{"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:00635995","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00635995","name":"Obec Mírov","short_name":"Mírov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":569381},"amounts":{"revenue_approved":12372084,"revenue_adjusted":14444612.8,"revenue_actual":12878197.32,"expense_approved":14932084,"expense_adjusted":17004612.8,"expense_actual":10742736.33,"tax_revenue":8838825.18,"nontax_revenue":1830409.34,"capital_revenue":9800,"transfer_revenue":2199162.8,"current_expense":10191916.42,"capital_expense":550819.91,"budget_balance":2135460.99,"cash_current":6519084.89,"cash_previous":5321851.48},"ratios":{"revenue_execution":0.89155712,"expense_execution":0.63175425,"balance_to_revenue":0.16581987,"cash_to_expense":0.60683653,"cash_yoy":0.22496558,"capital_expense_share":0.05127371,"transfer_revenue_share":0.17076635},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00635995/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00635995"},"seo":{"slug":"mirov","path":"/cz/municipalities/mirov/"},"population":{"value":353,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12372084,"expenditure_czk":14932084,"financing_czk":2560000,"balance_czk":-2560000},{"stage":"revised","revenue_czk":14444612.8,"expenditure_czk":17004612.8,"financing_czk":2560000,"balance_czk":-2560000},{"stage":"actual","revenue_czk":12878197.32,"expenditure_czk":10742736.33,"financing_czk":-2135460.99,"balance_czk":2135460.99}],"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",2680000],["5171",2510000],["5011",1700000],["5169",1054000],["6122",1040000],["5023",890000],["5031",640000],["5151",499000],["5139",498000],["5153",382000],["5154",350000],["5901",330084],["5331",295000],["5032",264000],["5021",245000],["5141",200000],["5168",140000],["5137",135000],["6322",127000],["5362",125000],["5163",90000],["5194",77000],["5323",71000],["5156",70000],["5499",70000],["5132",62000],["5192",45000],["5175",43000],["5212",42000],["5162",40000],["5364",34000],["5223",25000],["5329",25000],["5222",20000],["5173",15000],["5136",14000],["5179",13000],["5166",11000],["5167",10000],["5038",8000],["5161",7000],["5176",7000],["5492",6000],["5131",5000],["5133",5000],["5321",5000],["5229",4000],["5138",2000],["5363",1000],["6130",1000]],"economic_expenditure_total_czk":14932084,"economic_financing":[["8115",3500000],["8124",-940000]],"economic_financing_total_czk":2560000,"economic_revenue":[["1211",3888000],["1121",1980000],["1111",1397000],["3111",1200000],["2111",870000],["4116",666784],["2132",541000],["1511",400000],["2324",380000],["1345",300000],["1113",250000],["2131",120000],["1112",119000],["4112",84300],["1386",50000],["1387",25000],["1381",20000],["1341",15000],["2141",15000],["2329",15000],["1361",10000],["2212",10000],["2112",6000],["2119",3000],["2321",3000],["1334",1000],["1382",1000],["2133",1000],["2310",1000]],"economic_revenue_total_czk":12372084,"purpose_expenditure":[["6171",3257000],["2212",2700000],["3113",1548000],["6112",1210000],["3727",1000000],["3722",693000],["3639",501000],["2321",470000],["3612",391000],["3392",365000],["3322",350000],["3745",350000],["6409",330084],["3111",295000],["6310",220000],["3631",190000],["3412",166000],["3399",137000],["2411",125000],["2292",71000],["5512",70000],["6320",70000],["3636",67000],["5212",60000],["3314",54000],["3613",46000],["3632",46000],["4351",45000],["2141",42000],["6402",34000],["3429",20000],["5213",5000],["4357",4000]],"purpose_expenditure_total_czk":14932084},"revised":{"economic_expenditure":[["5171",3071300],["6121",2760000],["5011",2068297.72],["5169",1186100],["6122",1040000],["5023",890000],["5031",736117.2],["5901",578648],["5151",572900],["5139",522900],["5153",403700],["5154",381000],["5331",295000],["5032",288913.08],["5336",272900.8],["5021",260707],["5141",242600],["5168",140000],["5137",128000],["6322",128000],["5362",125000],["5163",90000],["5499",89000],["5194",77000],["5323",71000],["5156",70000],["5132",62000],["5175",53000],["5223",50000],["5162",45200],["5192",45000],["5329",43000],["5212",42000],["5364",37679],["5222",20000],["5173",16996],["5136",14100],["5179",13000],["5166",11000],["5167",10000],["5038",8200],["5176",8200],["5161",7154],["5492",6000],["5131",5000],["5133",5000],["5321",5000],["5229",4000],["5138",2000],["5363",1000],["6130",1000]],"economic_expenditure_total_czk":17004612.8,"economic_financing":[["8115",3500000],["8124",-940000]],"economic_financing_total_czk":2560000,"economic_revenue":[["1211",3888000],["1121",2045260],["1111",1682000],["4116",1384862.8],["3111",1200000],["2111",956000],["4122",697500],["2132",541000],["1511",479500],["2324",419100],["1345",300000],["1113",270500],["1112",133340],["2131",123250],["4112",84300],["1386",74550],["4111",32500],["1387",29250],["1381",20000],["1341",15000],["2141",15000],["2329",15000],["1361",10000],["2212",10000],["2112",6000],["2119",5100],["2321",3600],["1334",1000],["1382",1000],["2133",1000],["2310",1000]],"economic_revenue_total_czk":14444612.8,"purpose_expenditure":[["6171",3367250],["2212",2700000],["3113",2211300],["6112",1210000],["3727",1000000],["3639",906007],["3722",694100],["2321",608607],["6409",578648],["3111",567900.8],["3612",431400],["3392",365000],["3745",350000],["6310",262600],["3322",237600],["3631",206000],["3412",166000],["3399",159500],["2411",130000],["3632",126000],["3636",117000],["5212",87000],["2292",71000],["4351",70000],["5512",70000],["6320",70000],["3314",58200],["3613",46000],["2141",42000],["6402",34000],["6114",32500],["3429",20000],["5213",5000],["4357",4000]],"purpose_expenditure_total_czk":17004612.8},"actual":{"economic_expenditure":[["5011",1925666],["5171",1775444.9],["5169",1080554.79],["5023",868177],["5031",672587],["5151",550849.5],["5154",368842.13],["5153",361952.77],["5331",295000],["6121",293764.91],["5139",291457.21],["5336",272900.8],["5032",255246],["5141",241307.93],["5021",225850],["6122",129228],["6322",127827],["5168",120542.43],["5362",80035],["5163",78717],["5499",77000],["5323",70215.9],["5194",68171.25],["5132",59663],["5137",55698.95],["5175",51107],["5223",50000],["5162",45190.65],["5212",42000],["5329",39415.1],["5156",37672],["5364",37447],["5222",20000],["5173",15114],["5179",10184.61],["5038",8183],["5176",8180],["5167",7324.5],["5136",6049],["5131",4772],["5321",4760],["5492",4000],["5161",2989],["5138",1649]],"economic_expenditure_total_czk":10742736.33,"economic_financing":[["8115",-1197233.41],["8124",-938227.58]],"economic_financing_total_czk":-2135460.99,"economic_revenue":[["1211",3822510.47],["1121",2045259.84],["1111",1681978.19],["4116",1384862.8],["2111",918271.2],["4122",697500],["2132",492287],["1511",479418.63],["2324",371192.72],["1345",280761],["1113",270454.72],["1112",133339.05],["4112",84300],["1386",74513.42],["4111",32500],["1387",29206.19],["2131",23250],["1341",11600],["3111",9800],["1361",9170],["2141",8628.46],["2119",5052.96],["2212",4647],["2321",3600],["2329",2250],["2112",1230],["1381",603.14],["1382",10.53]],"economic_revenue_total_czk":12878197.32,"purpose_expenditure":[["6171",3047462.01],["3113",1237434.26],["6112",1130519],["3639",740284.25],["3722",625948.45],["3111",567900.8],["2321",565848.23],["2212",378736.5],["3612",338262.68],["6310",253445.93],["3322",237600],["3392",202476.19],["3631",175385.9],["3399",153035.44],["3745",146842.61],["3727",129228],["3412",105517.4],["2411",89672.49],["3632",84213],["2292",70215.9],["4351",70000],["5512",68000],["6320",66579],["5212",56892.99],["3314",48057],["2141",42000],["6402",33768],["3636",22044],["6114",21371],["3429",19988],["3613",14007.3]],"purpose_expenditure_total_czk":10742736.33}},"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."}}}}