{"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:00303046","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00303046","name":"Obec Moravičany","short_name":"Moravičany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":540480},"amounts":{"revenue_approved":39342159.83,"revenue_adjusted":45027419.82,"revenue_actual":38333741.62,"expense_approved":51144159.83,"expense_adjusted":59829419.82,"expense_actual":48783710.76,"tax_revenue":30451159.68,"nontax_revenue":4708551.95,"capital_revenue":98350,"transfer_revenue":3075679.99,"current_expense":27233571.26,"capital_expense":21550139.5,"budget_balance":-10449969.14,"cash_current":3116639.51,"cash_previous":14244608.65},"ratios":{"revenue_execution":0.85134218,"expense_execution":0.81537997,"balance_to_revenue":-0.27260499,"cash_to_expense":0.06388689,"cash_yoy":-0.78120568,"capital_expense_share":0.44174867,"transfer_revenue_share":0.08023428},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00303046/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00303046"},"seo":{"slug":"moravicany","path":"/cz/municipalities/moravicany/"},"population":{"value":1385,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":39342159.83,"expenditure_czk":51144159.83,"financing_czk":11802000,"balance_czk":-11802000},{"stage":"revised","revenue_czk":45027419.82,"expenditure_czk":59829419.82,"financing_czk":14802000,"balance_czk":-14802000},{"stage":"actual","revenue_czk":38333741.62,"expenditure_czk":48783710.76,"financing_czk":10449969.14,"balance_czk":-10449969.14}],"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",14876354.83],["6122",12370000],["5011",5727000],["5169",2667000],["5171",2295000],["5023",1800000],["5031",1670000],["5331",1370000],["6123",1000000],["5139",834500],["5222",780000],["5154",741000],["5032",564000],["6349",500000],["6322",440000],["5168",388000],["5156",330000],["5365",315000],["5021",285000],["5153",270000],["5323",270000],["5137",265000],["5362",231600],["5499",190000],["5163",124000],["5329",110000],["5162",80000],["5194",80000],["5175",71000],["5132",65000],["5364",55091],["5179",54000],["5136",50000],["5141",50000],["5492",50000],["5151",30000],["5038",24000],["5019",20000],["5229",20000],["5167",17000],["6130",10000],["5161",7000],["5173",6000],["5039",5000],["5133",5000],["5164",5000],["5223",5000],["5339",5000],["5901",5000],["5131",4500],["5321",4000],["5369",3114]],"economic_expenditure_total_czk":51144159.83,"economic_financing":[["8115",7480000],["8117",5000000],["8124",-678000]],"economic_financing_total_czk":11802000,"economic_revenue":[["1211",12800000],["1121",6540000],["4216",6307144.33],["1111",4840000],["2111",2823000],["1511",2100000],["1113",827000],["2132",458000],["1112",392000],["2324",367700],["4112",346300],["2226",340115.5],["1122",300000],["2141",285000],["1386",105000],["3111",100000],["1356",86000],["2131",83000],["1387",70000],["1341",52000],["2310",52000],["1334",20000],["1361",20000],["2119",15000],["2322",5600],["2329",3000],["1343",2000],["2133",2000],["2112",300]],"economic_revenue_total_czk":39342159.83,"purpose_expenditure":[["3713",12370000],["2219",7261354.83],["2212",6611500],["6171",6233000],["2321",3766000],["3745",3409600],["6112",1800000],["3722",1710000],["3421",810000],["3113",785000],["3111",755000],["5512",636000],["3326",503000],["6399",500000],["3631",485000],["3725",440000],["3419",420000],["2411",381000],["3612",339000],["1031",324000],["2292",270000],["3392",183000],["3429",155000],["3399",145000],["3314",131500],["6409",108114],["3330",100000],["6310",83000],["3412",62000],["6320",60000],["6402",55091],["3613",53000],["3749",50000],["3721",40000],["3726",40000],["3632",23000],["3639",15000],["3525",10000],["4341",5000],["4357",5000],["5212",5000],["1014",3000],["2333",3000]],"purpose_expenditure_total_czk":51144159.83},"revised":{"economic_expenditure":[["6121",13764764.79],["6122",9527144.33],["5169",6313200],["5011",6096436.38],["6130",3480000],["5171",2880000],["5031",2099000],["5023",1870000],["5139",1718576.18],["5331",1610354.5],["6123",1000000],["6359",800000],["5154",791000],["5336",766735.5],["5222",765668.7],["5032",743500],["5137",671605],["5168",514000],["6129",450000],["6322",440000],["5365",430380],["5021",400500],["5156",330000],["5153",279000],["5323",270000],["5362",256600],["5499",190000],["6125",160000],["5194",130000],["5163",125000],["5329",112000],["5175",110500],["5162",83000],["5132",75182.44],["5136",56000],["5179",54000],["5364",52658],["5024",50000],["5141",50000],["5492",50000],["5151",39000],["5167",37000],["5019",28500],["5038",26000],["5173",21000],["5229",20000],["5221",17000],["5164",10000],["5039",9500],["5161",9000],["5321",9000],["5122",7000],["5339",7000],["5133",5000],["5223",5000],["5901",5000],["5131",4500],["5369",3114]],"economic_expenditure_total_czk":59829419.82,"economic_financing":[["8115",10480000],["8117",5000000],["8124",-678000]],"economic_financing_total_czk":14802000,"economic_revenue":[["1211",13250000],["1121",7240000],["4216",6307144.33],["1111",4960000],["2111",3057000],["1511",2800000],["4113",1693461.49],["1113",939000],["4116",811118.5],["2132",540000],["2324",500700],["1112",464000],["1122",415380],["4112",341000],["2226",340115.5],["2141",285000],["1386",270000],["4122",165100],["1387",110000],["3111",100000],["1356",86000],["2131",83000],["4111",65000],["1341",52000],["2310",52000],["1361",21500],["1334",20000],["1345",20000],["2119",20000],["2322",5600],["2328",4000],["2329",3000],["1343",2000],["1381",2000],["2133",2000],["2112",300]],"economic_revenue_total_czk":45027419.82,"purpose_expenditure":[["6171",9602906.84],["3713",9177144.33],["2219",5411226.67],["2321",5355155.67],["3745",4900629.96],["2212",4179536.45],["6112",2446000],["3612",2405000],["2115",2365200],["3722",1955200],["5512",1661000],["3725",1390000],["3421",1389846],["3111",1363591],["3113",1296499],["3631",835000],["3326",643000],["6399",635380],["2411",523000],["3419",325000],["2292",270000],["3392",247000],["3399",195000],["3314",136000],["6409",120114],["1031",106831.9],["3429",105000],["3330",100000],["6310",83000],["6114",66500],["3412",62000],["3721",62000],["6320",60000],["3599",55000],["3613",53000],["6402",52658],["3749",50000],["3726",40000],["3632",23000],["3543",19000],["3639",15000],["4357",12000],["3525",10000],["4350",10000],["4341",5000],["5212",5000],["1014",3000],["2333",3000]],"purpose_expenditure_total_czk":59829419.82},"actual":{"economic_expenditure":[["6122",8718378.12],["6121",7943542.67],["5011",6015136],["5169",5783520.23],["6130",3460803],["5171",2182764.67],["5031",1916166],["5023",1858804],["5331",1610354.5],["5139",1402195.58],["6359",800000],["5336",766735.5],["5154",730853.48],["5032",707172],["5222",655668.62],["5168",500596.24],["5137",479306.44],["6322",439738],["5365",415380],["5021",346780],["5156",263939.68],["5323",263757.3],["6129",187677.71],["5362",181497],["5153",154116.87],["5163",108357],["5175",102920],["5499",101577.78],["5194",101327],["5162",82286.54],["5329",79200],["5364",52658],["5024",50000],["5132",48229.36],["5136",47692.9],["5141",36855.1],["5492",30000],["5179",26000],["5038",25322],["5151",23104.6],["5167",21614.32],["5221",16805],["5164",9680],["5019",8080],["5161",6680],["5122",6050],["5321",4760],["5173",2989],["5131",2282],["5339",2000],["5039",1806.55],["5229",550]],"economic_expenditure_total_czk":48783710.76,"economic_financing":[["8117",6000000],["8115",5127969.14],["8124",-678000]],"economic_financing_total_czk":10449969.14,"economic_revenue":[["1211",13244266.11],["1121",7108591.36],["1111",4956877.21],["2111",3050917.61],["1511",2795350.43],["4113",1693461.49],["1113",938074.42],["4116",811118.5],["2132",524769.56],["2324",479157.58],["1112",463047.37],["1122",415380],["4112",341000],["2226",332921.7],["1386",258898.31],["2141",184827.13],["4122",165100],["1387",101483.15],["3111",98350],["1356",85402.62],["2131",79063.37],["4111",65000],["1341",43500],["2310",40076],["1361",21080],["2119",16819],["1334",11466.9],["1345",5796],["1381",1945.8]],"economic_revenue_total_czk":38333741.62,"purpose_expenditure":[["6171",8828327.84],["3713",8370690.06],["2321",4045709.14],["3745",3689142.33],["2219",2758614.98],["2212",2679006.5],["6112",2400214],["2115",2329890],["3612",2119761.66],["3722",1812269.07],["5512",1532059.87],["3725",1341302.9],["3111",1286856],["3113",1207823],["3631",727410.88],["3421",725449.07],["6399",580687],["2411",504117],["3419",325000],["2292",263757.3],["3326",217179.93],["3392",154272.17],["3399",132436],["3314",110015.9],["3429",105000],["6409",91005],["6310",66658.1],["3599",55000],["6320",53315],["6402",52658],["6114",47195.55],["3721",45591.42],["1031",40990.9],["3613",21298.11],["3543",19000],["3632",16550.68],["4350",10000],["3726",8455.4],["4357",7000],["3639",2000]],"purpose_expenditure_total_czk":48783710.76}},"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."}}}}