{"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:00572560","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00572560","name":"Obec Mutěnín","short_name":"Mutěnín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Domažlice","municipality_code":553999},"amounts":{"revenue_approved":10332500,"revenue_adjusted":13685122,"revenue_actual":10573343.34,"expense_approved":9538000,"expense_adjusted":16589800,"expense_actual":12706405.89,"tax_revenue":7861767.85,"nontax_revenue":1023394.49,"capital_revenue":77716,"transfer_revenue":1610465,"current_expense":7581747.87,"capital_expense":5124658.02,"budget_balance":-2133062.55,"cash_current":24901676.13,"cash_previous":27272549.7},"ratios":{"revenue_execution":0.77261594,"expense_execution":0.76591676,"balance_to_revenue":-0.20173965,"cash_to_expense":1.95977339,"cash_yoy":-0.0869326,"capital_expense_share":0.40331295,"transfer_revenue_share":0.1523137},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00572560/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00572560"},"seo":{"slug":"mutenin","path":"/cz/municipalities/mutenin/"},"population":{"value":266,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10332500,"expenditure_czk":9538000,"financing_czk":-794500,"balance_czk":794500},{"stage":"revised","revenue_czk":13685122,"expenditure_czk":16589800,"financing_czk":2904678,"balance_czk":-2904678},{"stage":"actual","revenue_czk":10573343.34,"expenditure_czk":12706405.89,"financing_czk":2133062.55,"balance_czk":-2133062.55}],"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":[["5169",2683000],["5362",1504000],["5023",1200000],["5011",1040000],["5139",760000],["5171",504000],["5031",350000],["5154",236000],["5137",185000],["5021",168500],["5032",150000],["5321",149000],["5175",87000],["5156",80000],["5153",69000],["5329",58000],["5163",45000],["5168",35000],["6130",30000],["5365",25000],["5162",23000],["5364",17000],["5222",16000],["5166",15000],["5323",15000],["5499",15000],["5167",13000],["5173",13000],["5131",10000],["5138",10000],["5132",8000],["5136",7000],["5194",7000],["5038",5500],["5161",5000]],"economic_expenditure_total_czk":9538000,"economic_financing":[["8115",-794500]],"economic_financing_total_czk":-794500,"economic_revenue":[["1211",2750000],["1121",1500000],["1122",1150000],["1111",1000000],["2111",948000],["2141",900000],["1511",500000],["1345",280000],["2132",256000],["1113",230000],["2131",130000],["4112",100000],["2324",95000],["1356",84000],["4116",72000],["1112",70000],["3111",60000],["2112",55000],["1386",44000],["4111",40000],["1387",20000],["2139",15000],["2321",12000],["1341",10000],["1334",5000],["2119",5000],["1361",1500]],"economic_revenue_total_czk":10332500,"purpose_expenditure":[["1031",1500000],["6399",1500000],["6112",1400000],["6171",1400000],["3745",1200000],["1032",700000],["3722",360000],["3399",250000],["2310",200000],["3631",200000],["3723",140000],["2341",100000],["5512",100000],["3419",60000],["1036",50000],["2212",50000],["2321",50000],["3326",50000],["3612",50000],["3639",50000],["6320",35000],["3725",20000],["6402",17000],["2292",15000],["3341",10000],["3632",10000],["6310",10000],["3314",6000],["5213",5000]],"purpose_expenditure_total_czk":9538000},"revised":{"economic_expenditure":[["5169",2774000],["5171",2548000],["6123",2440000],["6121",1648000],["5362",1222500],["5023",1200000],["5011",1069800],["5139",767000],["6130",496000],["5031",415000],["5021",267500],["5154",246000],["6122",200000],["5137",185000],["5032",180000],["5321",164000],["5175",89000],["5156",80000],["5153",69000],["5212",67000],["5134",64000],["5329",58000],["6119",47000],["5163",45000],["5168",35000],["5365",25000],["5162",23000],["5364",17000],["5222",16000],["5166",15000],["5323",15000],["5499",15000],["5167",13000],["5173",13000],["5131",10000],["5138",10000],["5132",8000],["5136",7000],["5194",7000],["5133",6000],["5038",5500],["5161",5000],["5019",2000],["5039",500]],"economic_expenditure_total_czk":16589800,"economic_financing":[["8115",2904678]],"economic_financing_total_czk":2904678,"economic_revenue":[["1211",2820000],["4213",1793322],["1121",1500000],["1122",1150000],["1111",1000000],["2111",948000],["2141",900000],["4122",814000],["4222",550500],["1511",500000],["1345",280000],["2132",256000],["1113",230000],["2131",130000],["4112",102300],["2324",95000],["1112",90000],["1356",84000],["4111",72500],["4116",72000],["1387",70000],["1386",64000],["3111",60000],["2112",55000],["2139",15000],["2321",12000],["1341",10000],["1334",5000],["2119",5000],["1361",1500]],"economic_revenue_total_czk":13685122,"purpose_expenditure":[["3745",3749800],["6171",1654000],["1031",1500000],["2219",1500000],["6112",1495000],["2212",1370000],["6399",1218500],["3419",828000],["1032",700000],["3639",516000],["3722",414000],["5512",277000],["3399",250000],["2310",200000],["3631",200000],["3723",140000],["2341",100000],["1036",97000],["2141",67000],["2321",50000],["3326",50000],["3612",50000],["6320",35000],["6114",32500],["3725",20000],["6402",17000],["2292",15000],["3341",10000],["3632",10000],["6310",10000],["3314",6000],["5213",5000],["2229",3000]],"purpose_expenditure_total_czk":16589800},"actual":{"economic_expenditure":[["5169",2829854.3],["6123",2436456],["6121",1992471.23],["5023",1170107],["5011",985090],["6130",467000],["5031",422653],["5021",256023],["5139",255416.37],["5171",239892.29],["5154",232211.03],["5032",183371],["6122",182641.41],["5321",171852],["5362",129476],["5137",99522.89],["5175",68305.07],["5212",66667],["5134",63476.01],["5156",56453.5],["5329",55350],["5153",55273.74],["6119",46089.38],["5173",42936],["5163",39591],["5168",31481.78],["5162",26839.79],["5499",14000],["5323",13464],["5364",12682],["5166",12680],["5194",10778.8],["5167",10500.5],["5492",10000],["5131",4997.8],["5038",4455],["5161",2828],["5179",1620],["5222",1000],["5136",899]],"economic_expenditure_total_czk":12706405.89,"economic_financing":[["8117",3000000],["8901",-586215.05],["8115",-280722.4]],"economic_financing_total_czk":2133062.55,"economic_revenue":[["1211",3067922.22],["1121",1643672.38],["1111",1108620.49],["4222",950500],["1511",661753.07],["1122",600810],["2111",483713.85],["4116",411165],["1345",284339],["2132",221281.57],["1113",217162.76],["4122",114000],["1112",107119.73],["4112",102300],["2131",89435.85],["2141",85500],["3111",77716],["1356",74291.63],["2324",73771.38],["1386",59879.43],["2321",57000],["4111",32500],["1387",23468.9],["1341",8500],["2139",7000],["2133",5691.84],["1334",2818.2],["1361",940],["1381",470.04]],"economic_revenue_total_czk":10573343.34,"purpose_expenditure":[["3745",3538547.03],["6112",1494635.79],["1031",1423139.25],["6171",1395238.54],["2212",1318621.7],["3419",827090.96],["1032",526784.85],["3639",474100],["3722",413635.65],["5512",276086.37],["3399",239506.87],["3723",132088],["6399",105548],["2310",94199],["3631",88134.94],["1036",74349.38],["2141",66667],["3326",49961],["3612",49672.67],["6114",29409.89],["6320",27343],["2321",21597],["2292",13464],["6402",12682],["6310",5318],["3314",4793],["2229",2552],["2219",1000],["3632",240]],"purpose_expenditure_total_czk":12706405.89}},"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."}}}}