["8115",-91323.3]],"economic_financing_total_czk":-2485672.58,"economic_revenue":[["1211",13718103.13],["1121",7340372.26],["4216",7258236.08],["4213",5791861.52],["1111",5024060.26],["2132",4488861.54],["4116",2712356.8],["1511",2407090.33],["2111",1940646.31],["2324",1453579.2],["4112",1252600],["1345",1088688],["1113",970617.7],["1112",478542.36],["1122",466830],["2131",429693.41],["1361",338280],["1386",267429.68],["2119",142731.6],["4111",117500],["2321",109000],["4122",109000],["1387",104819.56],["2229",102595],["2329",60500],["2141",24720.92],["1341",18725],["2322",17927],["1334",10001.3],["2112",7500],["1381",2161.85],["1343",300],["2310",200],["2139",156],["1382",32.19]],"economic_revenue_total_czk":58255719,"purpose_expenditure":[["4339",12353918.8],["2212",11063538.59],["6171",6524862.37],["3113",6228241.22],["3745",3817689.9],["3612",2755850.58],["3631",2090494.38],["6112",1759989.23],["2321",1648813.82],["3723",1396185.95],["6310",1094034.59],["3639",989065.55],["3722",687512.07],["6399",684956],["3399",435810.32],["3613",411504.36],["5512",400511.01],["3319",336344.8],["6320",212805],["6402",173052.27],["2310",149050.43],["3721",114686.59],["6114",98902.18],["3330",80000],["3349",68783.66],["3419",57918],["3726",38590.5],["5311",29440],["3549",25000],["3315",15979.3],["3632",11953.55],["3314",10738],["6409",1960],["3412",1863.4]],"purpose_expenditure_total_czk":55770046.42}},"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."}}}}