{"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:00244112","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00244112","name":"Obec Mutějovice","short_name":"Mutějovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Rakovník","municipality_code":542121},"amounts":{"revenue_approved":22233800,"revenue_adjusted":28499237.74,"revenue_actual":26994466.43,"expense_approved":19209800,"expense_adjusted":27995237.74,"expense_actual":25856374.74,"tax_revenue":22305581.46,"nontax_revenue":2529827.23,"capital_revenue":8190,"transfer_revenue":2150867.74,"current_expense":21961920.37,"capital_expense":3894454.37,"budget_balance":1138091.69,"cash_current":11318717.17,"cash_previous":13197425.48},"ratios":{"revenue_execution":0.94719959,"expense_execution":0.92359904,"balance_to_revenue":0.04216018,"cash_to_expense":0.43775345,"cash_yoy":-0.14235415,"capital_expense_share":0.15061873,"transfer_revenue_share":0.0796781},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00244112/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00244112"},"seo":{"slug":"mutejovice","path":"/cz/municipalities/mutejovice/"},"population":{"value":859,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":22233800,"expenditure_czk":19209800,"financing_czk":-3024000,"balance_czk":3024000},{"stage":"revised","revenue_czk":28499237.74,"expenditure_czk":27995237.74,"financing_czk":-504000,"balance_czk":504000},{"stage":"actual","revenue_czk":26994466.43,"expenditure_czk":25856374.74,"financing_czk":-1138091.69,"balance_czk":1138091.69}],"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":[["5011",3610000],["5331",2930000],["5169",2665400],["5141",2172000],["5023",1500000],["5031",868000],["5154",854000],["5171",771300],["5153",651400],["5139",582600],["5032",314000],["5499",237200],["5362",236000],["5156",209000],["5152",200000],["6121",200000],["5137",190800],["5329",168000],["5021",110000],["5163",103000],["5194",77200],["6122",75000],["5151",60200],["5222",60200],["5162",60000],["5168",55000],["5167",53000],["5132",44000],["5175",37000],["5134",35000],["5136",14000],["5369",12000],["5038",11500],["6130",10000],["5161",8000],["5131",7000],["5133",5000],["5173",5000],["5229",5000],["5019",2000],["5191",1000]],"economic_expenditure_total_czk":19209800,"economic_financing":[["8124",-3024000]],"economic_financing_total_czk":-3024000,"economic_revenue":[["1211",9000000],["1121",4400000],["1111",3190000],["1511",1200000],["1345",845200],["1113",770000],["2132",729000],["4121",611000],["4112",452000],["1112",190000],["2324",181000],["1122",180000],["2131",85400],["1386",80000],["2111",71100],["1361",60000],["1381",40000],["1701",40000],["2343",38000],["1387",37000],["1341",21000],["1334",6000],["2342",3400],["1335",2000],["2141",1100],["2139",600]],"economic_revenue_total_czk":22233800,"purpose_expenditure":[["6171",3057700],["2321",2996400],["3639",2875000],["3113",2600000],["6112",1941000],["3722",1329000],["4357",723000],["3631",652000],["1031",574000],["3612",377500],["3111",330000],["3419",319500],["5512",197500],["2219",180000],["3519",170800],["2292",162000],["3399",143000],["2310",108500],["3314",80500],["6399",68000],["3745",67000],["3613",64000],["2329",39500],["5212",28200],["3329",26500],["6409",19700],["3723",16000],["3632",13000],["1012",12000],["1014",12000],["3421",10500],["3319",10000],["3541",3000],["3669",3000]],"purpose_expenditure_total_czk":19209800},"revised":{"economic_expenditure":[["5169",4243080],["5331",3542916.74],["6121",3172481],["5011",2850673],["5141",2172000],["5171",2067947],["5023",1476400],["5139",1355780],["5901",1165741],["5154",964642],["5031",946600],["6122",711300],["5137",577100],["5153",554600],["5032",383900],["5156",219000],["5329",207260],["5021",200839],["5499",197258],["5168",123600],["5163",102300],["5152",100000],["5362",86612],["6129",81000],["5162",67500],["5194",58740],["5336",51600],["5175",47942],["5136",43900],["5167",41100],["5134",38100],["5151",26800],["5161",21100],["5229",15000],["5364",14826],["5369",12000],["5038",11600],["6130",10000],["5222",8800],["5019",5500],["5133",5000],["5179",5000],["5132",4000],["5173",2700],["5191",1000]],"economic_expenditure_total_czk":27995237.74,"economic_financing":[["8124",-3024000],["8115",2520000]],"economic_financing_total_czk":-504000,"economic_revenue":[["1211",10852882],["1121",5158010],["1111",3590000],["1511",1605946],["4116",1072288.74],["2132",1048487],["1345",888410],["1113",770000],["4121",589608],["4112",417500],["2111",411513],["2329",394000],["1112",336200],["2324",226000],["2139",187673],["1386",187504],["1122",180000],["2131",123029],["2119",85120],["1387",73000],["1361",71390],["1701",55500],["2343",50000],["4122",40699],["4111",30772],["1341",21000],["2229",14826],["3111",7300],["1334",6000],["1335",2000],["1381",1480],["2141",1100]],"economic_revenue_total_czk":28499237.74,"purpose_expenditure":[["3113",4968162.74],["6171",4513100],["2321",4245970],["3639",4154200],["6112",2020400],["2219",1798747],["3722",1768840],["4357",663900],["3612",545800],["1031",500500],["3631",416800],["3745",401400],["3419",370400],["3111",346000],["5512",245000],["3399",202250],["2292",193860],["3613",176200],["3314",85500],["2310",74400],["3723",72000],["3519",60042],["6114",41254],["6409",40700],["3319",16000],["6399",15612],["3632",13000],["1012",12000],["1014",12000],["3421",10500],["2329",7500],["3541",3000],["5212",200]],"purpose_expenditure_total_czk":27995237.74},"actual":{"economic_expenditure":[["5169",4027770.83],["5331",3542839.74],["6121",3133686.21],["5011",2805362.48],["5171",2042584.19],["5141",2003499.37],["5023",1383030],["5139",1327058.25],["5154",947706.76],["5031",946087],["6122",680546.37],["5137",562301.46],["5153",549522],["5032",378908],["5329",207240],["5156",202340.2],["5499",195174.52],["5021",189073],["5168",122669.48],["5152",93362.9],["6129",80221.79],["5163",76939.6],["5162",67402.91],["5194",55298],["5336",51600],["5175",42462.95],["5136",37637],["5362",-35692],["5167",30990.5],["5134",27149],["5161",19964.8],["5151",15714],["5229",15000],["5038",11515],["5222",7014],["5179",5000],["5364",3925],["5019",3469.43]],"economic_expenditure_total_czk":25856374.74,"economic_financing":[["8124",-3016800],["8115",1878708.31]],"economic_financing_total_czk":-1138091.69,"economic_revenue":[["1211",9628028.87],["1121",5158005.11],["1111",3525250.44],["1511",1605943.63],["4116",1072288.74],["2132",1048487],["1345",888409],["1113",681505.43],["4121",589608],["4112",417500],["2111",400249],["2329",393674],["1112",336157.75],["2324",225644.41],["1386",187909.22],["2139",187673],["2131",123029.2],["2119",85141.7],["1122",78540],["1387",73648.09],["1361",71390],["1701",54793],["2343",49927.73],["4122",40699],["4111",30772],["2229",14826],["1341",11700],["3111",8190],["1334",2573.76],["1381",1477.16],["2141",1175.19],["1339",250]],"economic_revenue_total_czk":26994466.43,"purpose_expenditure":[["3113",4957255.11],["2321",4072972.24],["3639",3921930.77],["6171",3261456.39],["6112",1922092.72],["2219",1775829.95],["3722",1768804.63],["4357",558304.28],["3612",543479.97],["1031",500451],["3631",414564.63],["3745",400294.84],["3419",369755.27],["3111",345923],["5512",238076.97],["3399",201886.44],["2292",193860],["3613",175227],["6399",-118356],["3723",71435.98],["3314",71224],["2310",53694.9],["3519",44826.8],["6114",41223.43],["6409",38864],["3319",15998],["3421",7079],["2329",4907.42],["3632",3312]],"purpose_expenditure_total_czk":25856374.74}},"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."}}}}