{"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:00266507","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266507","name":"Obec Moldava v Krušných horách","short_name":"Moldava v Krušných horách","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Teplice","municipality_code":567728},"amounts":{"revenue_approved":12221450,"revenue_adjusted":12732610,"revenue_actual":14174724.81,"expense_approved":17119130,"expense_adjusted":17630290,"expense_actual":13244879.59,"tax_revenue":7497915.82,"nontax_revenue":2685489.99,"capital_revenue":3671370,"transfer_revenue":319949,"current_expense":11319896,"capital_expense":1924983.59,"budget_balance":929845.22,"cash_current":7156190.07,"cash_previous":6472490.07},"ratios":{"revenue_execution":1.11326152,"expense_execution":0.75125705,"balance_to_revenue":0.06559882,"cash_to_expense":0.54029861,"cash_yoy":0.10563168,"capital_expense_share":0.14533795,"transfer_revenue_share":0.0225718},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266507/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266507"},"seo":{"slug":"moldava-v-krusnych-horach","path":"/cz/municipalities/moldava-v-krusnych-horach/"},"population":{"value":172,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12221450,"expenditure_czk":17119130,"financing_czk":4897680,"balance_czk":-4897680},{"stage":"revised","revenue_czk":12732610,"expenditure_czk":17630290,"financing_czk":4897680,"balance_czk":-4897680},{"stage":"actual","revenue_czk":14174724.81,"expenditure_czk":13244879.59,"financing_czk":-929845.22,"balance_czk":929845.22}],"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":[["6121",5300000],["5169",2201000],["6123",2000000],["5011",1774000],["5171",1240000],["5023",923000],["5154",865600],["5031",411000],["5021",295600],["5168",264000],["5032",235000],["5156",225000],["5139",203000],["5155",195000],["5163",160950],["5362",150000],["5162",85000],["5151",80000],["6122",80000],["5164",72480],["5138",70000],["5166",50000],["6119",50000],["5141",26000],["5165",25000],["5194",20000],["5222",20000],["5229",20000],["5137",12000],["5038",10000],["5161",10000],["5167",10000],["5173",10000],["5175",8000],["5132",5000],["5134",5000],["5903",5000],["5136",2500]],"economic_expenditure_total_czk":17119130,"economic_financing":[["8115",6478480],["8124",-1580800]],"economic_financing_total_czk":4897680,"economic_revenue":[["3112",2500000],["1211",2300000],["1511",2000000],["1121",1200000],["2111",1039200],["1111",700000],["4216",420000],["2119",408000],["4129",403450],["2132",367000],["1345",250000],["1113",175000],["3111",100000],["2112",85000],["4112",71800],["1112",60000],["2324",50000],["1342",40000],["1381",15000],["1386",15000],["2131",10000],["1334",6000],["1361",3000],["1341",2500],["2141",500]],"economic_revenue_total_czk":12221450,"purpose_expenditure":[["6171",8162500],["2219",2215000],["3745",1102000],["6112",1030750],["5512",899500],["2310",837700],["3722",774000],["3723",500000],["2321",459000],["3636",300000],["3631",199000],["3612",158600],["6399",150000],["3613",91080],["3639",72000],["3635",50000],["3721",30000],["1019",25000],["3399",25000],["3419",20000],["6310",10000],["5213",5000],["3314",3000]],"purpose_expenditure_total_czk":17119130},"revised":{"economic_expenditure":[["6121",4923900],["5171",3217700],["5169",2393500],["5011",1914000],["5023",923000],["5154",896600],["5031",451000],["5021",328100],["5168",264000],["5032",262200],["5155",227000],["5156",225000],["6119",214700],["5139",203000],["5163",168599],["5362",155000],["6130",91000],["5162",85000],["5151",80000],["6122",80000],["5164",72480],["6123",72000],["5138",70000],["5166",66000],["5364",58011],["5141",26000],["5165",25000],["5194",20000],["5222",20000],["5229",20000],["5137",12000],["5038",10000],["5161",10000],["5167",10000],["5173",10000],["5175",8000],["5132",5000],["5134",5000],["5903",5000],["5136",2500]],"economic_expenditure_total_czk":17630290,"economic_financing":[["8115",6478480],["8124",-1580800]],"economic_financing_total_czk":4897680,"economic_revenue":[["3112",2500000],["1211",2300000],["1511",2000000],["1121",1200000],["2111",1039200],["1111",700000],["4216",420000],["2119",408000],["4129",403450],["2132",367000],["2131",273011],["1345",250000],["1113",175000],["4122",150000],["3111",100000],["2112",85000],["4112",71800],["4116",65649],["1112",60000],["2324",50000],["1342",40000],["4111",32500],["1381",15000],["1386",15000],["1334",6000],["1361",3000],["1341",2500],["2141",500]],"economic_revenue_total_czk":12732610,"purpose_expenditure":[["6171",7898100],["2310",1437700],["3745",1302000],["5512",1289800],["3612",1232600],["6112",1037950],["3722",774000],["2321",519000],["3723",500000],["3639",292500],["2219",287000],["3631",243700],["3635",214700],["6399",150000],["3613",127080],["1019",116000],["6402",58011],["6114",32500],["3721",30000],["3399",25000],["3419",20000],["6310",17649],["1014",17000],["5213",5000],["3314",3000]],"purpose_expenditure_total_czk":17630290},"actual":{"economic_expenditure":[["5169",2283994.47],["5171",2276031.41],["5011",1845082.1],["6121",1499805.77],["5023",908327],["5154",670487],["5362",471479],["5031",467033],["5168",324876.64],["5032",278496],["5132",263194.58],["5021",226310],["6119",214700],["5163",170537.7],["5155",162924.7],["5151",161055],["5139",146626.18],["6123",119477.82],["5137",94094],["5156",93481.05],["6130",91000],["5164",71814.8],["5162",66551.25],["5138",53456.54],["5492",52200],["5363",50000],["5364",45763.06],["5182",26343],["5166",21780],["5141",17939.16],["5229",17615],["5366",12247.89],["5175",8807],["5038",7753],["5165",6616],["5194",6108],["5321",4500],["5161",2509],["5167",1560.9],["5134",1367],["5173",934],["5149",0.57]],"economic_expenditure_total_czk":13244879.59,"economic_financing":[["8115",-694396],["8124",-424123.22],["8901",188674]],"economic_financing_total_czk":-929845.22,"economic_revenue":[["3111",3147170],["1211",2421561.78],["1511",2263776.29],["1121",1288384.84],["2111",1248580.16],["1111",889167.13],["2119",549330.94],["3112",500000],["2132",328831],["1345",273378],["2329",221731],["2131",210299],["1113",171004.03],["4122",150000],["1112",84123.95],["4112",71800],["2112",68958.16],["4116",65649],["1386",46878],["2324",37181.49],["4111",32500],["1342",25526],["3113",24200],["1387",18406.97],["2141",17562.24],["1334",7708.6],["1361",3870],["2328",3016],["1341",2020],["1356",1336],["1381",429.44],["1335",240],["1382",104.79]],"economic_revenue_total_czk":14174724.81,"purpose_expenditure":[["6171",4610161.19],["3745",1299470.72],["5512",1289707.27],["2310",1129782.27],["6112",1037893],["3612",942261.95],["3722",727735.99],["2321",456336.95],["3723",372583.24],["3639",292490],["2219",250756.77],["3631",243674.69],["3635",214700],["3613",108211.6],["1019",97616],["6402",58010.95],["6399",43180],["1014",17000],["3399",14346],["6114",12695],["6310",12447.8],["3721",12003.2],["3314",1815]],"purpose_expenditure_total_czk":13244879.59}},"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."}}}}