{"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:00289922","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00289922","name":"Městys Mohelno","short_name":"Mohelno","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":591173},"amounts":{"revenue_approved":36362200,"revenue_adjusted":44025183.33,"revenue_actual":43700541.97,"expense_approved":46980974,"expense_adjusted":62992646.79,"expense_actual":46979389.56,"tax_revenue":34528029.17,"nontax_revenue":5788380.75,"capital_revenue":550000,"transfer_revenue":2834132.05,"current_expense":26203592.96,"capital_expense":20775796.6,"budget_balance":-3278847.59,"cash_current":34790457.25,"cash_previous":38148699.23},"ratios":{"revenue_execution":0.99262601,"expense_execution":0.74579164,"balance_to_revenue":-0.07502991,"cash_to_expense":0.74054724,"cash_yoy":-0.08803031,"capital_expense_share":0.44223215,"transfer_revenue_share":0.06485348},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00289922/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00289922"},"seo":{"slug":"mohelno","path":"/cz/municipalities/mohelno/"},"population":{"value":1391,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":36362200,"expenditure_czk":46980974,"financing_czk":10618774,"balance_czk":-10618774},{"stage":"revised","revenue_czk":44025183.33,"expenditure_czk":62992646.79,"financing_czk":18967463.46,"balance_czk":-18967463.46},{"stage":"actual","revenue_czk":43700541.97,"expenditure_czk":46979389.56,"financing_czk":3278847.59,"balance_czk":-3278847.59}],"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",8300000],["5171",7228000],["6122",6905000],["5011",4361000],["5169",4244000],["5331",3900000],["6349",2501000],["5023",1437000],["5031",1312000],["6901",1000000],["5154",903100],["5153",642000],["5139",560500],["5137",560000],["5032",519000],["5151",321000],["5323",280000],["5222",250000],["5499",228420],["5163",185500],["5321",139400],["5156",137000],["5903",100000],["6119",100000],["5168",96800],["5223",95000],["5175",70000],["5329",69590],["5021",66000],["5229",61510],["5162",52200],["5167",45000],["5042",41000],["5136",40000],["5164",34000],["5194",31500],["5492",30000],["5161",20000],["5339",20000],["5041",18500],["5038",15000],["5362",12754],["5019",10000],["5029",10000],["5172",10000],["5173",9000],["5132",8000],["5138",1200]],"economic_expenditure_total_czk":46980974,"economic_financing":[["8115",10618774]],"economic_financing_total_czk":10618774,"economic_revenue":[["1211",13200000],["1121",7200000],["1111",4800000],["3121",2400000],["1511",2000000],["2111",1460965],["2132",1233470],["1113",1200000],["1345",977550],["4112",628500],["1112",360000],["2131",210681],["1361",190000],["1386",180000],["1387",96000],["2112",51200],["2119",48634],["4111",35000],["1341",30000],["2141",30000],["2139",28200],["1343",2000]],"economic_revenue_total_czk":36362200,"purpose_expenditure":[["3113",13050000],["2321",6847000],["6171",4807020],["3745",3511060],["4351",3003880],["6112",1814000],["3631",1418000],["3722",1206970],["3723",1206000],["2212",1165000],["1037",1000000],["3639",973864],["3111",920000],["3421",714320],["2310",645820],["3792",520000],["2219",430000],["3613",410000],["3314",386640],["3729",360000],["3399",349500],["3632",322100],["5512",307000],["2292",281200],["3726",260600],["4359",180000],["3319",110000],["3612",101000],["3635",100000],["5213",100000],["3330",95000],["3341",79500],["2411",59000],["3741",51000],["3349",40000],["6114",35000],["2334",30000],["2341",30000],["3522",20000],["3719",17500],["6310",12000],["3636",10000],["3633",1000]],"purpose_expenditure_total_czk":46980974},"revised":{"economic_expenditure":[["6121",19181572.33],["5171",7001869],["6349",4735064],["5169",4505111],["5011",4392311],["5909",4266834.19],["5331",3900000],["6122",3598157.67],["5023",1419009],["5336",1357799.05],["5031",1313163],["5154",905492],["5137",761950],["5153",671860],["5139",572712],["5365",552720],["5032",525811],["5222",352000],["5151",344422],["5323",280000],["5499",229410],["5163",195284],["5156",150297],["5021",147906],["5321",139400],["5362",138865.55],["5223",130000],["5492",129981],["5168",108328],["5175",106402],["5903",100000],["6119",100000],["5194",78858],["5329",69590],["5179",57182],["5162",53000],["5229",46510],["5167",44344],["5042",41000],["5136",40000],["5123",37186],["5164",34000],["5172",27747],["5161",20786],["5339",20000],["5041",18500],["5038",16173],["6123",15000],["5029",14400],["6130",10797],["5019",10367],["5173",9998],["5132",9295],["5039",1981],["5131",1352],["5138",850]],"economic_expenditure_total_czk":62992646.79,"economic_financing":[["8115",18967463.46]],"economic_financing_total_czk":18967463.46,"economic_revenue":[["1211",14858079.47],["1121",7950656.44],["1111",5535072.27],["1511",2441582.72],["2111",1954172.06],["2321",1912000],["4116",1363399.05],["2132",1275899.4],["1113",1200000],["1345",977550],["4112",628500],["4213",557720],["1122",552720],["3121",550000],["1112",518323.47],["1386",289666.48],["2324",274243.14],["2131",210681],["1361",190000],["4122",190000],["2322",134514],["1387",113533.98],["2119",63283],["4229",62013],["2112",50850],["1334",36957.4],["2141",35296.14],["4111",35000],["1341",30000],["2139",28200],["1343",2900],["1381",2339.56],["1382",30.75]],"economic_revenue_total_czk":44025183.33,"purpose_expenditure":[["3113",19646039.05],["2321",6847000],["6171",4925020],["6409",4266834.19],["3745",3750013],["4351",3027240],["2212",2394253],["6112",1814000],["3631",1418000],["3639",1310164],["3722",1206970],["3723",1206000],["1037",1000000],["3792",999460],["3111",920000],["3399",883500],["2219",838758],["1031",727760],["3421",714320],["2310",689701],["6399",675709.55],["3729",441165],["3613",410000],["5512",406500],["3314",398640],["3632",322100],["2292",281200],["3726",260600],["4359",180000],["3330",115000],["3319",110000],["2411",105850],["3612",101000],["3341",100150],["3635",100000],["5213",100000],["3741",51000],["3349",40000],["3419",37200],["6114",35000],["2334",30000],["2341",30000],["3522",20000],["3719",17500],["1019",15000],["6310",13000],["3636",10000],["3633",1000]],"purpose_expenditure_total_czk":62992646.79},"actual":{"economic_expenditure":[["6121",13832161.15],["6349",4734405],["5171",4384279.05],["5011",3914076],["5331",3900000],["5169",3833445.42],["6122",2133433.45],["5023",1419009],["5336",1357799.05],["5031",1179000],["5154",830546],["5153",624324.8],["5365",552720],["5137",537841.68],["5032",480827],["5139",398275.89],["5222",335700],["5151",327206],["5323",260780],["5499",218070],["5163",189438.2],["5321",139400],["5223",130000],["5492",118000],["5021",115006],["5362",109677.74],["5168",107595.89],["5156",96885.5],["5175",86811],["5194",74957.87],["5329",69590],["5179",57182],["5162",50053.66],["6119",50000],["5042",40539.84],["5123",37185.76],["5167",34826.62],["5136",31848],["5172",27746.68],["5164",22302.48],["5229",20910],["5339",20000],["5038",16173],["6123",15000],["5029",14400],["5161",12421],["6130",10797],["5041",8463.83],["5132",6295],["5019",5853],["5173",2046],["5039",1981],["5131",1352],["5138",751]],"economic_expenditure_total_czk":46979389.56,"economic_financing":[["8115",3358241.98],["8901",-79394.39]],"economic_financing_total_czk":3278847.59,"economic_revenue":[["1211",14858079.47],["1121",7950656.44],["1111",5535072.27],["1511",2441582.72],["2321",1912000],["2111",1837056.06],["4116",1363399.05],["2132",1271866.41],["1113",1051289.63],["1345",965737],["4112",628500],["4213",557720],["1122",552720],["3121",550000],["1112",518323.47],["1386",289666.48],["2324",274243.14],["2131",210691],["4122",190000],["1361",179740],["2322",134514],["1387",113533.98],["2119",63283],["4229",62013],["1334",36957.4],["2141",35296.14],["4111",32500],["1341",29400],["2112",25751],["2139",23680],["1343",2900],["1381",2339.56],["1382",30.75]],"economic_revenue_total_czk":43700541.97,"purpose_expenditure":[["3113",17203258.13],["2321",4684523],["3745",3088105.45],["6171",2931248],["2212",2317678.92],["4351",1839327.1],["6112",1795969],["3723",1187656.73],["3631",1134259.38],["3722",1050313.89],["3111",917998.99],["3792",881553.63],["3399",855652.31],["3639",832641.49],["1031",727760],["6399",646572.74],["2310",639349],["2219",616261.96],["1037",571476.8],["3729",441164.49],["3421",400539.21],["3314",385199],["5512",359289.51],["3613",290768.71],["2292",261587],["4359",154400],["3330",115000],["2411",105125.03],["3341",99640.47],["3726",82644.15],["3319",75000],["3635",50000],["3632",46901.13],["3419",37200],["3612",35943.74],["3349",33597.2],["6114",30385],["3522",20000],["1019",15000],["6310",12743.2],["3719",3830],["3741",1680],["3633",145.2]],"purpose_expenditure_total_czk":46979389.56}},"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."}}}}