{"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:00303038","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00303038","name":"Město Mohelnice","short_name":"Mohelnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":540471},"amounts":{"revenue_approved":365741715,"revenue_adjusted":430284879.44,"revenue_actual":455546185.13,"expense_approved":385953150.55,"expense_adjusted":539050988.91,"expense_actual":448928668.53,"tax_revenue":271595949.33,"nontax_revenue":30917093.27,"capital_revenue":9539634,"transfer_revenue":143493508.53,"current_expense":246647010.93,"capital_expense":202281657.6,"budget_balance":6617516.6,"cash_current":142218791.13,"cash_previous":145806235.46},"ratios":{"revenue_execution":1.05870833,"expense_execution":0.83281299,"balance_to_revenue":0.01452655,"cash_to_expense":0.31679597,"cash_yoy":-0.02460419,"capital_expense_share":0.45058752,"transfer_revenue_share":0.31499223},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00303038/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00303038"},"seo":{"slug":"mohelnice-00303038","path":"/cz/municipalities/mohelnice-00303038/"},"population":{"value":9836,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":365741715,"expenditure_czk":385953150.55,"financing_czk":20211435.55,"balance_czk":-20211435.55},{"stage":"revised","revenue_czk":430284879.44,"expenditure_czk":539050988.91,"financing_czk":108766109.47,"balance_czk":-108766109.47},{"stage":"actual","revenue_czk":455546185.13,"expenditure_czk":448928668.53,"financing_czk":-6617516.6,"balance_czk":6617516.6}],"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",115671940],["5169",45363800],["5011",45025000],["5331",31889000],["5171",30443480],["5213",16329000],["6122",13800000],["5031",11682700],["5362",11182100],["5154",6475000],["6322",5600000],["6413",5400000],["5222",4450000],["5032",4374200],["5137",3710000],["6130",3650000],["5023",3289000],["5168",2594000],["5164",2502150],["5139",2302000],["5323",2000000],["5021",1638000],["6351",1595672],["5909",1432000],["5166",1369000],["6119",1300000],["5152",1210000],["5229",1000000],["5499",920000],["5163",815000],["5167",795000],["5141",650000],["5161",604000],["5329",555000],["5151",460000],["5366",380000],["6125",350000],["5153",340000],["5136",286000],["5156",280000],["5172",220000],["5194",212000],["5038",200000],["5212",200000],["5179",170500],["5122",150000],["5173",149000],["5492",147000],["5162",144000],["5364",135108.55],["5132",115000],["5175",97500],["5133",90000],["5019",50000],["5123",50000],["5311",40000],["5195",30000],["5155",10000],["5192",10000],["5363",10000],["5041",5000],["5903",5000]],"economic_expenditure_total_czk":385953150.55,"economic_financing":[["8123",20000000],["8115",15211435.55],["8124",-15000000]],"economic_financing_total_czk":20211435.55,"economic_revenue":[["1211",100000000],["4216",47300000],["1121",47000000],["1111",38000000],["1511",30500000],["4112",20156800],["2329",16600000],["4116",9756000],["1345",7200000],["1113",6500000],["1122",6500000],["2111",6173825],["2122",4762000],["2132",4557310],["3112",3600000],["1361",3047000],["3111",2600000],["1112",2500000],["2131",2013280],["2212",1326000],["1386",1250000],["1387",1250000],["3121",700000],["1342",400000],["4111",400000],["1334",300000],["1356",300000],["1353",200000],["2119",200000],["4221",200000],["1341",150000],["4131",95000],["1343",80000],["2324",60000],["4121",57500],["2112",7000]],"economic_revenue_total_czk":365741715,"purpose_expenditure":[["6171",89724800],["2219",69056500],["3113",26962672],["3722",19849000],["5512",18535300],["3419",17520000],["3319",17239000],["3745",16515000],["4351",13294480],["2212",11838690],["3639",9170450],["6310",6780000],["4399",6000000],["3631",5830000],["2329",5500000],["6399",5050000],["3111",4401000],["4329",4314000],["6112",4261000],["3314",4221000],["3632",3850000],["3322",3666000],["1019",3650000],["2221",2470000],["3729",2180000],["3613",2080000],["2292",2000000],["4349",1501000],["4359",1375000],["3635",1300000],["3392",1025000],["1014",710000],["6320",655000],["6409",606000],["6402",515108.55],["2229",500000],["6114",400000],["5399",345000],["3633",148000],["3634",136000],["5212",124700],["3721",100000],["3749",100000],["5213",95000],["2310",90750],["3799",85000],["3391",80000],["4339",46900],["4379",40000],["1039",15800]],"purpose_expenditure_total_czk":385953150.55},"revised":{"economic_expenditure":[["6121",199930971.14],["5169",47673621.89],["5011",46664385],["5171",35573579.48],["5331",30302392.38],["5909",25608927.18],["5362",20806149.21],["6122",18520500],["5213",16620698.48],["5031",12161955],["5336",12051023.39],["5137",8297100],["6130",6637900],["5154",5862800],["6413",4579980.38],["5032",4546200],["5139",3851700],["6313",3611578],["5023",3281000],["5222",2872948],["6202",2800000],["5164",2670553],["5168",2584791],["5323",1903985.7],["5021",1811158],["5166",1507700],["6119",1300000],["5152",1208900],["6322",1121820],["5499",1080988.65],["5229",1000000],["5163",861500],["5329",850560],["5223",832000],["5167",765000],["6125",668000],["5141",650000],["5161",614100],["5151",539769],["5339",433876],["5366",382005.95],["5153",372208],["5221",346000],["5136",306500],["5156",296000],["5132",242400],["6351",233855.53],["5194",206500],["5038",200000],["5173",183000],["5492",177000],["5162",170200],["5175",161000],["5179",151400],["5122",150000],["5341",150000],["5364",135108.55],["5172",130000],["5133",90000],["5195",87000],["5123",78200],["5212",40000],["5311",40000],["5019",29500],["5192",10500],["5155",10000],["5041",5000],["5903",5000],["5363",2000],["5189",500]],"economic_expenditure_total_czk":539050988.91,"economic_financing":[["8115",123766109.47],["8124",-35000000],["8123",20000000]],"economic_financing_total_czk":108766109.47,"economic_revenue":[["1211",100000000],["4216",70106796.69],["1121",47000000],["1111",38000000],["1511",30500000],["4112",20156800],["4116",18264269.8],["4222",17514794.18],["1122",12046140],["4122",11357626.48],["1345",7200000],["2122",6509200],["1113",6500000],["2111",6197090],["3111",5639600],["4213",5314071.38],["2132",4605010],["3112",3600000],["1361",3132850],["1112",2500000],["2131",2013280],["2212",1648800],["2229",1601930.01],["1386",1250000],["1387",1250000],["2141",1208100],["3121",950000],["2322",683308],["2142",500000],["1334",450000],["4111",442500],["1342",400000],["2321",367600],["1356",300000],["1353",200000],["2119",200000],["4221",200000],["1341",150000],["4131",95000],["1343",80000],["2324",60000],["4121",41650],["2226",41462.9],["2112",7000]],"economic_revenue_total_czk":430284879.44,"purpose_expenditure":[["2219",104797229.14],["6171",94958088.65],["3419",50591677.09],["3113",32869263.58],["6409",25732587.18],["4351",22389860.2],["5512",20553400],["3722",20069000],["3745",18476000],["3319",16943252.39],["3639",15377092],["6310",11949015],["2212",9589890],["6399",9515034.21],["4399",7692500],["3631",7222499],["1019",6637900],["3111",6415877.52],["3314",5619500],["4329",4756000],["2329",4679980.38],["6112",4261000],["3632",3900000],["3322",3696000],["1039",3438300],["3613",2976500],["3612",2940000],["2221",2830000],["3729",2760000],["2292",1903985.7],["3421",1621326.48],["4349",1578600],["4359",1452000],["1014",1338060.89],["3635",1300000],["3392",1267100],["5399",1067600],["6320",727600],["2229",629029],["6402",517114.5],["6114",442500],["2310",240750],["3231",238876],["6330",150000],["3633",148000],["3634",136000],["5212",124700],["3721",100000],["3749",100000],["5213",95000],["3799",91000],["3391",80000],["4339",51900],["4379",12400]],"purpose_expenditure_total_czk":539050988.91},"actual":{"economic_expenditure":[["6121",167212112.26],["5011",45820622],["5169",41044099.81],["5331",30302392.38],["5171",26590527.97],["6122",18034038.79],["5362",16936404.06],["5213",16620698.48],["5336",12051023.39],["5031",11772131],["5137",7570902.96],["6413",4579980.38],["5032",4408713],["6130",4052156.96],["5154",3824657.78],["6313",3611578],["5023",3271549],["5139",3240385.32],["5222",2872948],["6202",2784642.75],["5168",2496804.21],["5164",2378952.72],["5323",1903985.7],["5021",1397402],["6322",1121820],["5499",1051339],["5229",1000000],["5329",850560],["5163",841194.09],["5152",833236.67],["5223",832000],["5166",821434],["5167",714849.2],["6125",651472.93],["5161",606937.5],["5141",475476.94],["5339",433876],["5366",382005.95],["5221",346000],["5153",316463.27],["5151",287671.17],["5136",255945.84],["5156",235094.22],["6351",233855.53],["5038",199585.85],["5132",177289.49],["5492",177000],["5173",161341.6],["5194",159151.5],["5179",145327.64],["5162",142635.78],["5364",135108.55],["5172",129470],["5175",125937],["5195",86831],["5909",62000],["5212",40000],["5311",40000],["5122",33461.34],["5019",27355],["5155",8638],["5041",2772.55],["5192",2597],["5363",2000],["5189",225]],"economic_expenditure_total_czk":448928668.53,"economic_financing":[["8124",-34993311.36],["8123",20000000],["8115",8939419.84],["8901",-563625.08]],"economic_financing_total_czk":-6617516.6,"economic_revenue":[["1211",101867480.76],["4216",70106796.69],["1121",54612110.8],["1111",41681802],["1511",31568874.63],["4112",20156800],["4116",18264269.8],["4222",17514794.18],["1122",12046140],["4122",11357626.48],["1345",8147603.79],["2111",7925993.93],["1113",7212289.35],["2122",6509200],["3111",5419990],["4213",5314071.38],["2132",5147302.12],["1361",4254882.9],["3112",3869644],["1112",3558497.64],["2141",2783803.39],["2212",2318241.79],["1386",1989341.23],["2131",1959558.69],["1387",1750917.55],["2229",1601930.01],["1334",847183.5],["2322",784508],["1342",680190],["1356",542554.85],["2142",500000],["2321",474718],["4111",442500],["1353",397400],["2324",364864.35],["2329",360239.09],["3121",250000],["4221",200000],["1341",176942],["1343",141052],["1385",105309.86],["2119",105003],["4131",95000],["4121",41650],["2226",41462.9],["2112",37727],["1381",15376.47],["2133",2541]],"economic_revenue_total_czk":455546185.13,"purpose_expenditure":[["2219",94367270.69],["6171",89992155.13],["3113",32658455.27],["3419",32021626.59],["4351",21907435.83],["5512",19678532.61],["3722",18654552.87],["3319",16841612.39],["3745",15430904.48],["3639",12433618.87],["6310",11764144.03],["2212",7150015.25],["4399",6590881.93],["3111",6411152.65],["6399",5651775.06],["3631",5407490.79],["3314",4983876.66],["2329",4590628.38],["4329",4478569.7],["6112",4251076],["1019",4052156.96],["1039",2968805.75],["3612",2939064.55],["3632",2710581.63],["3729",2428828.15],["3613",2391642.69],["2221",2245551.36],["2292",1903985.7],["3421",1532197.93],["4349",1454183],["4359",1439611.54],["3322",1136608.95],["3392",1096837.6],["5399",975937.78],["1014",886695.15],["6320",717895],["6409",601630],["6402",517114.5],["2229",479370.99],["6114",364266.79],["3231",238876],["2310",151880.6],["3633",147378],["3634",135945],["5212",68417.63],["4339",40939],["3749",24191],["3721",6205.1],["3391",6095]],"purpose_expenditure_total_czk":448928668.53}},"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."}}}}