{"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:00242764","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00242764","name":"Obec Mokrovraty","short_name":"Mokrovraty","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":540781},"amounts":{"revenue_approved":21951700,"revenue_adjusted":24512732.7,"revenue_actual":26297661.71,"expense_approved":22190800,"expense_adjusted":25351832.7,"expense_actual":17983606.67,"tax_revenue":18871554.66,"nontax_revenue":4739437.35,"capital_revenue":0,"transfer_revenue":2686669.7,"current_expense":16593621.72,"capital_expense":1389984.95,"budget_balance":8314055.04,"cash_current":21797094.83,"cash_previous":15631039.79},"ratios":{"revenue_execution":1.0728164,"expense_execution":0.70936121,"balance_to_revenue":0.31615187,"cash_to_expense":1.21205358,"cash_yoy":0.39447504,"capital_expense_share":0.07729178,"transfer_revenue_share":0.10216382},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00242764/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00242764"},"seo":{"slug":"mokrovraty","path":"/cz/municipalities/mokrovraty/"},"population":{"value":798,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":21951700,"expenditure_czk":22190800,"financing_czk":239100,"balance_czk":-239100},{"stage":"revised","revenue_czk":24512732.7,"expenditure_czk":25351832.7,"financing_czk":839100,"balance_czk":-839100},{"stage":"actual","revenue_czk":26297661.71,"expenditure_czk":17983606.67,"financing_czk":-8314055.04,"balance_czk":8314055.04}],"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",8699500],["5169",3627000],["5011",1820000],["5154",1321580],["5023",1230000],["5171",820000],["5331",765000],["5031",641000],["5321",520800],["5323",430000],["5141",400000],["5139",318600],["5032",277000],["5222",174000],["5499",123000],["5021",113520],["5162",105000],["5365",92000],["5168",70000],["5221",66000],["5163",62500],["5166",60000],["5156",57000],["5137",56900],["5362",56000],["5194",46000],["5329",43000],["5492",35000],["5136",32000],["5167",27000],["5038",20000],["5173",20000],["5172",15000],["5175",10000],["5903",10000],["6122",10000],["5132",7400],["5161",6000],["5131",1000],["5164",1000],["6119",1000]],"economic_expenditure_total_czk":22190800,"economic_financing":[["8115",2387100],["8124",-2148000]],"economic_financing_total_czk":239100,"economic_revenue":[["1211",8275000],["1121",3900000],["2111",3200600],["1111",2484000],["1511",1100000],["1345",760000],["1113",650000],["2141",450000],["1112",216000],["4112",216000],["2324",200000],["1342",80000],["2119",80000],["1386",70000],["2132",70000],["1122",50000],["2131",42000],["1387",35000],["2133",29100],["1341",20000],["2310",20000],["1361",3000],["1334",500],["2112",500]],"economic_revenue_total_czk":21951700,"purpose_expenditure":[["2310",4000000],["2212",3000000],["2321",2214000],["6171",2100000],["3113",1915000],["6112",1580000],["3722",1100000],["2341",1000000],["3421",1000000],["3723",890000],["3745",700000],["3631",500000],["3639",500000],["2294",430000],["3399",350000],["3613",350000],["5311",220800],["2219",100000],["3314",95000],["6399",50000],["5512",40000],["3721",25000],["6310",20000],["5213",10000],["3635",1000]],"purpose_expenditure_total_czk":22190800},"revised":{"economic_expenditure":[["6121",7650800],["5169",4246690],["5011",1870000],["5171",1836780],["5154",1539880],["5023",1230000],["5139",1181870.12],["5331",765000],["5031",641000],["5336",627851.19],["5321",492600],["5137",488571.39],["5323",431300],["5141",400000],["5032",277000],["5222",174000],["6122",150000],["5499",142000],["5021",125520],["5162",125000],["5168",123600],["5365",100800],["5163",84500],["5221",78000],["6129",70000],["5166",60000],["5362",57870],["5156",57000],["5329",53000],["5194",46000],["5172",43200],["5136",37200],["5492",35000],["5167",27000],["5173",20000],["5038",19300],["5132",12000],["5175",10500],["5903",10000],["5161",6000],["5494",2000],["5131",1000],["5164",1000],["6119",1000]],"economic_expenditure_total_czk":25351832.7,"economic_financing":[["8115",2987100],["8124",-2148000]],"economic_financing_total_czk":839100,"economic_revenue":[["1211",8275000],["1121",3900000],["2111",3200600],["1111",2484000],["4116",1134092.7],["1511",1100000],["4213",909580],["1345",760000],["1113",650000],["2141",450000],["4216",398090],["2324",280000],["4112",220900],["1112",216000],["1342",80000],["2119",80000],["1386",70000],["2132",70000],["1122",51870],["2131",42000],["1387",35000],["4111",32500],["2133",29100],["1341",20000],["2310",20000],["1361",3000],["1334",500],["2112",500]],"economic_revenue_total_czk":24512732.7,"purpose_expenditure":[["2310",4000000],["2212",3000000],["3113",2732431.19],["2321",2514000],["6171",2304900],["3723",1893031.51],["6112",1580000],["3722",1100000],["3421",1000000],["3639",1000000],["2341",990000],["3745",900000],["3631",500000],["2294",353800],["3399",350000],["3613",350000],["5311",220800],["2219",200000],["3314",95000],["2292",77500],["6399",51870],["5512",40000],["6114",32500],["6310",30000],["3721",25000],["5213",10000],["3635",1000]],"purpose_expenditure_total_czk":25351832.7},"actual":{"economic_expenditure":[["5169",4110109.34],["5011",1837917.63],["5171",1601401.63],["5154",1433614.78],["6121",1249264.95],["5023",1173930.4],["5139",1156274.26],["5331",765000],["5031",663070],["5336",627851.19],["5321",509234],["5323",431102],["5141",380203.55],["5137",344544.08],["5032",270319],["5222",144500],["6122",140720],["5021",138620],["5499",138613.97],["5162",133639.09],["5168",128717.1],["5365",98770],["5221",77930],["5163",74789.78],["5166",62048.92],["5156",47787],["5172",43129],["5329",43000],["5136",37820],["5194",36206],["5492",32791],["5362",-24193],["5173",16459],["5167",15330],["5132",12911],["5175",9122],["5038",7548],["5161",4225],["5019",3423],["5131",2863],["5494",2000],["5164",1000]],"economic_expenditure_total_czk":17983606.67,"economic_financing":[["8118",-33300000],["8117",33100000],["8115",-5966055.04],["8124",-2148000]],"economic_financing_total_czk":-8314055.04,"economic_revenue":[["1211",8065194.65],["1121",4317697.58],["2111",3607978.16],["1111",2956490.11],["1511",1396832.62],["4116",1134092.7],["4213",909580],["1345",732724],["1113",570744.68],["2324",424621.08],["2141",398444.67],["4216",398090],["1112",281447.07],["1342",224850],["4112",220900],["1386",157312.86],["2132",64191],["1387",61653.57],["1122",51870],["2310",44343],["2322",42768],["2131",39116],["2119",38935.64],["2329",30414],["2133",29040],["1335",26962.6],["4111",24007],["1341",21034],["2212",19335.8],["1361",2890],["1334",1793.7],["1381",1257.22],["1349",800],["2112",250]],"economic_revenue_total_czk":26297661.71,"purpose_expenditure":[["3113",2683587.33],["2321",2418258.81],["6171",2259602.62],["2310",1821724.08],["3723",1657783.45],["6112",1512317.03],["2212",1097927.05],["3722",996271.52],["3639",884109.06],["3745",732990.6],["2294",353629],["3613",286260.95],["3399",252548],["5311",220800],["3631",184148.71],["3421",168656],["2219",129670],["3314",85620.93],["2292",77473],["2341",76787],["5512",37277.51],["6399",-24293],["6114",24007],["3721",23648.24],["6310",22801.78]],"purpose_expenditure_total_czk":17983606.67}},"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."}}}}