{"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:04521811","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"04521811","name":"Obec Kozlov","short_name":"Kozlov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":500135},"amounts":{"revenue_approved":24434800,"revenue_adjusted":27396420,"revenue_actual":24453045.22,"expense_approved":37434800,"expense_adjusted":40396420,"expense_actual":29757576.67,"tax_revenue":11226884.52,"nontax_revenue":11828840.7,"capital_revenue":0,"transfer_revenue":1397320,"current_expense":18300812.39,"capital_expense":11456764.28,"budget_balance":-5304531.45,"cash_current":44235151.67,"cash_previous":49341109.99},"ratios":{"revenue_execution":0.89256353,"expense_execution":0.73663896,"balance_to_revenue":-0.21692723,"cash_to_expense":1.48651727,"cash_yoy":-0.10348284,"capital_expense_share":0.38500327,"transfer_revenue_share":0.05714299},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/04521811/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/04521811"},"seo":{"slug":"kozlov-04521811","path":"/cz/municipalities/kozlov-04521811/"},"population":{"value":258,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":24434800,"expenditure_czk":37434800,"financing_czk":13000000,"balance_czk":-13000000},{"stage":"revised","revenue_czk":27396420,"expenditure_czk":40396420,"financing_czk":13000000,"balance_czk":-13000000},{"stage":"actual","revenue_czk":24453045.22,"expenditure_czk":29757576.67,"financing_czk":5304531.45,"balance_czk":-5304531.45}],"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",15263000],["5362",4670000],["5169",2582000],["5011",2580000],["5153",2000000],["5171",1970000],["5154",1820000],["5031",920000],["5155",900000],["5023",800000],["5901",725300],["5139",465000],["5032",455000],["5021",440000],["5137",265000],["6122",230000],["5166",190000],["5156",165000],["5499",165000],["5329",115500],["5163",85500],["5175",64000],["5323",60000],["5363",60000],["5168",50000],["5321",40000],["5364",40000],["5903",40000],["5134",32000],["5909",30000],["5132",29000],["5194",25000],["5162",21000],["5167",20000],["6119",20000],["5164",19000],["5038",15000],["5221",15000],["5492",15000],["5172",10000],["5161",8500],["5173",5000],["5136",3000],["5365",3000],["5041",2000],["5133",2000]],"economic_expenditure_total_czk":37434800,"economic_financing":[["8117",41000000],["8118",-41000000],["8115",13000000]],"economic_financing_total_czk":13000000,"economic_revenue":[["2111",5387000],["1122",3400000],["1211",3200000],["2132",2770000],["2141",2500000],["1121",1800000],["2131",1500000],["1111",1100000],["3112",1000000],["2119",511000],["1511",300000],["1113",260000],["3111",200000],["1345",150000],["1112",100000],["4112",71800],["4111",64000],["1386",35000],["1341",20000],["1381",15000],["1387",15000],["2322",15000],["2329",10000],["2324",7000],["1349",2000],["1361",2000]],"economic_revenue_total_czk":24434800,"purpose_expenditure":[["3612",19603000],["6399",4600000],["6171",2158300],["3745",1770000],["1032",1325000],["6112",1125000],["3634",1101000],["2321",1027000],["1031",900000],["2310",757000],["3613",707000],["3722",615000],["3319",326000],["3639",309000],["1036",270000],["3631",215000],["2212",160000],["6409",130000],["2229",60000],["6320",55000],["5213",42000],["3412",40000],["6402",40000],["5519",30000],["6114",24500],["6310",20000],["3721",10000],["6221",10000],["2221",5000]],"purpose_expenditure_total_czk":37434800},"revised":{"economic_expenditure":[["6121",14020500],["5169",4851000],["5362",4594000],["5011",2796000],["5171",2059020],["5153",2000000],["5154",1987000],["5901",1200400],["5031",1028500],["5023",922000],["5155",900000],["5139",591000],["5032",506000],["6122",485000],["5021",463500],["5137",371000],["5499",173000],["5166",170000],["5156",165000],["5163",145500],["5364",116000],["5329",115500],["5168",110000],["6119",90000],["5363",84000],["5323",60000],["5175",54000],["5321",40000],["5903",40000],["5134",32000],["5909",30000],["5132",27000],["5194",27000],["5162",21500],["5167",20000],["5164",19000],["5038",15000],["5221",15000],["5492",15000],["5172",10000],["5173",9000],["5161",8000],["5136",3000],["5365",3000],["5041",2000],["5133",2000]],"economic_expenditure_total_czk":40396420,"economic_financing":[["8117",41000000],["8118",-41000000],["8115",13000000]],"economic_financing_total_czk":13000000,"economic_revenue":[["2111",6514000],["1122",3400000],["1211",3372000],["2132",2829000],["2141",2500000],["1121",1800000],["2131",1500000],["1111",1240000],["3112",1000000],["4116",660520],["2119",511000],["1511",360000],["4213",300000],["1113",260000],["3111",200000],["4222",200000],["1345",190600],["1112",103500],["4122",100000],["4112",71800],["1386",71000],["2322",65000],["4111",65000],["1387",27000],["1341",20000],["1381",15000],["2329",10000],["2324",7000],["1349",2000],["1361",2000]],"economic_revenue_total_czk":27396420,"purpose_expenditure":[["3612",12737500],["1032",6209100],["6399",4524000],["3639",2854000],["6171",2287320],["1031",2100000],["3745",1870000],["6112",1285000],["3634",1101000],["2321",1052000],["2310",987000],["3613",907000],["3722",615000],["1036",320000],["3319",281000],["3635",250000],["3631",215000],["6409",130000],["6402",116000],["6320",110000],["2219",70000],["2229",60000],["3769",60000],["2212",50000],["5519",50000],["5213",42000],["3412",40000],["6114",28500],["6310",20000],["3721",10000],["6221",10000],["2221",5000]],"purpose_expenditure_total_czk":40396420},"actual":{"economic_expenditure":[["6121",11134344.28],["5169",4002985.69],["5362",2997194],["5011",2550489],["5154",1385197.35],["5153",1333397],["5171",1325600.62],["5023",918069.35],["5155",879891],["5031",791796.85],["5021",362080],["5139",330641.66],["5032",313788.76],["6122",303920],["5166",168150],["5137",150662.4],["5499",144570],["5163",115051.8],["5156",102188.6],["5168",86735.86],["5364",75045],["5323",54104.1],["5363",51500],["5321",31459],["5175",26617.88],["6119",18500],["5162",17409.68],["5329",16838],["5194",14710],["5164",11674.08],["5038",10826.32],["5221",10336],["5134",7733],["5173",4768],["5132",4030.39],["5161",2931],["5365",1000],["5167",900],["5136",440]],"economic_expenditure_total_czk":29757576.67,"economic_financing":[["8117",52253466],["8118",-42633203],["8115",-4504725.68],["8901",188994.13]],"economic_financing_total_czk":5304531.45,"economic_revenue":[["2111",5605790],["1211",3711774.82],["2132",2987349],["1122",2775780],["1121",1984652.53],["2131",1499949.1],["1111",1388193.96],["2141",1210298.6],["1511",667325.08],["4116",660520],["2119",475454],["4213",300000],["1113",262558.52],["4222",200000],["1345",192094],["1112",129411.79],["4122",100000],["1386",72294.04],["4112",71800],["4111",65000],["2322",50000],["1387",28342.38],["1341",13684],["1381",594.49],["1361",150],["1382",28.91]],"economic_revenue_total_czk":24453045.22,"purpose_expenditure":[["3612",8674056.49],["1032",4793363.08],["6399",2951520],["3639",2838586.47],["1031",1610122.97],["3745",1564916.42],["6171",1370013.89],["6112",1221490.24],["2321",938663.14],["2310",798232.38],["3634",782856.4],["3613",627218.1],["3722",561243.49],["1036",261806.5],["3319",157967.54],["3631",129834.81],["6320",83190],["6402",75045],["2219",69232.85],["2229",54104.1],["3769",50000],["5519",40025],["2212",32065],["6114",27613],["6310",19432.8],["3635",18500],["3412",4477],["6409",2000]],"purpose_expenditure_total_czk":29757576.67}},"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."}}}}