{"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:00258890","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00258890","name":"Město Mirošov","short_name":"Mirošov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Rokycany","municipality_code":559997},"amounts":{"revenue_approved":81429634,"revenue_adjusted":76344332.13,"revenue_actual":76971437.29,"expense_approved":116762994,"expense_adjusted":111677692.13,"expense_actual":90183336.45,"tax_revenue":53276927.17,"nontax_revenue":3972013.55,"capital_revenue":14950,"transfer_revenue":19707546.57,"current_expense":38301362.24,"capital_expense":51881974.21,"budget_balance":-13211899.16,"cash_current":31548730.3,"cash_previous":46552742.16},"ratios":{"revenue_execution":1.00821417,"expense_execution":0.80753224,"balance_to_revenue":-0.17164678,"cash_to_expense":0.34982882,"cash_yoy":-0.32230135,"capital_expense_share":0.57529446,"transfer_revenue_share":0.25603714},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00258890/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00258890"},"seo":{"slug":"mirosov","path":"/cz/municipalities/mirosov/"},"population":{"value":2234,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":81429634,"expenditure_czk":116762994,"financing_czk":35333360,"balance_czk":-35333360},{"stage":"revised","revenue_czk":76344332.13,"expenditure_czk":111677692.13,"financing_czk":35333360,"balance_czk":-35333360},{"stage":"actual","revenue_czk":76971437.29,"expenditure_czk":90183336.45,"financing_czk":13211899.16,"balance_czk":-13211899.16}],"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",50094934],["6130",18000000],["5169",8980000],["5171",8230000],["5011",6600000],["5331",4500000],["5154",2230000],["5031",1891500],["5229",1714630],["5023",1600000],["5141",1600000],["5139",1224000],["5901",1149917.68],["6901",1000000],["5137",770000],["5032",766500],["5168",660000],["5021",651000],["5153",535000],["5222",450000],["5151",405000],["6122",400000],["5164",350000],["5163",333000],["5156",330000],["5194",310000],["5166",260000],["5136",205000],["5362",205000],["5499",174000],["5323",141435],["5162",135300],["5161",131000],["5192",130000],["5178",120000],["5167",107000],["5492",90000],["5172",50000],["5175",47000],["5019",36000],["5038",30000],["5329",26600],["5173",23000],["5364",20177.32],["5132",20000],["5133",12000],["5039",10000],["5221",5000],["5903",5000],["5321",4000]],"economic_expenditure_total_czk":116762994,"economic_financing":[["8115",38000000],["8124",-2666640]],"economic_financing_total_czk":35333360,"economic_revenue":[["4213",24774174.09],["1211",22000000],["1121",11000000],["1111",8000000],["4216",4820759.91],["4112",2023200],["1511",1600000],["2132",1560000],["1345",1500000],["1113",1400000],["2122",660000],["1112",650000],["1386",300000],["2324",275000],["1387",200000],["1361",164500],["4121",110000],["2141",100000],["2111",97000],["2131",80000],["2139",50000],["1341",35000],["2119",10000],["1343",8000],["2133",7000],["2112",5000]],"economic_revenue_total_czk":81429634,"purpose_expenditure":[["2219",18875672],["2321",18436294.58],["3639",18010000],["3511",11001759.91],["6171",9822730],["3113",4950000],["2310",4858207.51],["3745",3576000],["3722",2600000],["2212",2490000],["6112",2353000],["3723",2250000],["6409",2149917.68],["3613",2114300],["3631",2050000],["5512",1658000],["3632",1620000],["6310",1600000],["3399",1500000],["3314",1362500],["6399",1000000],["3726",800000],["3412",300000],["4399",270000],["3349",225000],["3612",181000],["2295",141435],["3421",130000],["2341",102000],["2229",100000],["3341",55000],["3636",40000],["3729",30000],["3721",28000],["6402",20177.32],["3319",20000],["3633",20000],["2143",10000],["1014",7000],["5213",5000]],"purpose_expenditure_total_czk":116762994},"revised":{"economic_expenditure":[["6121",47222955.73],["6130",15000000],["5171",9148500],["5169",8826545.15],["5011",6725000],["5331",4500000],["5154",2230000],["5031",1913500],["5023",1600000],["5141",1600000],["5229",1408630],["5336",1291669.4],["5139",1133954.4],["5032",773500],["6122",768770],["5222",756000],["5168",710000],["5021",686361],["5137",670128],["5153",535000],["5163",424607],["5151",405000],["5164",355000],["5156",330000],["5194",310000],["5166",260000],["5499",254000],["5492",224750],["5136",205000],["5362",205000],["5323",141435],["5162",135300],["5161",132217],["5178",120000],["5811",120000],["5167",107000],["5364",67577.32],["5172",50000],["5175",47000],["5904",46833.05],["5019",36000],["5038",30000],["5329",26600],["5132",25500],["5173",23979],["6349",22720],["5123",17500],["5133",12000],["5039",10000],["5192",10000],["5179",6992.4],["5221",5000],["5903",5000],["5321",4000],["5901",1167.68]],"economic_expenditure_total_czk":111677692.13,"economic_financing":[["8115",38000000],["8124",-2666640]],"economic_financing_total_czk":35333360,"economic_revenue":[["1211",22000000],["4213",16139050.81],["1121",11000000],["1111",8000000],["4216",4820759.91],["4112",2023200],["1511",1600000],["2132",1560000],["1345",1500000],["4222",1476000],["1113",1400000],["4116",1383276.4],["2122",663031.47],["1112",650000],["4122",325000],["1386",300000],["2324",275000],["4113",215613.54],["1387",200000],["1361",164500],["4121",110000],["2141",100000],["4111",97500],["2111",97000],["2131",80000],["2139",50000],["2229",47400],["1341",35000],["2119",10000],["1343",8000],["2133",7000],["2112",5000],["2321",2000]],"economic_revenue_total_czk":76344332.13,"purpose_expenditure":[["2219",17712235.77],["3639",15010000],["2321",14875742.54],["3511",11001759.91],["6171",9896200],["3113",6231669.4],["2310",5333217.51],["3745",3539000],["3631",3055000],["3722",2600000],["2212",2565000],["3613",2426300],["6112",2353000],["3723",2250000],["5512",2189597],["3399",1610780],["6310",1600000],["3632",1470010],["3314",1362500],["3326",866000],["3726",800000],["3419",575000],["3412",300000],["3612",286000],["4399",270000],["6399",237000],["3349",225000],["2295",141435],["3421",130000],["2341",102000],["2229",100000],["6114",97500],["3330",84000],["6402",67577.32],["3341",55000],["3636",40000],["3729",30000],["1019",28000],["3721",28000],["2349",25000],["3524",25000],["3319",20000],["3633",20000],["2143",10000],["3749",10000],["1014",7000],["2242",5000],["4351",5000],["5213",5000],["6409",1167.68]],"purpose_expenditure_total_czk":111677692.13},"actual":{"economic_expenditure":[["6121",36072164.76],["6130",14455000],["5169",6972475.83],["5011",6581139],["5171",4983897.25],["5331",4500000],["5031",1854591],["5154",1846152.54],["5362",-1617348],["5023",1512178],["6122",1332089.45],["5229",1326350],["5336",1291669.4],["5141",1219416.19],["5139",775820.52],["5032",754855],["5222",743000],["5365",705180],["5168",697478.64],["5137",559250.34],["5021",530518],["5153",429258.49],["5499",291100],["5492",241338],["5163",220614.3],["5166",203280],["5156",183045.78],["5136",181870.89],["5194",157251.93],["5151",142100],["5323",141435],["5164",134478.49],["5162",119075.32],["5178",118062.12],["5364",67577.32],["5161",57725],["5175",56171.58],["5167",55411.6],["5811",51500],["5904",46833.05],["5132",27605],["5038",26408.18],["5329",26376],["6349",22720],["5123",20244],["5173",20177],["5179",18132.65],["5172",16940],["5019",4519],["5321",4000],["5165",2207.83]],"economic_expenditure_total_czk":90183336.45,"economic_financing":[["8115",15847917.53],["8117",3000000],["8118",-3000000],["8124",-2666640],["8901",874527.3],["8125",-843905.67]],"economic_financing_total_czk":13211899.16,"economic_revenue":[["1211",23357438.69],["4213",14153783.52],["1121",12509821.57],["1111",8908544.8],["1511",2297352.39],["4112",2023200],["1345",1971963.48],["1113",1653166.73],["2132",1625738.2],["4222",1476000],["4116",1383276.4],["2324",832747.28],["1112",815350.9],["1122",705180],["2122",663031.47],["2111",491988.03],["1386",455758.78],["1361",360950],["4122",325000],["1387",178624.49],["2131",154697],["4113",138786.65],["4121",110000],["4111",97500],["2139",93815],["2229",47400],["1341",36751],["2321",27000],["2141",15686.85],["1343",15566],["3111",14950],["2112",10898],["2133",6590.16],["1344",4000],["1381",3605.74],["1334",2852.6],["2119",2420],["2329",1.56]],"economic_revenue_total_czk":76971437.29,"purpose_expenditure":[["2219",17898813.66],["3639",14481410.83],["2321",12759767.65],["6171",8695047.06],["3113",6754266.6],["2310",5128031.89],["3745",3029219.93],["3722",2554003.02],["3631",2525963.68],["6112",2234204.01],["5512",1790964.64],["3723",1757173.45],["3399",1496002.31],["3613",1453968.9],["2212",1323776.25],["3314",1232772.98],["6310",1219416.19],["3326",1066215.53],["6399",-900308],["3726",838741.25],["3419",575000],["3412",331652.99],["3511",294323.43],["3612",269624.84],["4399",249716],["3349",186505.8],["3632",178769.2],["2295",141435],["6114",90507.6],["3721",88037.1],["3330",84000],["6402",67577.32],["2229",62627],["3341",50674.8],["1019",28000],["3319",25043],["2349",25000],["3524",25000],["1014",16451.94],["3749",16352.5],["2143",15125],["3421",9692.1],["2242",5000],["4351",5000],["6409",2769]],"purpose_expenditure_total_czk":90183336.45}},"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."}}}}