{"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:00249858","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00249858","name":"Město Mirovice","short_name":"Mirovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Písek","municipality_code":549592},"amounts":{"revenue_approved":53620987.3,"revenue_adjusted":58423960,"revenue_actual":57908738.37,"expense_approved":54141920,"expense_adjusted":56160682.7,"expense_actual":53434706.13,"tax_revenue":40650796.54,"nontax_revenue":9380252.25,"capital_revenue":9150,"transfer_revenue":7868539.58,"current_expense":46421226.53,"capital_expense":7013479.6,"budget_balance":4474032.24,"cash_current":53524358.31,"cash_previous":47474789.64},"ratios":{"revenue_execution":0.99118133,"expense_execution":0.95146112,"balance_to_revenue":0.07726005,"cash_to_expense":1.00167779,"cash_yoy":0.12742697,"capital_expense_share":0.13125326,"transfer_revenue_share":0.13587828},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00249858/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00249858"},"seo":{"slug":"mirovice","path":"/cz/municipalities/mirovice/"},"population":{"value":1620,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":53620987.3,"expenditure_czk":54141920,"financing_czk":520932.7,"balance_czk":-520932.7},{"stage":"revised","revenue_czk":58423960,"expenditure_czk":56160682.7,"financing_czk":-2263277.3,"balance_czk":2263277.3},{"stage":"actual","revenue_czk":57908738.37,"expenditure_czk":53434706.13,"financing_czk":-4474032.24,"balance_czk":4474032.24}],"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":[["5171",9984000],["5169",8427100],["5011",7381260],["5331",4968060],["6121",3825000],["5021",2461700],["5031",2289200],["5139",1935000],["5362",1652000],["5154",1513000],["5153",1292000],["5023",1245000],["5137",990000],["5032",865000],["6122",730000],["5222",669000],["5151",414000],["5365",370000],["5163",353500],["6130",300000],["5156",291000],["5329",284600],["5164",258000],["5162",245000],["5161",202000],["6119",200000],["5168",152000],["5903",95000],["5172",84000],["5194",80000],["5364",80000],["5132",74000],["5175",69000],["5167",65000],["5223",40000],["5321",40000],["5038",36500],["5019",30000],["5041",30000],["5166",30000],["5136",24000],["5138",20000],["5192",13000],["5133",9000],["5229",8000],["5179",7000],["5131",6000],["5173",4000]],"economic_expenditure_total_czk":54141920,"economic_financing":[["8115",520932.7]],"economic_financing_total_czk":520932.7,"economic_revenue":[["1211",17300000],["1121",8500000],["1111",6100000],["4213",3841987.3],["2111",3771000],["2132",3247000],["1511",3000000],["4112",1466000],["1113",1300000],["1345",1300000],["2141",1008000],["1112",450000],["2324",448000],["1122",370000],["2131",280000],["1386",270000],["4121",268000],["1342",230000],["1361",190000],["1387",130000],["1341",66000],["1343",50000],["2322",22000],["1344",5000],["2321",5000],["2112",3000]],"economic_revenue_total_czk":53620987.3,"purpose_expenditure":[["6171",10806060],["3113",5268060],["2212",5255000],["3319",3935500],["5512",3913600],["3639",2633400],["3723",2232300],["3612",2179000],["6399",2000000],["3745",1967700],["3722",1718000],["6112",1641000],["1031",1430000],["3631",1010000],["1032",1000000],["2310",890100],["3632",805000],["2321",732000],["3613",580000],["3419",509000],["4354",464500],["3636",450000],["3314",448200],["3412",325000],["6320",323500],["3726",219000],["3349",200000],["3635",200000],["1036",176000],["2341",165000],["1014",100000],["5213",95000],["6402",80000],["3511",75000],["3721",70000],["3421",55000],["3399",52000],["3429",50000],["6310",30000],["3330",25000],["4359",15000],["3341",13000],["3741",5000]],"purpose_expenditure_total_czk":54141920},"revised":{"economic_expenditure":[["5169",9453000],["5171",7743940],["5011",6694260],["6121",5862000],["5331",5269610],["5031",2120000],["5021",2087614.11],["5139",2044289.89],["5362",1854000],["5154",1355500],["5153",1282000],["5023",1235000],["5336",1074887.7],["5137",906000],["6122",895000],["5032",846450],["5222",674000],["5365",656000],["5163",485000],["5151",426500],["5164",388525],["5168",343000],["5156",333400],["5329",284600],["5132",216000],["5162",194500],["6351",180000],["5499",167000],["5172",131000],["6119",120000],["5161",103485],["5903",95000],["5364",94385],["5166",90000],["5175",73556],["5194",68000],["5167",59000],["5321",45000],["5019",40480],["5223",40000],["5038",36600],["5136",25500],["5138",20000],["5229",8600],["5133",8000],["5192",8000],["5131",6000],["5041",5000],["5179",5000],["5173",3500],["5039",2000],["5191",500]],"economic_expenditure_total_czk":56160682.7,"economic_financing":[["8115",-2263277.3]],"economic_financing_total_czk":-2263277.3,"economic_revenue":[["1211",17180000],["1121",9200000],["1111",6390000],["2111",4413800],["4213",3841987.3],["2132",3278100],["1511",3060000],["4116",1793758.7],["4112",1465600],["1345",1300000],["1113",1220000],["2141",750000],["2324",741100],["1122",655000],["1112",600000],["4122",595329],["1386",340000],["2131",288000],["1361",270000],["4121",268000],["1342",230000],["1387",130000],["4222",87000],["4111",85000],["1341",70000],["1343",60000],["2119",39000],["2322",22000],["2229",14385],["2133",10000],["3111",10000],["1344",5000],["2321",5000],["1381",2800],["2112",2000],["2212",1000],["1382",100]],"economic_revenue_total_czk":58423960,"purpose_expenditure":[["6171",8500000],["3113",7994497.7],["2212",5373000],["3319",4100000],["5512",3668600],["3631",3071000],["6399",2485000],["3639",2333400],["3723",2132300],["3612",1954000],["1031",1880000],["6112",1641000],["3722",1618000],["3745",1617700],["1032",1550000],["2310",890100],["3632",745000],["3419",509000],["4354",464500],["6320",450000],["3636",408000],["3314",378200],["3412",325000],["3613",300000],["2321",293000],["3726",219000],["3349",200000],["1036",176000],["3635",120000],["1014",110000],["5213",95000],["6402",94385],["6114",85000],["3721",70000],["2341",65000],["3421",55000],["3399",52000],["3429",50000],["6310",35000],["3330",25000],["4359",15000],["3341",8000],["3741",5000]],"purpose_expenditure_total_czk":56160682.7},"actual":{"economic_expenditure":[["5169",8844051.35],["5171",7064043.46],["5011",6588278.1],["6121",5828836.46],["5331",5269603.92],["5031",2066708],["5021",1958006],["5139",1860999.62],["5362",1784824],["5153",1263781.31],["5023",1232854],["5154",1227849.2],["5336",1057196.3],["6122",886643.14],["5137",866373.71],["5032",776560],["5222",674000],["5365",655570],["5163",467021.9],["5151",418785],["5164",351314.18],["5168",316556.6],["5156",246931.36],["5329",204945],["5132",199269.54],["6351",180000],["5499",167000],["5162",154463.73],["6119",118000],["5172",102917],["5161",95280],["5364",94177],["5166",88799.53],["5175",60449],["5167",48608.83],["5194",44944],["5223",40000],["5321",33000],["5038",30714],["5019",29342.32],["5136",12790],["5229",8050],["5192",5130],["5041",4217.57],["5179",2000],["5039",1990],["5173",682],["5131",677],["5191",472]],"economic_expenditure_total_czk":53434706.13,"economic_financing":[["8115",-6049568.67],["8901",1575536.43]],"economic_financing_total_czk":-4474032.24,"economic_revenue":[["1211",17171439.45],["1121",9184452.21],["1111",6385649.56],["2111",4317224.85],["4213",3841987.28],["2132",3248585],["1511",3051032.9],["4116",1793758.7],["4112",1465600],["1345",1308417],["1113",1214787.31],["2141",724486.1],["2324",720508.3],["1122",654570],["1112",598830.14],["1386",334583.22],["4122",327637.6],["2131",284684],["1361",270530],["4121",267556],["1342",213720],["1387",131157.38],["4222",87000],["4111",85000],["1341",66660],["1343",57530],["2119",37969],["2322",19700],["2229",14385],["2133",9637],["3111",9150],["1344",4615],["1381",2730.44],["2112",1561],["2321",1500],["1382",91.93],["2212",12]],"economic_revenue_total_czk":57908738.37,"purpose_expenditure":[["6171",8094686.19],["3113",7975708.43],["2212",5073410.17],["3319",3950324.65],["5512",3537605.76],["3631",2972211.34],["6399",2416785],["3639",2206522.78],["3723",1995541.66],["1031",1827263.2],["3612",1748931.18],["6112",1624264.34],["3745",1525477.61],["3722",1479372.05],["1032",1467423.68],["2310",827555.27],["3632",689478.7],["3419",487454],["4354",449087.91],["6320",434036],["3636",407165],["3314",341621.59],["3613",254861.8],["3412",254830.44],["3726",206389.7],["3349",181244.5],["1036",175803.32],["2321",129609],["3635",118000],["1014",102413],["6402",94177],["3721",58304.26],["3421",55000],["3429",50000],["3399",49770],["2341",46709.81],["6114",42550.89],["6310",32985.9],["3330",25000],["4359",15000],["3341",5130],["3741",5000]],"purpose_expenditure_total_czk":53434706.13}},"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."}}}}