{"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:00256951","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256951","name":"Obec Mohelnice","short_name":"Mohelnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":558079},"amounts":{"revenue_approved":1840000,"revenue_adjusted":2745145,"revenue_actual":2965461,"expense_approved":4440000,"expense_adjusted":4145145,"expense_actual":3328031.76,"tax_revenue":1915694.99,"nontax_revenue":66855.01,"capital_revenue":12466,"transfer_revenue":970445,"current_expense":2977736.54,"capital_expense":350295.22,"budget_balance":-362570.76,"cash_current":9055219.17,"cash_previous":9417789.93},"ratios":{"revenue_execution":1.0802566,"expense_execution":0.80287463,"balance_to_revenue":-0.12226455,"cash_to_expense":2.72089326,"cash_yoy":-0.0384985,"capital_expense_share":0.10525597,"transfer_revenue_share":0.32724929},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256951/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256951"},"seo":{"slug":"mohelnice","path":"/cz/municipalities/mohelnice/"},"population":{"value":68,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1840000,"expenditure_czk":4440000,"financing_czk":2600000,"balance_czk":-2600000},{"stage":"revised","revenue_czk":2745145,"expenditure_czk":4145145,"financing_czk":1400000,"balance_czk":-1400000},{"stage":"actual","revenue_czk":2965461,"expenditure_czk":3328031.76,"financing_czk":362570.76,"balance_czk":-362570.76}],"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",1100000],["5169",1025240],["5171",523960],["5023",358000],["5139",318000],["5362",300000],["6119",160000],["5021",111500],["5154",78000],["5365",68600],["5901",61170],["5137",45000],["5364",43850],["5321",40300],["5032",33800],["5163",32700],["5168",32000],["5909",22000],["5194",15500],["5903",10000],["5175",9600],["5329",9120],["5166",8900],["5176",6000],["5363",4000],["5162",3600],["5031",3100],["5136",3000],["5173",3000],["5323",2660],["5156",2000],["5161",2000],["5222",2000],["5494",1000],["5038",400]],"economic_expenditure_total_czk":4440000,"economic_financing":[["8115",2600000]],"economic_financing_total_czk":2600000,"economic_revenue":[["1211",600000],["1121",285000],["1111",255000],["2111",220800],["1511",218000],["4112",71800],["1122",67000],["1345",48000],["1113",40000],["1112",13000],["2131",6500],["1386",5000],["1381",3000],["3111",3000],["1387",2000],["1343",1200],["1341",700]],"economic_revenue_total_czk":1840000,"purpose_expenditure":[["3639",895000],["1031",600000],["6171",440000],["6112",400000],["6399",367000],["2212",350000],["1037",250000],["3635",160000],["3421",155000],["1032",150000],["3723",92000],["3745",90000],["2321",75000],["3722",70000],["6409",65670],["3399",58000],["6402",43850],["3631",35000],["4351",30000],["6320",25000],["2310",20000],["5213",10000],["3392",7000],["5512",7000],["3319",5000],["3341",5000],["3419",5000],["6310",5000],["3725",4620],["3729",4400],["3326",3000],["3721",3000],["2292",2660],["1014",2000],["3314",2000],["4379",2000],["3632",500],["3726",300]],"purpose_expenditure_total_czk":4440000},"revised":{"economic_expenditure":[["5171",1211460],["5169",1165315],["6121",430070],["5023",358000],["5139",233000],["5021",138300],["5154",81000],["5362",77000],["5365",75100],["5364",43850],["5137",42500],["5321",40300],["5032",33800],["5194",33500],["5163",32700],["5168",32000],["6130",20600],["5901",18270],["5903",10000],["5175",9900],["5329",9120],["5176",6000],["5909",6000],["5167",5900],["5173",4000],["5363",4000],["5162",3800],["5031",3100],["5136",3000],["5166",3000],["5323",2660],["5161",2500],["5156",2000],["5222",2000],["5494",1000],["5038",400]],"economic_expenditure_total_czk":4145145,"economic_financing":[["8115",1400000]],"economic_financing_total_czk":1400000,"economic_revenue":[["1211",600000],["4122",501075],["1121",395000],["1111",295000],["1511",233000],["4116",223070],["4222",142000],["1122",73500],["4112",71800],["1113",50000],["1345",48000],["4111",32500],["2111",30800],["1112",23000],["1386",10000],["2131",6500],["1381",3000],["3111",3000],["1387",2000],["1343",1200],["1341",700]],"economic_revenue_total_czk":2745145,"purpose_expenditure":[["2212",1250000],["6171",662000],["1031",400000],["6112",400000],["3745",165600],["3639",164000],["3636",160000],["1032",150000],["6399",148500],["3723",92000],["3722",75000],["1037",73070],["3399",58000],["3421",55000],["6402",43850],["3631",35000],["6114",32500],["4351",31075],["2321",25000],["6320",25000],["2310",20000],["3419",10000],["5213",10000],["3392",7000],["5512",7000],["3319",6000],["6409",5070],["3341",5000],["6310",5000],["3725",4620],["3729",4400],["3326",3000],["3721",3000],["2292",2660],["1014",2000],["3314",2000],["4379",2000],["3632",500],["3726",300]],"purpose_expenditure_total_czk":4145145},"actual":{"economic_expenditure":[["5171",1194002.6],["5169",773234.83],["5023",357516],["6121",331565.22],["5139",140940.72],["5021",135228],["5365",74550],["5154",58630.41],["5364",43846],["5137",40595],["5032",33248],["5194",32441.7],["5163",27256],["5168",27087.48],["6130",18730],["5362",-17511],["5321",14995.8],["5329",8820],["5175",6635],["5167",5566],["5909",3915],["5162",3749],["5173",3337],["5031",3076],["5323",2660],["5161",2168],["5494",881],["5136",468],["5038",400]],"economic_expenditure_total_czk":3328031.76,"economic_financing":[["8115",362570.76]],"economic_financing_total_czk":362570.76,"economic_revenue":[["1211",740572.55],["4122",501075],["1121",403093.97],["1111",308430.35],["1511",237371.24],["4116",223070],["4222",142000],["1122",73500],["4112",71800],["1113",53186.89],["1345",50040],["2111",47854.7],["4111",32500],["1112",26255.8],["1386",14679.85],["3111",12466],["2324",6883.31],["2131",6584],["1387",5754.53],["2321",5533],["1343",1700],["1341",800],["1361",200],["1381",109.81]],"economic_revenue_total_czk":2965461,"purpose_expenditure":[["2212",1189502.6],["6171",604971.89],["6112",392876],["1031",289601.81],["3745",161543],["1032",90000],["3723",88794.04],["3639",83334.91],["3722",71345.24],["6399",55989],["6402",43846],["3399",43409.5],["3636",40000],["3421",38284.57],["6320",23217],["1037",18150],["2321",14083],["3631",14040],["6114",13090.4],["4351",7945.8],["2310",6842],["3319",5959],["3419",5381],["5512",5033],["3725",4620],["3729",4356],["6409",4200],["2292",2660],["6310",1720],["3314",1500],["3341",540],["3632",500],["3326",489],["3726",207]],"purpose_expenditure_total_czk":3328031.76}},"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."}}}}