{"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:00242748","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00242748","name":"Město Mníšek pod Brdy","short_name":"Mníšek pod Brdy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":540765},"amounts":{"revenue_approved":228435083,"revenue_adjusted":251340858.62,"revenue_actual":227058946.39,"expense_approved":286787658,"expense_adjusted":309393094.62,"expense_actual":278326252.45,"tax_revenue":159805330,"nontax_revenue":25318348.77,"capital_revenue":4775742.5,"transfer_revenue":37159525.12,"current_expense":200479520.19,"capital_expense":77846732.26,"budget_balance":-51267306.06,"cash_current":14539895.66,"cash_previous":69864333.72},"ratios":{"revenue_execution":0.90339051,"expense_execution":0.8995878,"balance_to_revenue":-0.22578853,"cash_to_expense":0.05224048,"cash_yoy":-0.79188386,"capital_expense_share":0.27969597,"transfer_revenue_share":0.16365585},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00242748/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00242748"},"seo":{"slug":"mnisek-pod-brdy","path":"/cz/municipalities/mnisek-pod-brdy/"},"population":{"value":6407,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":228435083,"expenditure_czk":286787658,"financing_czk":58352575,"balance_czk":-58352575},{"stage":"revised","revenue_czk":251340858.62,"expenditure_czk":309393094.62,"financing_czk":58052236,"balance_czk":-58052236},{"stage":"actual","revenue_czk":227058946.39,"expenditure_czk":278326252.45,"financing_czk":51267306.06,"balance_czk":-51267306.06}],"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",82989594],["5169",46460000],["5011",35140000],["5171",34698000],["5336",14761452],["5331",13268612],["5031",9059000],["5323",6000000],["5329",4173000],["5166",4070000],["5032",3371000],["5023",3207000],["5499",3164000],["5139",2748500],["5152",2736000],["5154",2530000],["5222",1550000],["5168",1515000],["5229",1501500],["5021",1500000],["5137",1428000],["5042",1139000],["5156",808500],["6130",800000],["5163",700000],["5167",678000],["5223",600000],["6322",530000],["5141",500000],["5151",439500],["5162",403000],["5134",400000],["5164",394000],["5136",378000],["6122",350000],["5132",292000],["5199",270000],["5161",267000],["5362",252000],["5321",250000],["5038",220000],["5903",200000],["5029",185000],["5175",155000],["5179",155000],["5172",107000],["5153",100000],["5909",100000],["5901",80000],["5122",50000],["5041",40000],["5131",36000],["5173",30000],["5133",8000]],"economic_expenditure_total_czk":286787658,"economic_financing":[["8115",62010575],["8124",-3658000]],"economic_financing_total_czk":58352575,"economic_revenue":[["1211",69220000],["1121",35160000],["1111",26500000],["4116",15261452],["1511",15020000],["2139",11370000],["4213",9844916.3],["3122",8216800],["4112",5985000],["2132",5100000],["4216",4355914.7],["1113",4290000],["1345",4270000],["2324",2250000],["1112",1980000],["2111",1860000],["4121",1579000],["1386",1160000],["1361",1000000],["2141",1000000],["1381",580000],["1387",580000],["2131",530000],["2329",500000],["1341",340000],["1343",200000],["4111",200000],["2119",60000],["1334",20000],["2112",2000]],"economic_revenue_total_czk":228435083,"purpose_expenditure":[["6171",48004000],["3639",43249594],["2212",20610000],["4350",13900000],["2341",13850000],["2219",13450000],["2321",12567000],["2310",12021000],["3745",10170000],["3113",9672064],["5311",9520000],["3421",8870000],["2322",8736000],["3722",8305000],["3631",6700000],["3723",6170000],["2292",6000000],["6112",4379000],["3725",4125000],["3111",3545000],["3399",3420000],["3419",1930000],["3613",1750000],["3612",1720000],["5512",1569000],["3322",1505000],["3114",913000],["3314",850000],["3392",830000],["6310",790000],["3349",713000],["3330",600000],["3636",600000],["2141",520000],["3632",486000],["3326",450000],["6320",410000],["2229",400000],["3635",400000],["4179",400000],["1014",300000],["1070",250000],["3115",250000],["4351",250000],["4359",220000],["5213",200000],["6114",200000],["6399",200000],["2223",150000],["5272",150000],["3341",100000],["6409",100000],["3900",80000],["2143",70000],["3231",50000],["3412",43000],["6221",40000],["3729",30000],["3319",5000]],"purpose_expenditure_total_czk":286787658},"revised":{"economic_expenditure":[["6121",81680217.13],["5169",52028757.36],["5171",37827000],["5011",34602172],["5336",18618204.49],["5331",13768612],["5031",9135540],["5323",5885000],["5365",4877880],["5199",4641000],["6202",4540000],["5032",3427669],["5166",3304304.57],["5499",3291502],["5023",3269000],["5222",2671584.5],["5139",2488257.26],["5152",2405000],["5154",1971200],["5168",1697084.08],["6122",1688000],["5223",1646500],["5021",1560309],["5137",1454000],["5042",1139000],["5156",781500],["6119",760000],["6130",738000],["5163",700000],["5167",683800],["6322",530000],["5164",504000],["5141",500000],["5151",484500],["5136",378000],["6123",350000],["5175",345414],["5362",251000],["5162",238000],["5132",226000],["5038",220000],["5172",177000],["5329",173295.5],["5161",166096.3],["5134",165000],["5179",164000],["5321",140000],["5029",137000],["5195",120000],["5909",100000],["5903",97000],["5902",86195.43],["6125",82000],["5153",74000],["6111",71000],["5173",53000],["5122",46000],["5041",41000],["5131",36000],["5189",30500],["5221",30000],["5212",20000],["5229",20000],["5176",17000],["5192",14000],["5363",10000],["5133",8000],["5494",7000]],"economic_expenditure_total_czk":309393094.62,"economic_financing":[["8115",61710236],["8124",-3658000]],"economic_financing_total_czk":58052236,"economic_revenue":[["1211",69220000],["1121",35160000],["1111",26500000],["4213",19832577.2],["1511",15020000],["4122",13915012.5],["2139",11370000],["3122",8216800],["4116",6738141.09],["4112",5999400],["4216",5281295.19],["2132",5100000],["1122",4877880],["1113",4290000],["1345",4270000],["2324",2250000],["1112",1980000],["2111",1980000],["4121",1579000],["1386",1160000],["1361",1000000],["2141",1000000],["1381",580000],["1387",580000],["2131",530000],["2329",500000],["3113",500000],["2321",462500],["2322",400000],["1341",340000],["4222",250000],["1343",200000],["4111",176252.64],["2119",60000],["1334",20000],["2112",2000]],"economic_revenue_total_czk":251340858.62,"purpose_expenditure":[["6171",48096181],["3639",40634974.49],["2219",17350000],["2212",17110000],["3421",14870000],["4350",14462000],["3745",12702500],["3113",12570273],["2341",11450000],["2310",11401000],["2321",11132242.64],["2322",9536000],["5311",9520000],["3722",8295000],["3723",6970000],["3631",6390000],["2292",5885000],["3612",5710000],["6399",5077880],["3399",4540000],["3111",4441543.49],["6112",4385247.36],["3725",4125000],["5512",2672000],["3322",2348000],["2221",2115000],["3419",1945000],["3613",1750000],["3330",1601500],["3114",913000],["3314",850000],["3392",830000],["6310",790000],["3349",763000],["3635",700000],["2141",520000],["3632",486000],["4179",470000],["6320",410000],["2229",400000],["2223",370000],["3326",320000],["1014",300000],["3636",300000],["1070",250000],["3115",250000],["4359",240000],["6114",176252.64],["5272",150000],["4351",130000],["3341",100000],["6409",100000],["5213",97000],["3900",78500],["3231",75000],["2143",70000],["3412",53000],["3729",40000],["6221",40000],["4379",30000],["3319",5000]],"purpose_expenditure_total_czk":309393094.62},"actual":{"economic_expenditure":[["6121",69460205.62],["5169",47362182.88],["5011",33103512.01],["5171",32902169.27],["5336",18618204.49],["5331",13523513.13],["5031",8713138],["5323",5863302],["5365",4877880],["5199",4638387.71],["6202",4420000],["5032",3279858],["5023",3267460],["5499",2713181.8],["5222",2540782.4],["5166",2204063.14],["5152",2143372],["5139",1705569.91],["6122",1671486.14],["5223",1645791],["5168",1636360.62],["5154",1586539.01],["5137",1328011.05],["5042",990196.25],["6119",759880],["5021",722384.99],["6130",634194],["5156",621635.75],["5167",557719.02],["6322",480000],["5164",433460.73],["5163",419229.57],["5151",385485],["6123",350000],["5175",333878.5],["5141",306741.53],["5136",220640.42],["5162",180567.09],["5161",162100.69],["5179",157666.58],["5038",136107],["5321",128661.4],["5195",119534],["5134",112434],["5029",112000],["5329",107615.5],["5172",103227.27],["5132",90426.64],["5902",86195.43],["6111",70966.5],["5362",67854.01],["5153",57440.57],["5173",46123.5],["5041",37065.83],["5189",30250],["5221",28000],["5212",20000],["5176",16144],["5363",10000],["5192",9589],["5131",6760.5],["5494",6590],["5133",2517]],"economic_expenditure_total_czk":278326252.45,"economic_financing":[["8115",55324438.06],["8124",-3657132],["8901",-400000]],"economic_financing_total_czk":51267306.06,"economic_revenue":[["1211",68799933.44],["1121",36865129.16],["1111",25778168.92],["4122",13915012.5],["2139",11370002],["1511",7696725.52],["4116",6738141.09],["4112",5999400],["2132",5003815],["1122",4877880],["1113",4870218.47],["4213",4532224.64],["3122",4530742.5],["1345",4422246],["4216",3985494.25],["2324",3828119.28],["1112",2402451.07],["2111",2267450.1],["4121",1563000],["1361",1403860],["1386",1342980.32],["2141",761755.39],["2322",675509],["1387",526366.65],["2131",506384],["2321",491899],["1341",344165],["1343",270645],["4222",250000],["1334",186250.92],["4111",176252.64],["2226",172672.5],["3111",124000],["3113",121000],["2212",103700],["2119",94622],["2112",30980],["2328",11440],["1381",10509.53],["1337",7800],["2329",0.5]],"economic_revenue_total_czk":227058946.39,"purpose_expenditure":[["6171",43362822.59],["3639",40283264.97],["2219",15719729.07],["2212",15541634.55],["4350",14462000],["3421",13212039.78],["3745",12674543.03],["3113",12348699.13],["2310",10883548.95],["5311",9069875.14],["2322",8387572.56],["3722",6663297.31],["3723",6484228.28],["2321",6260412.23],["2292",5863302],["3612",5520490.87],["3631",5404553.83],["2341",4971210.6],["6399",4916854.01],["3399",4529122.12],["3111",4441543.49],["6112",4349881.24],["3725",3953332.75],["5512",2414983.44],["3322",2328538.56],["2221",2031896.77],["3419",1895000],["3330",1601256],["3613",1507928.53],["3114",889475],["3349",703860],["3392",618955.96],["3314",591928.64],["6310",403663.1],["4179",387863.5],["3635",374312],["2141",342344.49],["3632",340533.18],["6320",322308],["3636",246750],["3115",237949],["2223",236486.1],["1014",221507],["2229",217503.95],["4359",189740.38],["6114",176252.64],["1070",147725],["3326",124511],["4351",118661.4],["3231",69109.06],["2143",64320],["3341",63217.8],["3900",61830],["3412",45869.45],["4379",29558],["3729",16456]],"purpose_expenditure_total_czk":278326252.45}},"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."}}}}