{"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:00662283","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00662283","name":"Obec Kozomín","short_name":"Kozomín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":571792},"amounts":{"revenue_approved":20718130,"revenue_adjusted":21895759.04,"revenue_actual":21792200.61,"expense_approved":23516269,"expense_adjusted":21687610.78,"expense_actual":20633184.92,"tax_revenue":19147008.77,"nontax_revenue":2090156.84,"capital_revenue":0,"transfer_revenue":555035,"current_expense":15793818.79,"capital_expense":4839366.13,"budget_balance":1159015.69,"cash_current":16975263.08,"cash_previous":17057635.39},"ratios":{"revenue_execution":0.99527039,"expense_execution":0.95138119,"balance_to_revenue":0.05318489,"cash_to_expense":0.82271657,"cash_yoy":-0.00482906,"capital_expense_share":0.23454286,"transfer_revenue_share":0.02546943},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00662283/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00662283"},"seo":{"slug":"kozomin","path":"/cz/municipalities/kozomin/"},"population":{"value":502,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20718130,"expenditure_czk":23516269,"financing_czk":2798139,"balance_czk":-2798139},{"stage":"revised","revenue_czk":21895759.04,"expenditure_czk":21687610.78,"financing_czk":-208148.26,"balance_czk":208148.26},{"stage":"actual","revenue_czk":21792200.61,"expenditure_czk":20633184.92,"financing_czk":-1159015.69,"balance_czk":1159015.69}],"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",5300000],["5169",4660000],["5171",3650000],["6349",1718669],["5023",1300000],["5011",1110000],["6119",1000000],["5154",750000],["5031",600000],["6122",500000],["5021",390000],["5139",355000],["5141",300000],["5032",290000],["5321",230000],["5137",205000],["5138",185000],["5166",160000],["5323",100000],["5362",100000],["5492",100000],["5163",80000],["5162",63000],["5175",60000],["5222",60000],["5042",35000],["5194",35000],["5151",30000],["5156",25000],["5329",20600],["5168",20000],["5173",20000],["5136",16000],["5167",15000],["5132",10000],["5903",10000],["5038",7000],["5133",5000],["5161",1000]],"economic_expenditure_total_czk":23516269,"economic_financing":[["8115",4040139],["8124",-1242000]],"economic_financing_total_czk":2798139,"economic_revenue":[["1511",10000000],["1211",4000000],["1111",2000000],["1121",2000000],["2111",1001000],["2324",310000],["1113",260000],["1345",215000],["2132",130000],["1112",120000],["2321",100000],["3122",100000],["4112",90400],["1122",88730],["2131",70000],["2112",51000],["1334",50000],["1386",40000],["2119",30000],["1361",20000],["1381",20000],["1387",15000],["1341",6000],["1343",1000]],"economic_revenue_total_czk":20718130,"purpose_expenditure":[["6171",4963269],["2329",3500000],["2219",2520000],["2321",2408000],["2212",2300000],["3723",1800000],["6112",1620000],["3722",1200000],["3635",1000000],["3745",700000],["6310",320000],["3631",300000],["3319",240000],["3421",170000],["3111",150000],["2221",100000],["3721",100000],["3113",50000],["5512",30000],["3314",25000],["5213",20000]],"purpose_expenditure_total_czk":23516269},"revised":{"economic_expenditure":[["5169",4396706],["5171",4320000],["6123",1957318],["6121",1888356.62],["5011",1310000],["5023",1300000],["6122",1210000],["5154",769500],["5031",671120],["5021",472078],["5138",445000],["5139",441181],["5137",414938.5],["5492",400000],["5141",300000],["5032",293050],["5321",138646.8],["5323",104403],["5163",96820.14],["5168",70000],["6349",68669],["5175",66776],["5162",63000],["5192",60615.84],["5194",60000],["5151",43000],["5156",42000],["5123",35728.88],["5042",35000],["5166",31150],["5222",30000],["5136",26132],["5155",21074],["5329",20600],["5132",20000],["5167",15000],["5173",10000],["5903",10000],["5362",9679],["5164",7260],["5038",7000],["5172",4308],["5161",1500]],"economic_expenditure_total_czk":21687610.78,"economic_financing":[["8124",-1241388],["8115",1033239.74]],"economic_financing_total_czk":-208148.26,"economic_revenue":[["1511",9870000],["1211",4203000],["1121",2256000],["1111",2014000],["2111",1001000],["2324",500000],["4222",446000],["1113",297688.73],["2112",282000],["1345",215000],["2321",213342],["1112",146947.81],["2132",112210],["4112",91000],["1386",90000],["1387",33000],["2119",31994.5],["1361",20000],["2131",19925],["4111",18035],["2322",14636],["1122",7980],["1341",6000],["1334",4000],["1343",1000],["1381",1000]],"economic_revenue_total_czk":21895759.04,"purpose_expenditure":[["6171",4411886.86],["2212",3170000],["3745",3099944],["2321",2687819.12],["3723",1838252],["6112",1621200],["2219",1500000],["3722",800000],["3631",643798],["3341",500000],["6310",320000],["2221",304403],["3421",250000],["2329",110000],["3319",110000],["3111",108646.8],["3721",100000],["3314",35718],["5512",30000],["6114",18035],["3729",17908],["5213",10000]],"purpose_expenditure_total_czk":21687610.78},"actual":{"economic_expenditure":[["5169",4343629.67],["5171",4116320.74],["6123",1946648],["6121",1726919.5],["5011",1299748],["5023",1284435],["6122",1105299.63],["5154",675651.57],["5031",593998],["5138",443461.37],["5021",436763],["5137",406494.91],["5139",399661.06],["5492",368860],["5032",266620],["5141",233529.3],["5321",138646.8],["5323",104403],["5163",95024.64],["5162",60798.68],["5192",60615.84],["6349",60499],["5194",59725.4],["5168",54607.63],["5175",53098],["5151",36991.5],["5156",36948.9],["5123",35728.88],["5166",30250],["5222",25434],["5042",24538.8],["5136",22173.06],["5155",21074],["5167",13196.4],["5132",11957.94],["5329",10126.7],["5362",9679],["5164",7260],["5038",6671],["5172",4308],["5161",1388]],"economic_expenditure_total_czk":20633184.92,"economic_financing":[["8124",-1241388],["8115",82372.31]],"economic_financing_total_czk":-1159015.69,"economic_revenue":[["1511",9866759.59],["1211",4202830.68],["1121",2255952.78],["1111",2013541.47],["2111",918139.26],["2324",499167.5],["4222",446000],["1113",297688.73],["2112",280742.58],["1345",214035.5],["2321",213342],["1112",146947.81],["2132",112210],["4112",91000],["1386",82161.98],["1387",32206.07],["2119",31994.5],["2131",19925],["4111",18035],["1361",17010],["2322",14636],["1122",7980],["1341",5880],["1334",3397.8],["1381",616.36]],"economic_revenue_total_czk":21792200.61,"purpose_expenditure":[["6171",4166852.05],["2212",3134195.24],["3745",3039918.66],["2321",2553992],["3723",1770515.75],["6112",1586491],["2219",1338278.8],["3722",791927.14],["3631",585028.01],["3341",400884.86],["2221",294003],["6310",252087.8],["3421",220829.53],["3111",108646.8],["2329",105032],["3721",96677.88],["3319",89322.4],["3314",32559],["5512",30000],["6114",18035],["3729",17908]],"purpose_expenditure_total_czk":20633184.92}},"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."}}}}