{"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:00849961","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00849961","name":"Obec Kozmice","short_name":"Kozmice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Opava","municipality_code":547182},"amounts":{"revenue_approved":43958100,"revenue_adjusted":48497869.51,"revenue_actual":47873743.04,"expense_approved":180000000,"expense_adjusted":184539769.51,"expense_actual":44351571.16,"tax_revenue":39577265.16,"nontax_revenue":5495663.37,"capital_revenue":52640,"transfer_revenue":2748174.51,"current_expense":22739837.09,"capital_expense":21611734.07,"budget_balance":3522171.88,"cash_current":139319019.92,"cash_previous":136241187.63},"ratios":{"revenue_execution":0.98713085,"expense_execution":0.24033611,"balance_to_revenue":0.0735721,"cash_to_expense":3.14124204,"cash_yoy":0.02259106,"capital_expense_share":0.48728227,"transfer_revenue_share":0.05740463},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00849961/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00849961"},"seo":{"slug":"kozmice-00849961","path":"/cz/municipalities/kozmice-00849961/"},"population":{"value":1904,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":43958100,"expenditure_czk":180000000,"financing_czk":136041900,"balance_czk":-136041900},{"stage":"revised","revenue_czk":48497869.51,"expenditure_czk":184539769.51,"financing_czk":136041900,"balance_czk":-136041900},{"stage":"actual","revenue_czk":47873743.04,"expenditure_czk":44351571.16,"financing_czk":-3522171.88,"balance_czk":3522171.88}],"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":[["5903",85082000],["6121",25600000],["5171",14573874.88],["6901",10500000],["5169",9025187.12],["6349",4000000],["6130",3400000],["5011",3302500],["6341",3000000],["5331",2690000],["6122",2400000],["5023",2290000],["5137",1590036],["5031",1412500],["5222",1130000],["5154",1078000],["5139",1008902],["5166",995500],["5153",650000],["5032",560500],["6123",550000],["5168",528000],["5499",406500],["5164",400000],["5163",387000],["5123",380000],["5021",369300],["5362",319490],["5192",210000],["5909",208010],["5156",200200],["5175",187500],["5329",171000],["5321",167000],["5323",150000],["5136",130000],["5339",100000],["5223",96000],["5194",92000],["5173",80500],["5179",80000],["5132",70000],["5162",54000],["5172",50000],["5151",49000],["5492",49000],["5134",45000],["5221",30000],["5364",30000],["5167",25000],["5038",20000],["5122",20000],["5133",13000],["5161",12000],["5131",10000],["5176",10000],["5365",6000],["5019",4000],["5039",1500]],"economic_expenditure_total_czk":180000000,"economic_financing":[["8117",80000000],["8115",56041900]],"economic_financing_total_czk":136041900,"economic_revenue":[["1211",18050000],["1121",9100000],["1111",6575000],["2141",2800000],["1345",1500000],["1511",1300000],["1113",1100000],["2132",864500],["2111",543395],["2324",520000],["1112",500000],["4112",446200],["1386",340000],["4111",64000],["2131",60500],["1381",50000],["2139",40605],["1341",35200],["1361",26500],["2119",20000],["2142",20000],["1334",2000],["1343",100],["2112",100]],"economic_revenue_total_czk":43958100,"purpose_expenditure":[["5213",85082000],["2321",15500000],["3639",15500000],["2212",7600000],["3412",7250000],["6171",6865000],["2219",6050000],["3429",4180000],["3117",3690000],["3722",3550000],["2115",3500000],["6112",3200000],["4339",2560000],["3745",2250000],["2142",1900000],["3613",1600000],["3419",1095000],["3111",1000000],["3399",1000000],["3631",1000000],["3632",700000],["3341",500000],["3636",500000],["3723",500000],["5512",310000],["2223",300000],["2229",300000],["6320",300000],["6399",300000],["3314",200000],["3421",200000],["4359",200000],["6409",200000],["2292",150000],["3319",150000],["3721",100000],["4350",100000],["5311",100000],["6114",64000],["4349",56000],["1014",50000],["3349",50000],["3330",45000],["1037",40000],["1019",35000],["6402",30000],["3900",25000],["4371",25000],["4378",25000],["1070",20000],["3725",20000],["6221",15000],["3599",13000],["3726",2000],["4379",2000],["6310",1000]],"purpose_expenditure_total_czk":180000000},"revised":{"economic_expenditure":[["5903",85399790],["6121",26592224.38],["5171",15286539.44],["6901",10500000],["5169",9329087.12],["6349",4000000],["6130",3400000],["5011",3302500],["6341",3000000],["5331",2690000],["6122",2594780],["5023",2290000],["5166",1695420],["5137",1493977],["5031",1412500],["5222",1300000],["5154",1119305],["5139",1015282],["5336",815138.95],["6123",807000],["5153",650000],["5032",560500],["5168",477650],["5499",406500],["5164",400000],["5163",387000],["5123",380000],["5021",369300],["5362",315460],["5192",215000],["5909",208010],["5156",204150],["5175",187500],["5329",171000],["5321",167000],["5323",150000],["5136",130000],["5223",106000],["5339",100000],["6119",90000],["5194",87000],["5179",80000],["5173",75000],["5132",55000],["5162",54000],["5042",50000],["5172",50000],["6342",49500],["5492",49000],["5151",48700],["5134",46425.62],["5364",32530],["5221",30000],["5167",24300],["5038",20000],["5122",20000],["5161",12000],["5131",10000],["5176",10000],["5133",8200],["5365",6000],["5019",2000],["5039",1500]],"economic_expenditure_total_czk":184539769.51,"economic_financing":[["8117",80000000],["8115",56041900]],"economic_financing_total_czk":136041900,"economic_revenue":[["1211",18050000],["1121",9580000],["1111",6575000],["2141",3458000],["1511",1631000],["1345",1500000],["1113",1266000],["2132",868500],["4116",815138.95],["2324",790105],["4113",655355.56],["1112",624000],["2111",551145],["4222",500000],["4112",446200],["1386",349000],["4122",200000],["1387",137000],["2119",90000],["4213",66480],["4111",65000],["2131",63500],["3111",52640],["2139",43505],["1381",36400],["1341",35200],["1361",26500],["2142",20000],["1334",2000],["1343",100],["2112",100]],"economic_revenue_total_czk":48497869.51,"purpose_expenditure":[["5213",85399790],["2321",16988214.56],["3639",16176450],["3412",7750000],["2212",7600000],["6171",6952470],["2219",6050000],["3117",4505138.95],["3429",4200000],["3722",3545800],["2115",3500000],["6112",3200000],["4339",2570100],["3745",2250000],["2142",1900000],["3613",1653805],["3399",1158621],["3419",1095000],["3111",1000000],["3631",1000000],["3632",700000],["3636",549500],["3341",500000],["3723",500000],["5512",460000],["2223",300000],["2229",300000],["6320",300000],["6399",300000],["4359",210000],["3314",200000],["3421",200000],["6409",200000],["2292",150000],["3319",150000],["3313",100000],["3721",100000],["4350",100000],["5311",100000],["3744",76700],["6114",65000],["4349",56000],["1014",50000],["3349",50000],["3330",45000],["1037",40000],["1019",35000],["6402",32530],["3725",30250],["3900",25000],["4371",25000],["4378",25000],["1070",20000],["4312",16400],["6221",15000],["3599",13000],["3726",2000],["4379",2000],["6310",1000]],"purpose_expenditure_total_czk":184539769.51},"actual":{"economic_expenditure":[["6121",20559223.79],["5169",4364716.64],["5011",3069640],["5331",2690000],["5171",2538619.82],["5023",2142801],["5222",1261000],["5031",1162380],["5154",837269.76],["5336",815138.95],["6123",763530.46],["5153",556847],["5032",479873],["5499",336949],["5137",284696.38],["5021",236638],["5139",236113.72],["5168",212107.89],["6122",211324.72],["5163",189640.2],["5323",138503.5],["5362",136664],["5164",126152.96],["5156",99674.5],["5223",91000],["5166",88352.32],["5321",86545.43],["5136",73972.56],["5329",71669],["5175",71255.87],["5194",52083.33],["5042",49412.87],["6342",48492.7],["5162",39304.01],["5364",32520],["5173",30964],["5492",30500],["6349",29162.4],["5151",21771],["5179",12984],["5038",12735],["5339",10000],["5167",9219],["5122",6715.5],["5132",6334.87],["5172",5412.76],["5192",5000],["5123",3630],["5161",3143],["5909",2697.45],["5134",2685],["5131",2266],["5133",1287.8],["5176",950]],"economic_expenditure_total_czk":44351571.16,"economic_financing":[["8117",320000000],["8118",-240000000],["8115",-83077832.29],["8901",-444339.59]],"economic_financing_total_czk":-3522171.88,"economic_revenue":[["1211",17896128.41],["1121",9581488.55],["1111",6548514.83],["2141",3264399.48],["1511",1631664.24],["1345",1485696],["1113",1266480.73],["4116",815138.95],["2324",790056.03],["2132",782429.8],["4113",655355.56],["1112",624550.54],["4222",500000],["2111",457905.38],["4112",446200],["1386",349091.72],["4122",200000],["1387",136815.68],["2119",81360],["4213",66480],["4111",65000],["2131",63270],["3111",52640],["2139",43485],["1341",33930],["1361",20120],["2142",12750],["1381",2784.46],["2329",7.68]],"economic_revenue_total_czk":47873743.04,"purpose_expenditure":[["3639",12665875],["3412",6062417.11],["6171",5479864.86],["3117",3558147.14],["6112",2817902.05],["2321",2559109.16],["4339",2043836.46],["3722",2040436.18],["3745",1179648.14],["3419",774654],["3399",678462.31],["3613",675964.09],["3723",497368.08],["5512",459653.84],["2142",438954.05],["3631",355230.01],["4359",184240],["2212",172068.52],["3429",142350],["2292",138503.5],["6399",135466.45],["3632",133821.51],["6320",129158],["3314",114937.46],["3313",100000],["3636",96771.7],["6409",84653],["3744",76136.83],["6114",51424],["5311",46654],["3330",45000],["1037",40000],["4349",36000],["1019",35000],["6402",32520],["2219",32378.4],["1014",31590.6],["2223",30918.96],["3725",30250],["3900",22000],["1070",20000],["3721",16971.99],["4312",16400],["3421",14343],["3599",13000],["3319",12470],["2229",10119.63],["4350",10000],["6221",5000],["3111",1264.5],["4379",1000],["3341",810],["3726",691.43],["6310",135.2]],"purpose_expenditure_total_czk":44351571.16}},"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."}}}}