{"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:00573264","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00573264","name":"Obec Mírová","short_name":"Mírová","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":537934},"amounts":{"revenue_approved":13000000,"revenue_adjusted":14865822.99,"revenue_actual":14440347.33,"expense_approved":13000000,"expense_adjusted":14865822.99,"expense_actual":10599699.75,"tax_revenue":7414677.62,"nontax_revenue":986578.34,"capital_revenue":0,"transfer_revenue":6039091.37,"current_expense":7737623.07,"capital_expense":2862076.68,"budget_balance":3840647.58,"cash_current":17809470.56,"cash_previous":13968822.98},"ratios":{"revenue_execution":0.97137894,"expense_execution":0.71302475,"balance_to_revenue":0.26596643,"cash_to_expense":1.68018632,"cash_yoy":0.27494425,"capital_expense_share":0.27001488,"transfer_revenue_share":0.41820956},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00573264/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00573264"},"seo":{"slug":"mirova","path":"/cz/municipalities/mirova/"},"population":{"value":375,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13000000,"expenditure_czk":13000000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":14865822.99,"expenditure_czk":14865822.99,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":14440347.33,"expenditure_czk":10599699.75,"financing_czk":-3840647.58,"balance_czk":3840647.58}],"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",2990000],["5169",1568700],["5011",1486000],["5171",1300000],["5023",1150000],["6123",990000],["5031",537000],["5137",410000],["5139",349000],["5154",282289.78],["5365",260000],["5032",237500],["5021",212400],["5175",175000],["6119",157300],["5153",140000],["5163",137500],["5168",122000],["5156",84500],["5041",60000],["5222",60000],["5194",50000],["5903",50000],["5151",34000],["5364",24710.22],["5162",20000],["5173",11000],["5329",10500],["5167",10000],["5179",10000],["5221",10000],["5492",10000],["5038",9000],["5229",8000],["5321",8000],["5362",8000],["5132",7000],["5134",5500],["5161",2000],["5136",1550],["5133",1000],["5131",550]],"economic_expenditure_total_czk":13000000,"economic_revenue":[["4216",4395869.38],["1211",2900000],["1121",1534000],["1111",1000000],["2141",500000],["2111",487499],["1511",450000],["2324",260680],["1122",260000],["1345",255000],["1113",225000],["4116",140500],["1356",100000],["1112",80000],["4112",79900],["2132",67001],["1334",50000],["3111",50000],["2131",40000],["1386",30000],["2119",20000],["2321",20000],["1387",15000],["1381",14550.62],["4129",10500],["1341",6000],["2139",5000],["1361",3500]],"economic_revenue_total_czk":13000000,"purpose_expenditure":[["3412",2981000],["6171",1772839.78],["5512",1718000],["6112",1596500],["3745",1432050],["2219",600000],["4359",580000],["3319",500000],["3722",500000],["6399",260000],["3631",245000],["3635",200000],["3421",112500],["6320",78000],["3639",76000],["5213",75000],["3429",53000],["3613",51000],["3725",30000],["3314",25400],["1014",25000],["6402",24710.22],["3612",20000],["3721",18000],["5311",10000],["3113",8000],["6310",8000]],"purpose_expenditure_total_czk":13000000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",2979220],["5011",1850418.17],["5169",1804150],["6123",1625000],["5023",1312000],["5171",1157450],["5031",739737.53],["5137",499750],["5032",352356.3],["5139",327546.99],["5021",317400],["5154",297289.78],["5175",213490],["5194",165000],["5153",160200],["6119",157300],["5163",141100],["5168",135000],["5365",119900],["5156",84500],["5222",60000],["5903",50000],["6122",50000],["5151",49200],["5167",25750],["5172",24800],["5364",24710.22],["5162",20000],["5134",15500],["5173",11000],["5038",10644],["5179",10000],["5221",10000],["5492",10000],["5321",9500],["5329",9000],["5229",8000],["5362",8000],["5123",7500],["5132",7000],["5161",2810],["5136",1050],["5041",1000],["5133",1000],["5131",550]],"economic_expenditure_total_czk":14865822.99,"economic_revenue":[["4216",4558289.14],["1211",3094000],["1121",1660000],["1111",1180000],["4116",717267.23],["1511",521300],["2111",488399],["4222",388288],["1345",314888],["2324",308080],["2141",295753],["4122",250000],["1113",225000],["1122",114660],["1112",108200],["1356",100000],["4112",81500],["2132",67001],["1386",65000],["1334",60000],["2322",45400],["2131",40000],["3111",40000],["4111",32500],["1387",25000],["2321",25000],["2119",20000],["1381",14550.62],["4129",11247],["1341",6000],["2139",5000],["1361",3500]],"economic_revenue_total_czk":14865822.99,"purpose_expenditure":[["3412",3012220],["5512",2371600],["3745",2065706],["6112",1888500],["6171",1830886.77],["3319",726000],["3722",591950],["4359",581200],["2219",462000],["3631",275000],["3635",200000],["3421",152500],["6399",119900],["6320",78000],["3639",76000],["5213",75000],["1014",54500],["3429",53000],["3613",51000],["6114",32500],["3725",30000],["3314",29000],["3721",29000],["6402",24710.22],["3612",20000],["5311",10000],["3113",8000],["6310",8000],["2419",7500],["3326",2150]],"purpose_expenditure_total_czk":14865822.99,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["6121",1857678.68],["5169",1654622.19],["5011",1464438.36],["5023",1197587],["6123",843081],["5171",591532.5],["5031",531863],["5137",278233.75],["5032",250816],["5021",230150],["5175",204481.08],["5154",193577.78],["5139",182352.03],["5194",155583.22],["5153",136138],["5168",130874.57],["5163",121187.6],["5365",114660],["6119",111320],["5222",60000],["5156",55901.2],["6122",49997],["5167",25727],["5172",24781],["5364",24710.22],["5151",17030.03],["5162",16873.2],["5134",13447.38],["5221",10000],["5179",8872.17],["5321",8500],["5229",7630],["5123",7114],["5362",5919],["5038",5789],["5173",4577],["5161",1821],["5132",833.79]],"economic_expenditure_total_czk":10599699.75,"economic_financing":[["8118",-12000000],["8117",9000000],["8115",-840647.58]],"economic_financing_total_czk":-3840647.58,"economic_revenue":[["4216",4558289.14],["1211",3093328.69],["1121",1659850.42],["1111",1179644],["4116",717267.23],["1511",521290.9],["2111",454445],["4222",388288],["1345",276162],["4122",250000],["1113",219077.05],["2324",212477.9],["2141",145488.44],["1122",114660],["1112",108128.78],["1356",93639.77],["4112",81500],["1386",60454.88],["2132",58797],["1334",57462.1],["2322",45398],["2131",36286],["4111",32500],["2321",25000],["1387",23696.77],["4129",11247],["2119",7686],["1341",5575],["1361",1250],["2139",1000],["1381",457.26]],"economic_revenue_total_czk":14440347.33,"purpose_expenditure":[["3412",1994863.54],["6112",1633447.14],["5512",1469052.42],["3745",1449319.73],["6171",1399573.47],["3319",707492.65],["3722",591870.4],["4359",578870],["3631",127910],["6399",114660],["3635",111320],["6320",74144],["3639",66612.6],["3421",43465.3],["1014",40747],["3613",40029.85],["3429",34290],["3314",27333.31],["6402",24710.22],["6114",22227.91],["3721",11475.64],["2419",7470],["3113",7000],["5311",6717],["2219",5862],["6310",5853.6],["3326",2131.97],["3725",1250]],"purpose_expenditure_total_czk":10599699.75}},"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."}}}}