{"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:00240486","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240486","name":"Obec Mochov","short_name":"Mochov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538507},"amounts":{"revenue_approved":29774200,"revenue_adjusted":37639600,"revenue_actual":40943748.04,"expense_approved":86774200,"expense_adjusted":94639600,"expense_actual":26464119.82,"tax_revenue":35650622.02,"nontax_revenue":4045511.49,"capital_revenue":0,"transfer_revenue":1247614.53,"current_expense":25771345.82,"capital_expense":692774,"budget_balance":14479628.22,"cash_current":74842062.95,"cash_previous":60362434.73},"ratios":{"revenue_execution":1.08778382,"expense_execution":0.27963051,"balance_to_revenue":0.35364687,"cash_to_expense":2.82805789,"cash_yoy":0.23987813,"capital_expense_share":0.02617786,"transfer_revenue_share":0.03047143},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240486/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240486"},"seo":{"slug":"mochov","path":"/cz/municipalities/mochov/"},"population":{"value":1609,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":29774200,"expenditure_czk":86774200,"financing_czk":57000000,"balance_czk":-57000000},{"stage":"revised","revenue_czk":37639600,"expenditure_czk":94639600,"financing_czk":57000000,"balance_czk":-57000000},{"stage":"actual","revenue_czk":40943748.04,"expenditure_czk":26464119.82,"financing_czk":-14479628.22,"balance_czk":14479628.22}],"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":[["5171",37055000],["6121",20500000],["5169",7365000],["5011",4500000],["5901",4000000],["5331",3060000],["5023",1535000],["5031",1116000],["6122",1000000],["6901",743310],["5139",712000],["5137",635000],["5321",560000],["5032",550890],["5154",482000],["5222",425000],["5362",400000],["5021",391000],["5175",263500],["5339",200000],["5163",162000],["5153",155000],["5323",150000],["5194",130000],["5168",120000],["5156",80000],["5179",80000],["5229",53000],["5172",50000],["5162",47000],["5136",45000],["5166",30000],["5038",25000],["5132",25000],["5167",25000],["5221",23000],["5151",20000],["5329",20000],["5161",11000],["5173",10000],["5223",10000],["5138",7000],["5133",1500],["5164",1000]],"economic_expenditure_total_czk":86774200,"economic_financing":[["8115",57000000]],"economic_financing_total_czk":57000000,"economic_revenue":[["1211",11000000],["1121",6000000],["1111",4000000],["1511",2500000],["2141",1300000],["2132",1282200],["2111",1035000],["1113",900000],["1122",400000],["4112",384000],["2131",260000],["1112",250000],["2324",150000],["1386",120000],["1381",60000],["1387",60000],["1341",35000],["1361",35000],["2112",3000]],"economic_revenue_total_czk":29774200,"purpose_expenditure":[["3117",17261000],["2219",11005000],["2321",10100000],["2212",10070000],["6171",5576500],["3745",5102500],["6409",4743310],["3613",4190000],["3111",3169000],["5512",2765000],["6112",1766890],["3722",1607000],["3632",1590000],["2310",1550000],["3399",1540000],["5311",966000],["3723",900000],["3421",505000],["3631",440000],["6399",400000],["3419",335000],["4351",200000],["2292",180000],["3429",125000],["6320",120000],["3511",110000],["3314",102000],["3612",100000],["5299",75000],["3636",40000],["3721",40000],["2242",30000],["3113",20000],["3231",20000],["3545",20000],["6310",7000],["3543",3000]],"purpose_expenditure_total_czk":86774200},"revised":{"economic_expenditure":[["5901",51000000],["6901",17584010],["5171",7109500],["5169",4485500],["5011",3580000],["5331",2904000],["5023",1535000],["5031",890000],["5336",701000],["6121",590000],["5032",472790],["5321",426000],["5222",420000],["5021",399316],["5154",365500],["5139",355009],["5339",225000],["5362",214000],["5175",193480],["5163",134500],["5153",129000],["5137",124000],["5168",115000],["5323",113000],["6119",80000],["5179",73000],["5156",70000],["5229",53000],["5194",51000],["5172",50000],["6122",34000],["5162",22000],["5221",21000],["5136",20300],["5038",19100],["5167",18400],["5329",15000],["5151",11000],["5132",10000],["5223",10000],["5161",8847],["5166",4000],["5173",1548],["5164",1000],["5133",800]],"economic_expenditure_total_czk":94639600,"economic_financing":[["8115",57000000]],"economic_financing_total_czk":57000000,"economic_revenue":[["1211",15100000],["1121",6600000],["1111",5400000],["1511",3160000],["2132",1312200],["2111",1074400],["1113",1040000],["2141",1000000],["4116",834000],["1112",430000],["4112",387600],["2324",317000],["1386",296000],["2131",268000],["1122",200000],["1387",115000],["1361",36000],["1341",35000],["4111",25400],["2322",7000],["2112",2000]],"economic_revenue_total_czk":37639600,"purpose_expenditure":[["6409",68584010],["2219",5604000],["6171",4177600],["3745",2893400],["3111",2566200],["6112",1764890],["3117",1670000],["3722",1600000],["3399",1011100],["3723",952200],["2321",790000],["5311",438000],["3631",317000],["3419",300000],["3421",278000],["4351",225000],["6399",214000],["3322",161000],["3429",120000],["2292",116500],["6320",114000],["2212",109500],["3635",80000],["3314",76600],["3613",71000],["3632",64000],["3612",52000],["3511",46700],["5512",38000],["3721",34000],["3636",33000],["2242",30000],["6114",25400],["3545",20000],["3231",18000],["3113",15000],["2310",13000],["2221",8000],["6310",5500],["3543",3000]],"purpose_expenditure_total_czk":94639600},"actual":{"economic_expenditure":[["5171",7018602.46],["5169",4245647.1],["5011",3557570],["5331",2904000],["5023",1533902],["5362",1075410],["5031",886992],["5336",700614.53],["6121",588230],["5032",470751],["5222",415400],["5321",403115.87],["5021",396368],["5154",351199.87],["5139",338631.91],["5339",223281],["5175",194742],["5163",132234.2],["5153",127277.39],["5137",123097.48],["5323",112740],["5168",103965.61],["6119",71390],["5194",67545],["5179",67384.83],["5156",63211],["5229",53000],["5172",47795],["6122",33154],["5221",20805],["5162",19551.67],["5038",19025],["5136",18777],["5167",18160.9],["5329",15000],["5151",10824],["5223",10000],["5161",9034],["5132",8847],["5166",3630],["5173",1487],["5164",1000],["5133",726]],"economic_expenditure_total_czk":26464119.82,"economic_financing":[["8115",-14479628.22]],"economic_financing_total_czk":-14479628.22,"economic_revenue":[["1211",15233819.04],["1121",8150642.02],["1111",5846741.82],["1511",3248935.73],["2132",1313746],["2111",1083227.5],["1113",1077826.69],["1122",1075410],["2141",1045793.49],["4116",834614.53],["1112",531380.04],["4112",387600],["2324",325744.5],["1386",296943.59],["2131",268273],["1387",116391.06],["1361",37530],["1341",32550],["4111",25400],["2322",6551],["1381",2405.71],["2112",2176],["1382",46.32]],"economic_revenue_total_czk":40943748.04,"purpose_expenditure":[["2219",5587414.76],["6171",4171503.14],["3745",2825068.99],["3111",2564815.57],["6112",1762777],["3117",1669294.24],["3722",1383327.74],["6399",1075410],["3399",1018985.73],["3723",931931.72],["2321",737537.89],["5311",416240.92],["3631",296050.82],["3419",295400],["3421",271736.97],["4351",223281],["3322",161000],["3429",120000],["2292",116184.45],["6320",113270],["2212",108351.87],["3314",73495],["3635",71390],["3613",69324.53],["3632",63114],["3612",51364],["3511",46309.18],["5512",36517.03],["3721",33996.16],["3636",32960],["2242",30000],["6114",25400],["3545",20000],["3231",17805],["3113",15000],["2310",12653.51],["2221",7550.4],["6310",4658.2],["3543",3000]],"purpose_expenditure_total_czk":26464119.82}},"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."}}}}