{"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:00240478","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240478","name":"Město Mnichovice","short_name":"Mnichovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538493},"amounts":{"revenue_approved":134645884.64,"revenue_adjusted":144202177.5,"revenue_actual":146099727.82,"expense_approved":204394642,"expense_adjusted":221078142.86,"expense_actual":104495889.57,"tax_revenue":110120578.19,"nontax_revenue":17339294.94,"capital_revenue":3336000,"transfer_revenue":15303854.69,"current_expense":79362032.37,"capital_expense":25133857.2,"budget_balance":41603838.25,"cash_current":119711620.73,"cash_previous":88460092.36},"ratios":{"revenue_execution":1.01315896,"expense_execution":0.47266495,"balance_to_revenue":0.28476328,"cash_to_expense":1.14561081,"cash_yoy":0.35328392,"capital_expense_share":0.24052484,"transfer_revenue_share":0.10474937},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240478/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240478"},"seo":{"slug":"mnichovice-00240478","path":"/cz/municipalities/mnichovice-00240478/"},"population":{"value":4159,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":134645884.64,"expenditure_czk":204394642,"financing_czk":69748757.36,"balance_czk":-69748757.36},{"stage":"revised","revenue_czk":144202177.5,"expenditure_czk":221078142.86,"financing_czk":76875965.36,"balance_czk":-76875965.36},{"stage":"actual","revenue_czk":146099727.82,"expenditure_czk":104495889.57,"financing_czk":-41603838.25,"balance_czk":41603838.25}],"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",89708300],["5331",20739900],["6322",18001000],["5011",14195000],["5169",13574700],["5171",6735000],["6130",6500000],["6351",5675392],["5031",4195000],["5137",3572500],["5023",2500000],["5139",1714000],["5032",1547500],["5499",1509250],["5021",1187000],["5339",950000],["5365",921000],["5168",889500],["5222",868900],["6129",792000],["5166",750000],["5163",670000],["5154",609000],["5161",596100],["5153",540000],["6123",500000],["6119",450000],["5138",331000],["5164",324100],["5175",317000],["5362",310000],["6349",300000],["5194",286000],["5167",250000],["6122",250000],["5329",221000],["5179",208000],["5156",200000],["5903",200000],["5151",189000],["5492",146000],["5162",143000],["5136",130000],["5221",119000],["6125",100000],["5134",81500],["5038",65000],["5152",60000],["5173",56000],["5122",50000],["5141",50000],["5223",21000],["5192",20000],["5172",16000],["5321",16000],["5041",13000],["5133",13000],["5367",10000],["5229",8000]],"economic_expenditure_total_czk":204394642,"economic_financing":[["8115",70683764.92],["8124",-935007.56]],"economic_financing_total_czk":69748757.36,"economic_revenue":[["1211",45000000],["1121",22500000],["1111",16000000],["1511",10500000],["2229",8407684.64],["4216",4750000],["1345",4600000],["4112",3886100],["1113",3600000],["2111",2875000],["2141",2200000],["2324",1803000],["1361",1500000],["2132",1201000],["1112",1200000],["1122",900000],["4122",882400],["3122",651000],["1386",520000],["2226",346000],["1387",260000],["2112",208000],["4111",203000],["1381",190000],["4121",140000],["1341",135000],["1343",100000],["2119",30000],["2131",30000],["1334",10000],["1342",7000],["2322",6600],["2212",1000],["2321",1000],["2328",1000],["3111",1000],["1382",100]],"economic_revenue_total_czk":134645884.64,"purpose_expenditure":[["3613",42996000],["3639",24135292],["6171",20045500],["2212",18860000],["3419",18350000],["3519",13833000],["3113",12591000],["2219",8917900],["3111",7711000],["3722",3620000],["6112",3530600],["3631",2961000],["3319",2709000],["4351",2507100],["3723",2205000],["3745",2090000],["2310",1980000],["3612",1620000],["3399",1483500],["3314",1399750],["5311",1336500],["6399",1200000],["5512",1096000],["2292",940000],["1031",861100],["3632",860000],["3726",730000],["6320",600000],["3349",525000],["3429",401000],["3421",340000],["2333",270000],["6409",255800],["2321",221000],["6114",203000],["3635",200000],["5213",200000],["6310",120000],["5212",94000],["3313",92100],["1014",64000],["4359",60000],["3326",50000],["6221",50000],["4311",41000],["4329",22000],["6402",10000],["3721",6000],["3900",500]],"purpose_expenditure_total_czk":204394642},"revised":{"economic_expenditure":[["6121",94317458],["5331",23483360],["6322",18066000],["5169",14572600],["5011",14347000],["5171",7582900],["6130",6495000],["5336",4233814.32],["5031",4103000],["5137",3684495],["6351",3600000],["6123",2700000],["5023",2500000],["5032",1550500],["5499",1524250],["5139",1417593.23],["5365",1410780],["5021",1179137.05],["6122",1009842],["5168",1006678.4],["5222",964000],["5339",950000],["5154",870000],["6129",865000],["5163",770000],["6356",698978.54],["5166",649000],["5153",642000],["5161",602544.44],["6119",450000],["5179",378000],["5175",346388.8],["5164",331100],["5362",310000],["6349",300000],["5138",299000],["5194",278000],["5167",237000],["5329",221000],["5156",200000],["5903",200000],["6323",200000],["5151",179886],["6142",147000],["5492",146000],["5136",139000],["5162",137519.08],["5221",119000],["5134",103500],["6125",100000],["5192",70000],["5038",65000],["5122",50000],["5141",50000],["5173",46000],["5152",40000],["5367",27000],["5223",21000],["5229",20000],["5321",19000],["5172",16000],["5041",13000],["5133",12000],["5902",5704],["5909",5114]],"economic_expenditure_total_czk":221078142.86,"economic_financing":[["8115",77810972.92],["8124",-935007.56]],"economic_financing_total_czk":76875965.36,"economic_revenue":[["1211",45000000],["1121",22500000],["1111",16000000],["1511",10000000],["2229",8407684.64],["4216",5138230.88],["1345",4620000],["4116",4589581.98],["4112",3886100],["1113",3595000],["3122",3326000],["2111",3001000],["2141",2120000],["2324",1882000],["1361",1710000],["1122",1379280],["1112",1327000],["2132",1201000],["4122",1198400],["1386",902000],["1387",365100],["2226",346000],["2112",239000],["4222",210000],["4111",203000],["2149",201400],["1341",141000],["4121",140000],["2119",133000],["1343",122000],["2212",110000],["2322",70400],["2131",59000],["2321",49000],["1381",8000],["4129",8000],["1342",7000],["1334",5000],["2328",1000],["3111",1000]],"economic_revenue_total_czk":144202177.5,"purpose_expenditure":[["3613",43371000],["3639",24455292],["6171",20045500],["2212",19960000],["3419",18360000],["3113",17072849.61],["3519",15093000],["2219",11907900],["3111",9549167.25],["6112",3530600],["5512",3499500],["3722",3230000],["3631",2961000],["3723",2855000],["3319",2713704],["4351",2516100],["2310",2210000],["3745",2105000],["6399",1679280],["3612",1620000],["3399",1548500],["3314",1399750],["5311",1336500],["2292",940000],["1031",861100],["3632",860000],["3726",730000],["6320",700000],["3429",531000],["3349",525000],["2321",461000],["3421",340000],["2333",270000],["6409",255800],["6114",203000],["3330",200000],["3635",200000],["5213",200000],["5212",190000],["6310",120000],["3326",107000],["3313",92100],["4359",70000],["1014",64000],["4311",41000],["6221",30000],["6402",27000],["4329",22000],["3725",12000],["3721",6000],["3900",500]],"purpose_expenditure_total_czk":221078142.86},"actual":{"economic_expenditure":[["5331",22853360],["5011",13126145],["6121",12705598.18],["5169",12131460.23],["6130",6136935],["5171",5210819.27],["5336",4233814.32],["5031",3885043],["6351",3265515.5],["5023",2173831],["5499",1456946],["5032",1435749],["5365",1409280],["5139",1073509.49],["5021",997939],["5222",939228],["5168",936672.68],["5137",932729.03],["5339",905663],["5154",808259.13],["6122",758026.63],["6356",698978.54],["6129",672653],["5163",650690.54],["5153",599283.61],["5166",524747.67],["5161",333035.64],["5175",289205.06],["6349",286500],["5362",273055],["5164",226496.43],["5329",220120],["5179",212861.24],["6323",200000],["6119",197956],["5167",189164.39],["5138",155826.93],["5194",151417.29],["6142",146694.35],["5156",136988.3],["5162",128508.61],["5136",122112.22],["5151",104135.81],["5134",80676.3],["5192",68125.5],["6322",65000],["5221",60000],["5038",56591],["5492",44000],["5152",39432],["5141",34310.7],["5367",26074.17],["5173",24779],["5223",20000],["5321",18500],["5122",16770],["5172",14229.6],["5229",12577],["5041",4889.16],["5902",4703.05],["5909",4222],["5133",4056]],"economic_expenditure_total_czk":104495889.57,"economic_financing":[["8118",-234999998.39],["8117",214800144.77],["8115",-20468977.07],["8124",-935007.56]],"economic_financing_total_czk":-41603838.25,"economic_revenue":[["1211",45037587.01],["1121",24110666.56],["1111",16582338.24],["1511",10335100.06],["2229",8164354.2],["4216",5138230.88],["1345",4625521],["4116",4589581.98],["4112",3886100],["3122",3330000],["1113",3187139.09],["2111",2943313.89],["2141",2162324.41],["1361",1792210],["2324",1690654.26],["1112",1571645.53],["1122",1379280],["4122",1198400],["2132",1173232.3],["1386",878459.41],["2226",345128.86],["1387",344282.94],["2112",236053],["4222",210000],["2149",201259.36],["4111",152041.83],["1341",140259],["2119",134880.66],["4121",121500],["1343",121332],["2212",110000],["2322",69663],["2131",59763],["2321",48068],["4129",8000],["1381",7021.75],["1342",6760],["3111",6000],["1334",975.6],["2328",600]],"economic_revenue_total_czk":146099727.82,"purpose_expenditure":[["3639",22702772.45],["6171",17401131.26],["3113",14646415.31],["3111",8463191.07],["2212",5336907.44],["3722",3171584.6],["6112",3049558],["3723",2762239.74],["3613",2507811.43],["3319",2178243.52],["4351",2000473.48],["3745",1898529.86],["6399",1647455],["3631",1623184.56],["3519",1566214.82],["2219",1565437.29],["3314",1373762.92],["5311",1245083.83],["3399",1203085.96],["5512",1186811.64],["2292",905663],["1031",832189.93],["3726",702091.02],["6320",587092],["3429",526300],["3349",451471.72],["3419",360000],["3612",309871.85],["2310",299810],["2321",258456],["6409",251905],["2333",222241],["3330",200000],["3635",197956],["5212",174594.48],["6114",156625.95],["3632",132269.47],["6310",97909.24],["4359",70000],["3313",66370.07],["3421",64376],["4311",30000],["6402",26074.17],["1014",21653.4],["4329",10000],["3725",5677],["3326",5000],["3900",398.09]],"purpose_expenditure_total_czk":104495889.57}},"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."}}}}