{"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:00273970","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00273970","name":"Obec Mokošín","short_name":"Mokošín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Pardubice","municipality_code":575381},"amounts":{"revenue_approved":2934520,"revenue_adjusted":3966486,"revenue_actual":3830087.12,"expense_approved":8834470,"expense_adjusted":9344456,"expense_actual":2672505.21,"tax_revenue":3428950.05,"nontax_revenue":46673.07,"capital_revenue":0,"transfer_revenue":354464,"current_expense":2570951.12,"capital_expense":101554.09,"budget_balance":1157581.91,"cash_current":12121736.42,"cash_previous":10985034.51},"ratios":{"revenue_execution":0.96561216,"expense_execution":0.28599901,"balance_to_revenue":0.30223383,"cash_to_expense":4.53572041,"cash_yoy":0.10347732,"capital_expense_share":0.03799959,"transfer_revenue_share":0.09254724},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00273970/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00273970"},"seo":{"slug":"mokosin","path":"/cz/municipalities/mokosin/"},"population":{"value":173,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2934520,"expenditure_czk":8834470,"financing_czk":5899950,"balance_czk":-5899950},{"stage":"revised","revenue_czk":3966486,"expenditure_czk":9344456,"financing_czk":5377970,"balance_czk":-5377970},{"stage":"actual","revenue_czk":3830087.12,"expenditure_czk":2672505.21,"financing_czk":-1157581.91,"balance_czk":1157581.91}],"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",2786900],["6121",2001000],["5169",883400],["6130",807724],["5023",487500],["5137",450000],["5011",260000],["5139",244000],["5154",127200],["5153",125000],["6119",95000],["5021",93500],["5032",73000],["5031",65000],["5168",55000],["5175",40300],["5151",31000],["5162",30000],["5903",30000],["5163",27000],["5364",23626],["5194",21000],["5156",12000],["5365",11020],["5329",10000],["5019",9500],["5166",8000],["5167",6000],["5222",5000],["5172",4500],["5141",4000],["5136",3000],["5321",2000],["5038",1500],["5161",600],["5191",200]],"economic_expenditure_total_czk":8834470,"economic_financing":[["8115",5920830],["8124",-20880]],"economic_financing_total_czk":5899950,"economic_revenue":[["1211",1110500],["1121",660000],["1111",470000],["1511",190000],["1113",141000],["1345",100000],["2324",86200],["4112",71800],["1112",35000],["1381",18000],["1386",13000],["1122",11020],["1387",10000],["2132",7000],["2142",5300],["1341",3600],["2141",1000],["1361",900],["2133",200]],"economic_revenue_total_czk":2934520,"purpose_expenditure":[["3412",2043000],["2219",1355000],["2212",952400],["3636",857724],["3639",590000],["6171",549200],["6112",535000],["3745",425000],["3722",400000],["5512",301000],["3613",268000],["3631",198000],["3421",100000],["3399",80000],["3635",50000],["5213",30000],["6402",23626],["3723",20000],["6320",17000],["6399",11020],["3721",10000],["6310",10000],["3419",5000],["3341",3500]],"purpose_expenditure_total_czk":8834470},"revised":{"economic_expenditure":[["5171",2936900],["6121",2001000],["5169",967822],["6130",807724],["5023",498500],["5137",462000],["5139",319650],["5011",263000],["5154",127200],["5153",125000],["5021",101460],["6119",95000],["5032",73000],["6122",72600],["5031",65000],["5168",60900],["5162",57500],["5175",44784],["5151",31000],["5903",30000],["6349",29008],["5163",28600],["5364",23626],["5194",21000],["5019",19611],["5901",12851],["5156",12000],["5365",11020],["5329",10000],["5166",8000],["5167",6000],["5222",5000],["5172",4500],["5141",4000],["5136",3000],["5321",2000],["5131",1900],["5038",1500],["5161",600],["5191",200]],"economic_expenditure_total_czk":9344456,"economic_financing":[["8115",5398850],["8124",-20880]],"economic_financing_total_czk":5377970,"economic_revenue":[["1211",1494100],["1121",801600],["1111",554508],["1511",241500],["4122",217530],["1113",141000],["1345",126900],["2324",86200],["4112",71800],["1112",52300],["4129",32628],["4111",32500],["1386",29200],["1381",18000],["2142",16900],["2111",13000],["1387",11500],["1122",11020],["2132",8500],["1341",3700],["2141",1000],["1361",900],["2133",200]],"economic_revenue_total_czk":3966486,"purpose_expenditure":[["3412",2046300],["2219",1495000],["2212",952400],["3636",857724],["6171",666300],["3639",619008],["6112",551900],["3745",448000],["3722",442600],["5512",361750],["3613",270000],["3631",198000],["3421",114828],["3399",104900],["3635",50000],["6114",32500],["5213",30000],["6402",23626],["3723",21500],["6320",18400],["6399",11020],["6310",10200],["3721",10000],["3419",5000],["3341",3500]],"purpose_expenditure_total_czk":9344456},"actual":{"economic_expenditure":[["5169",598400.95],["5023",497865],["5011",262759],["5139",246331.39],["5137",200169.99],["5171",178069.97],["5021",88987],["5154",82634.41],["6122",72546.76],["5031",63781],["5032",62491],["5168",60784.2],["5162",57409.81],["5153",53660],["6349",29007.33],["5163",28534.2],["5175",23572.3],["5364",20998],["5019",14516],["5365",7350],["5329",5040],["5156",4939.4],["5151",3831],["5141",3363.5],["5167",1936],["5131",1865],["5038",1075],["5321",500],["5161",82],["5363",5]],"economic_expenditure_total_czk":2672505.21,"economic_financing":[["8115",-1136701.91],["8124",-20880]],"economic_financing_total_czk":-1157581.91,"economic_revenue":[["1211",1494014.38],["1121",801513.92],["1111",554382.95],["1511",241412.76],["4122",217536],["1345",126850],["1113",105802.5],["4112",71800],["1112",52216.39],["4129",32628],["4111",32500],["1386",29192.31],["2324",14853.01],["2142",11529.96],["1387",11442.96],["2111",11289.5],["2132",8500],["1122",7350],["1341",3700],["1361",850],["2141",500.6],["1381",221.88]],"economic_revenue_total_czk":3830087.12,"purpose_expenditure":[["6112",547521],["6171",488981.94],["3722",442568.24],["3745",404332.64],["5512",243984.3],["2219",170126],["3613",104522.05],["3399",95959],["3639",39250.69],["3723",21454.56],["6402",20998],["3421",19679],["6114",19649],["6320",18334],["6310",10200.2],["3631",8363.5],["6399",7350],["3721",3758.79],["3412",3202.3],["3341",2270]],"purpose_expenditure_total_czk":2672505.21}},"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."}}}}