{"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:00275913","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275913","name":"Obec Mírová pod Kozákovem","short_name":"Mírová pod Kozákovem","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577316},"amounts":{"revenue_approved":41870000,"revenue_adjusted":44521928.9,"revenue_actual":46435166.99,"expense_approved":41870000,"expense_adjusted":46721928.9,"expense_actual":38572669.61,"tax_revenue":39534851.46,"nontax_revenue":5092990.63,"capital_revenue":57285,"transfer_revenue":1750039.9,"current_expense":29511724.83,"capital_expense":9060944.78,"budget_balance":7862497.38,"cash_current":82444054.36,"cash_previous":74581556.98},"ratios":{"revenue_execution":1.04297294,"expense_execution":0.82557956,"balance_to_revenue":0.16932204,"cash_to_expense":2.13736968,"cash_yoy":0.10542147,"capital_expense_share":0.23490583,"transfer_revenue_share":0.03768781},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275913/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275913"},"seo":{"slug":"mirova-pod-kozakovem","path":"/cz/municipalities/mirova-pod-kozakovem/"},"population":{"value":1740,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":41870000,"expenditure_czk":41870000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":44521928.9,"expenditure_czk":46721928.9,"financing_czk":2200000,"balance_czk":-2200000},{"stage":"actual","revenue_czk":46435166.99,"expenditure_czk":38572669.61,"financing_czk":-7862497.38,"balance_czk":7862497.38}],"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",9000000],["5171",7483671],["5011",5350000],["5169",5165000],["5331",2860000],["5023",1600000],["5031",1550000],["5154",1380000],["5139",960000],["5365",857190],["5032",660000],["5021",629000],["5152",500000],["5137",450000],["5323",352000],["5168",312000],["5903",300000],["5163",295000],["5156",250000],["5153",230000],["5362",216000],["5499",210000],["5222",201000],["5175",170000],["5492",160000],["5162",101000],["5182",100000],["5134",65000],["5167",60000],["5321",57030],["5166",50000],["6130",50000],["5179",40000],["5136",37000],["5161",35000],["5038",28000],["5151",25000],["5164",20000],["5194",20000],["5221",19000],["5173",10000],["5329",7109],["5339",5000]],"economic_expenditure_total_czk":41870000,"economic_revenue":[["1211",16553510],["1121",8000000],["1111",5800000],["1511",2050000],["2132",1910000],["1113",1400000],["1345",1400000],["2111",1230000],["1122",855190],["2141",800000],["4112",410300],["2324",400000],["1112",360000],["1386",200000],["1342",110000],["1387",80000],["2133",68000],["2131",50000],["3111",50000],["2112",25000],["2460",24000],["1334",20000],["2321",20000],["1341",17000],["1361",15000],["2212",10000],["4121",7000],["2119",5000]],"economic_revenue_total_czk":41870000,"purpose_expenditure":[["6171",8280030],["3639",6815109],["2212",4650000],["4351",3534000],["3113",3150000],["3111",3020000],["3722",2780000],["6112",2000000],["3631",1260000],["2219",1110000],["6399",1055190],["3412",777671],["5512",615000],["5213",400000],["2292",352000],["3613",275000],["3399",270000],["2321",260000],["3745",250000],["6320",250000],["3612",150000],["3326",120000],["3632",120000],["4341",100000],["3723",60000],["3314",53000],["6310",45000],["3721",40000],["3319",34000],["1014",10000],["3543",10000],["3525",9000],["3741",5000],["4349",5000],["4379",5000]],"purpose_expenditure_total_czk":41870000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",7190565.4],["5011",5813296],["6121",5779690],["5169",5698389],["6123",4500000],["5331",2860000],["5031",1625000],["5023",1600000],["5154",1503000],["5365",1076190],["5139",1025000],["5021",695400],["5032",660000],["6122",536000],["5152",500000],["5163",500000],["5137",486742],["6130",450000],["5336",448401.9],["5323",352000],["5321",339680],["5168",315000],["5903",300000],["5156",250000],["5153",230000],["5499",230000],["5362",221000],["5222",211000],["5175",184000],["5492",160000],["5166",150000],["6349",131030],["5162",123000],["5182",100000],["5364",78755.6],["5167",75000],["5134",67000],["5179",45000],["5136",37000],["5161",35000],["5038",28000],["5151",25000],["5221",24789],["5164",20000],["5194",20000],["5173",10000],["5192",5000],["5339",5000],["5329",2000]],"economic_expenditure_total_czk":46721928.9,"economic_financing":[["8115",2200000]],"economic_financing_total_czk":2200000,"economic_revenue":[["1211",16553510],["1121",8000000],["1111",5800000],["1511",2050000],["2132",1910000],["1345",1428000],["1113",1400000],["2111",1346000],["2141",1116189],["1122",1074190],["4122",757038],["1112",475000],["4116",448401.9],["2324",425000],["4112",407600],["1386",390000],["2119",230000],["1387",140000],["4111",130000],["1342",110000],["2131",70000],["2133",68000],["3111",55000],["2112",25000],["2460",24000],["1334",20000],["2321",20000],["1341",17000],["1361",15000],["2212",10000],["4121",7000]],"economic_revenue_total_czk":44521928.9,"purpose_expenditure":[["6171",8535030],["5512",5203742],["2219",5110000],["4351",4007296],["3639",3855720],["2212",3046894.4],["3722",3015789],["3113",2198401.9],["3111",2075000],["6112",2000000],["6399",1274190],["3631",1260000],["3412",787671],["3326",530000],["6320",455000],["5213",400000],["2292",352000],["3745",350000],["3399",340000],["3613",275000],["4349",267650],["2321",260000],["3421",166000],["3612",163000],["6114",130000],["3632",120000],["4341",100000],["3723",92000],["6402",78755.6],["3314",59000],["6310",45000],["1014",40000],["3721",40000],["3319",34000],["5269",20000],["3543",10000],["3525",9000],["3900",5789],["3741",5000],["4379",5000]],"purpose_expenditure_total_czk":46721928.9},"actual":{"economic_expenditure":[["5011",5484495],["5171",5261366.54],["5169",4618803.41],["6123",4416500],["6121",3594781.71],["5331",2860000],["5031",1589063],["5023",1461634],["5154",1278514.99],["5365",1076150],["5032",623667],["5139",615527.73],["6122",514033.07],["5021",512215],["5163",475285.5],["5152",459145.53],["5336",448401.9],["6130",404600],["5323",352000],["5321",339680],["5168",311588.25],["5499",196971],["5153",195318.65],["5156",178052],["5222",174000],["5137",172648.55],["5362",147873.74],["6349",131030],["5162",116164.78],["5166",85000],["5364",78755.6],["5492",74000],["5175",73613],["5167",48828.9],["5179",44159.37],["5134",43525],["5161",24197.82],["5136",22796.57],["5038",22500],["5194",15153],["5151",13110],["5164",8500],["5221",5789],["5329",2000],["5192",1000],["5173",230]],"economic_expenditure_total_czk":38572669.61,"economic_financing":[["8118",-100000000],["8117",80000000],["8115",12116866.62],["8901",20636]],"economic_financing_total_czk":-7862497.38,"economic_revenue":[["1211",16947677.66],["1121",9071916.57],["1111",6304653.87],["1511",2368753.45],["2132",1767095],["2141",1442115.6],["1345",1392165],["1113",1199280.13],["1122",1074150],["2111",1057848],["4122",757038],["1112",591366.46],["4116",448401.9],["2324",432325.53],["4112",407600],["1386",330535.61],["2119",204913.5],["4111",130000],["1387",129541.58],["1342",81812],["2131",75795],["2133",68000],["3111",57285],["2460",24000],["2112",20898],["1361",15810],["1341",15550],["1334",8990.7],["4121",7000],["1381",2648.43]],"economic_revenue_total_czk":46435166.99,"purpose_expenditure":[["6171",7499647.07],["5512",4943746.64],["2219",4409185.32],["4351",3390714.1],["3722",2762567.9],["2212",2459457.82],["3113",2051926.74],["3639",2034336.3],["3111",1888766.52],["6112",1826215],["6399",1205227.74],["3631",765906],["3412",513529.98],["6320",452954.3],["3326",401604],["2292",352000],["3745",286611.68],["4349",262650],["3399",205110],["3421",164439],["3613",125365.8],["6114",86565.2],["3723",82538],["6402",78755.6],["2321",77123.81],["4341",60000],["3314",44023.57],["3612",35536.43],["6310",22331.2],["5269",20000],["3319",18000],["1014",17507],["3721",17385.89],["3900",5789],["3741",5000],["3632",152]],"purpose_expenditure_total_czk":38572669.61}},"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."}}}}