{"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:00301264","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00301264","name":"Obec Horní Moštěnice","short_name":"Horní Moštěnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":513491},"amounts":{"revenue_approved":47048654.33,"revenue_adjusted":60716019.92,"revenue_actual":60336941,"expense_approved":55727171,"expense_adjusted":68717843.51,"expense_actual":55973260.42,"tax_revenue":40970498.79,"nontax_revenue":10166821.98,"capital_revenue":71000,"transfer_revenue":9128620.23,"current_expense":44615175.07,"capital_expense":11358085.35,"budget_balance":4363680.58,"cash_current":18403033.07,"cash_previous":14239352.49},"ratios":{"revenue_execution":0.99375653,"expense_execution":0.8145375,"balance_to_revenue":0.07232187,"cash_to_expense":0.32878258,"cash_yoy":0.2924066,"capital_expense_share":0.20291985,"transfer_revenue_share":0.15129405},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00301264/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00301264"},"seo":{"slug":"horni-mostenice","path":"/cz/municipalities/horni-mostenice/"},"population":{"value":1670,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":47048654.33,"expenditure_czk":55727171,"financing_czk":8678516.67,"balance_czk":-8678516.67},{"stage":"revised","revenue_czk":60716019.92,"expenditure_czk":68717843.51,"financing_czk":8001823.59,"balance_czk":-8001823.59},{"stage":"actual","revenue_czk":60336941,"expenditure_czk":55973260.42,"financing_czk":-4363680.58,"balance_czk":4363680.58}],"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",25180000],["5169",5369000],["5011",5101000],["5171",3958000],["5331",3000000],["5139",1696671],["5362",1601000],["5031",1473300],["5023",1450000],["5021",1063000],["5154",806000],["5032",612500],["5222",590000],["5156",470000],["5323",450000],["5153",381000],["6122",260000],["5163",252000],["5194",250000],["5223",240000],["5151",201000],["5175",192000],["5168",191500],["5136",158000],["5162",152000],["5137",140000],["5492",140000],["5041",53000],["5499",52000],["5167",50000],["5164",45000],["5179",27000],["5199",25000],["5909",24000],["5038",21500],["5134",21000],["5161",14000],["5321",13200],["5173",2000],["5133",1500]],"economic_expenditure_total_czk":55727171,"economic_financing":[["8115",8878516.67],["8118",-200000]],"economic_financing_total_czk":8678516.67,"economic_revenue":[["1211",16000000],["1121",8200000],["2324",7922630.66],["1111",5900000],["1511",2500000],["1113",1400000],["1122",1200000],["2111",827786.2],["4112",750000],["1345",700000],["2132",547686.57],["1112",360000],["1334",150000],["2139",102474.9],["1361",75000],["4111",65000],["1341",60000],["2131",60000],["1386",50000],["3111",50000],["1387",45000],["2119",40000],["2142",31176],["2112",9800],["2141",1200],["1343",900]],"economic_revenue_total_czk":47048654.33,"purpose_expenditure":[["3113",10400000],["3639",8000000],["3612",6500000],["3745",6500000],["3725",5832171],["3319",3500000],["6171",3300000],["6112",1900000],["6399",1600000],["2212",1500000],["3722",1200000],["3111",500000],["3429",500000],["3631",500000],["3635",500000],["2292",450000],["2321",400000],["3313",350000],["3314",300000],["5512",280000],["3330",200000],["3419",200000],["6320",160000],["3349",150000],["3399",150000],["2219",100000],["3141",100000],["3511",100000],["3721",100000],["5213",100000],["3341",85000],["2341",70000],["6114",65000],["3412",50000],["4379",40000],["6310",30000],["3632",15000]],"purpose_expenditure_total_czk":55727171},"revised":{"economic_expenditure":[["6121",20202535.5],["5171",9569396.4],["5336",8144420.23],["5169",6822753.98],["5011",6234041],["5331",3000000],["5031",1783882.48],["5362",1603781],["5023",1487032],["5139",1336467.42],["5021",1046298.68],["5154",696583.21],["5032",694395],["5179",588206],["5137",575116.69],["5222",546500],["5323",450000],["5153",430684.15],["6122",387920.65],["5156",383951],["5194",330382.6],["5168",313792],["5175",273350.8],["5163",248156],["5223",240000],["5151",204163.55],["5492",196085],["5364",180655.8],["5162",151284.42],["5136",126818],["5167",105391.5],["5164",69394],["5041",67455],["6130",49970],["5134",42273.96],["5499",37754.74],["5038",26053.75],["5199",25000],["5161",18430],["5321",13200],["5019",6862],["5173",3526],["5039",2320],["5133",1500],["5131",59]],"economic_expenditure_total_czk":68717843.51,"economic_financing":[["8115",8201823.59],["8118",-200000]],"economic_financing_total_czk":8001823.59,"economic_revenue":[["1211",17531560.91],["1121",9382726.85],["2324",8432577.09],["4216",6810771.75],["1111",6542050.41],["1511",3195043.3],["4116",1483648.48],["1113",1348618.53],["1122",1029840],["2111",889871.2],["4112",721400],["1345",679705],["1112",611657.76],["2132",596088.88],["1386",341853.41],["1334",200000],["1387",133981.9],["2141",120085.56],["2139",102474.9],["1361",75000],["3111",71000],["4111",65000],["2112",60459],["2131",60141],["1341",54600],["4122",47800],["2322",42471],["2119",40000],["2142",31176],["2310",6450],["1343",5200],["1381",2750.97],["1382",16.02]],"economic_revenue_total_czk":60716019.92,"purpose_expenditure":[["3113",19314028.21],["3639",8000000],["3745",7810213],["3612",6500000],["6171",3900000],["3725",3832171],["3319",3500000],["2212",2600000],["6112",1949816],["3722",1934359],["2321",1800000],["6399",1600000],["5213",600000],["3429",500000],["3631",500000],["3635",500000],["2292",450000],["3313",407071.5],["5512",399882.03],["3419",372032.16],["3141",353416],["3314",329467],["3330",200000],["6402",180655.8],["6320",160000],["3349",150000],["3399",150000],["3721",115658],["3511",102819],["2219",100000],["3341",85000],["2341",70000],["6114",65000],["3412",50000],["4379",40000],["3111",37944.81],["6310",30000],["3632",15000],["3744",13310]],"purpose_expenditure_total_czk":68717843.51},"actual":{"economic_expenditure":[["6121",10920194.8],["5171",8528047.91],["5336",8144420.23],["5011",6234041],["5169",5676794.93],["5331",3000000],["5031",1777285],["5023",1487032],["5362",1168480],["5139",1112010.12],["5021",1040298],["5032",694395],["5154",619046.4],["5179",587658.56],["5137",575115.18],["5222",468000],["6122",387920.55],["5153",385844.59],["5323",335763.5],["5194",320067.6],["5168",313722.99],["5156",283950.8],["5175",272934],["5223",230000],["5163",194674.39],["5364",180655.8],["5151",174538.77],["5162",151283.53],["5492",144500],["5136",113023],["5167",97678.5],["5164",69394],["5041",67453.61],["6130",49970],["5134",42273.66],["5499",32604],["5038",26053],["5199",21738],["5161",18430],["5321",13200],["5019",6862],["5173",3526],["5039",2320],["5131",59]],"economic_expenditure_total_czk":55973260.42,"economic_financing":[["8115",-4163680.58],["8118",-200000]],"economic_financing_total_czk":-4363680.58,"economic_revenue":[["1211",17531560.91],["1121",9382726.85],["2324",8431587.09],["4216",6810771.75],["1111",6542050.41],["1511",3195043.3],["4116",1483648.48],["1113",1240519.45],["1122",1029840],["4112",721400],["2111",683439.55],["1345",655436],["1112",611657.76],["2132",595988.88],["1386",341853.41],["1334",174091.81],["1387",133981.9],["2141",120085.56],["2139",102474.9],["3111",71000],["1361",69170],["4111",65000],["2112",60459],["2131",60141],["1341",54600],["4122",47800],["2322",42471],["2119",32549],["2142",31176],["2310",6450],["1343",5200],["1381",2750.97],["1382",16.02]],"economic_revenue_total_czk":60336941,"purpose_expenditure":[["3113",19314026.21],["3745",7803393.67],["3639",6601353.66],["6171",3827224.02],["3319",3443759.56],["2212",1985552.9],["6112",1949816],["3722",1934258.42],["2321",1514502.77],["3612",1369989.46],["6399",1164699],["3631",486767.26],["3725",444972.86],["3313",407070.03],["5512",397136.2],["3429",391500],["3419",372032.16],["3141",353415.26],["2292",335763.5],["3314",329466.32],["3635",238128],["3330",200000],["6402",180655.8],["3349",136205],["6320",118660],["3721",115658],["3511",102818.9],["3399",97999],["2219",74337],["6114",65000],["3341",62298.06],["3111",32746.4],["4379",30000],["3412",29776],["2341",20441.76],["6310",18508.39],["3744",13310],["3632",10018.85]],"purpose_expenditure_total_czk":55973260.42}},"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."}}}}