{"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:00257052","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00257052","name":"Obec Nové Mitrovice","short_name":"Nové Mitrovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":558176},"amounts":{"revenue_approved":12943725,"revenue_adjusted":13625649,"revenue_actual":13323916.13,"expense_approved":12943725,"expense_adjusted":23346325,"expense_actual":19451315.82,"tax_revenue":10077234.95,"nontax_revenue":970417.18,"capital_revenue":70440,"transfer_revenue":2205824,"current_expense":9027463.4,"capital_expense":10423852.42,"budget_balance":-6127399.69,"cash_current":6408697.11,"cash_previous":12522693.8},"ratios":{"revenue_execution":0.97785552,"expense_execution":0.83316393,"balance_to_revenue":-0.45987979,"cash_to_expense":0.32947371,"cash_yoy":-0.48823335,"capital_expense_share":0.53589446,"transfer_revenue_share":0.16555373},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00257052/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00257052"},"seo":{"slug":"nove-mitrovice","path":"/cz/municipalities/nove-mitrovice/"},"population":{"value":359,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12943725,"expenditure_czk":12943725,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":13625649,"expenditure_czk":23346325,"financing_czk":9720676,"balance_czk":-9720676},{"stage":"actual","revenue_czk":13323916.13,"expenditure_czk":19451315.82,"financing_czk":6127399.69,"balance_czk":-6127399.69}],"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":[["6121",7164225],["5169",1937500],["5023",900000],["5011",500000],["5139",451000],["5154",410000],["5021",310000],["5171",260000],["5032",150000],["5365",100200],["5166",100000],["6130",100000],["6371",100000],["5163",70000],["5031",50000],["5137",50000],["5156",40000],["5168",40000],["5179",32000],["5362",30000],["5153",20000],["5364",20000],["5903",20000],["5323",18000],["5194",15000],["5321",13500],["5175",11000],["5162",10000],["5222",8000],["5167",5000],["5173",5000],["5038",1000],["5136",1000],["5161",1000],["5329",200],["5176",100]],"economic_expenditure_total_czk":12943725,"economic_revenue":[["1211",4136982],["4213",2700000],["1121",2106949],["1111",1486127],["1511",990000],["1345",350000],["1113",266459],["1122",170000],["3111",130000],["1112",126362],["1381",104386],["2111",91460],["1356",70000],["4112",70000],["2139",65000],["2132",30000],["2131",25000],["1341",15000],["1335",3000],["1343",3000],["1361",2000],["2112",1000],["1334",500],["2133",500]],"economic_revenue_total_czk":12943725,"purpose_expenditure":[["2310",6411725],["3639",1200000],["6171",1075000],["6112",1000000],["2115",500000],["3722",500000],["3631",300000],["3723",250000],["3632",212000],["5512",204500],["2212",200000],["3745",200000],["2321",150000],["3319",144500],["6399",130000],["3322",100000],["6320",60000],["2219",50000],["2223",50000],["6409",32000],["3399",30000],["3421",30000],["5213",20000],["6402",20000],["2292",18000],["3111",13000],["3341",10000],["6114",10000],["6310",10000],["1014",8000],["3721",5000]],"purpose_expenditure_total_czk":12943725,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",11835225],["5169",3990000],["5011",1070000],["5171",1061000],["5023",1000000],["5021",693000],["5139",556000],["5154",484000],["6130",400000],["5031",365000],["5137",320000],["5032",250000],["5223",240000],["6123",150000],["5365",100200],["5166",100000],["6371",100000],["5156",77000],["5163",70000],["5175",56000],["5329",50200],["5153",45000],["5162",43000],["5168",40000],["5179",33000],["5362",30000],["5173",27500],["5909",25600],["5151",25000],["5364",20000],["5903",20000],["5323",18000],["5194",15000],["5321",13500],["5222",9000],["5164",6000],["5167",5000],["5038",1000],["5136",1000],["5161",1000],["5176",100]],"economic_expenditure_total_czk":23346325,"economic_financing":[["8115",9720676]],"economic_financing_total_czk":9720676,"economic_revenue":[["1211",4136982],["1121",2106949],["1111",1486127],["4222",1000000],["1511",990000],["4116",868324],["2111",535460],["1345",430000],["1113",266459],["2324",230100],["1356",223000],["4122",220000],["1122",170000],["3111",130000],["1112",126362],["2139",115500],["1381",104386],["1386",100000],["2132",93000],["4112",85000],["2131",45000],["3113",45000],["4111",32500],["1387",30000],["2119",30000],["1341",15000],["1335",3000],["1343",3000],["1361",2000],["2112",1500],["1334",500],["2133",500]],"economic_revenue_total_czk":13625649,"purpose_expenditure":[["2310",6451725],["3639",5565000],["6171",3380600],["3326",1324000],["6112",1100000],["2115",850000],["3745",647000],["3722",641000],["5512",439500],["3631",340000],["2321",259000],["3723",255000],["3613",250000],["3330",240000],["3632",212000],["2212",200000],["3319",167500],["2411",130000],["6399",130000],["1032",110000],["3322",110000],["3341",84000],["3399",76000],["6320",60000],["6409",57000],["2219",50000],["2223",50000],["6114",43000],["3421",30000],["5213",20000],["6402",20000],["2292",18000],["3111",13000],["6310",10000],["1014",8000],["3721",5000]],"purpose_expenditure_total_czk":23346325},"actual":{"economic_expenditure":[["6121",9862703.42],["5169",2963586.16],["5011",1058442],["5023",1031765],["5171",830001.87],["5021",675369],["6130",396160],["5031",364258],["5139",354263.68],["5154",300754.32],["5137",291619.49],["5223",240000],["5032",187417],["6123",144989],["5365",95680],["5166",84579],["5182",75286],["5156",59222],["5175",58779.5],["5168",49376.18],["5163",48845],["5329",44856],["5162",43710.99],["5153",37811.69],["5364",29151.52],["5173",26005],["6371",20000],["5151",18249],["5323",18156],["5167",9078],["5194",8213],["5179",5927],["5164",3613],["5038",3273],["5176",3000],["5321",3000],["5161",2421],["5222",1000],["5136",754]],"economic_expenditure_total_czk":19451315.82,"economic_financing":[["8115",6127399.69]],"economic_financing_total_czk":6127399.69,"economic_revenue":[["1211",4128984.5],["1121",2211505.76],["1111",1506584.16],["4222",1000000],["1511",917909.44],["4116",868324],["2111",492727.08],["1345",429189],["1113",292241.01],["2324",224597.1],["1356",222300],["4122",220000],["1112",144137.29],["2139",109542],["1122",89880],["4112",85000],["1386",80569.22],["2132",72270],["3113",45000],["2131",44701],["4111",32500],["1387",31577.4],["3111",25440],["2119",23100],["1341",14500],["1335",3385.6],["2133",3100],["1361",2300],["1334",1534.8],["1381",636.77],["2112",380]],"economic_revenue_total_czk":13323916.13,"purpose_expenditure":[["3639",5178219.86],["2310",4565944.33],["6171",3335610.41],["3326",1331915.92],["6112",1031765],["2115",695387],["3722",640668.55],["3745",634891.33],["3613",243968],["3330",240000],["5512",217592.8],["3631",195516.46],["2321",178069.08],["3319",161249],["3723",159795.02],["2411",123795],["6399",89880],["3341",83983.89],["1032",71354.4],["3399",69664],["6320",43428],["3322",31650],["3632",29786],["6402",29151.52],["6409",29064],["2292",18156],["6114",12701],["6310",5417],["3421",2692.25]],"purpose_expenditure_total_czk":19451315.82}},"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."}}}}