{"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:00509141","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509141","name":"Obec Mohelnice nad Jizerou","short_name":"Mohelnice nad Jizerou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":565822},"amounts":{"revenue_approved":2354000,"revenue_adjusted":2353900,"revenue_actual":2465033.93,"expense_approved":3620000,"expense_adjusted":4665000,"expense_actual":2615572.42,"tax_revenue":2190083.93,"nontax_revenue":114569,"capital_revenue":0,"transfer_revenue":160381,"current_expense":2571834.55,"capital_expense":43737.87,"budget_balance":-150538.49,"cash_current":6015499.76,"cash_previous":6166038.25},"ratios":{"revenue_execution":1.04721268,"expense_execution":0.56068005,"balance_to_revenue":-0.06106954,"cash_to_expense":2.29987888,"cash_yoy":-0.02441413,"capital_expense_share":0.0167221,"transfer_revenue_share":0.06506239},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509141/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509141"},"seo":{"slug":"mohelnice-nad-jizerou","path":"/cz/municipalities/mohelnice-nad-jizerou/"},"population":{"value":92,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2354000,"expenditure_czk":3620000,"financing_czk":1266000,"balance_czk":-1266000},{"stage":"revised","revenue_czk":2353900,"expenditure_czk":4665000,"financing_czk":2311100,"balance_czk":-2311100},{"stage":"actual","revenue_czk":2465033.93,"expenditure_czk":2615572.42,"financing_czk":150538.49,"balance_czk":-150538.49}],"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",2010000],["5169",520000],["5023",470000],["5154",125000],["5021",94000],["5171",61000],["5139",56000],["5365",45000],["5032",43000],["5137",30000],["5323",25000],["5168",20000],["5903",20000],["5163",19000],["5162",18000],["5321",12000],["5175",10000],["5179",10000],["5194",10000],["5156",6000],["5166",5000],["5339",5000],["5161",2000],["5173",2000],["5038",1000],["5136",1000]],"economic_expenditure_total_czk":3620000,"economic_financing":[["8115",1266000]],"economic_financing_total_czk":1266000,"economic_revenue":[["1211",850000],["1121",430000],["1111",310000],["1511",210000],["4112",149000],["2132",81000],["1113",72000],["1345",70000],["2111",52000],["1122",45000],["2324",30000],["1112",24000],["2131",10000],["1386",9000],["1381",4000],["1387",4000],["1341",2000],["1361",1000],["2141",1000]],"economic_revenue_total_czk":2354000,"purpose_expenditure":[["6171",2339000],["6112",513000],["3722",245000],["3631",115000],["3745",99000],["1032",50000],["6399",45000],["3319",30000],["2292",25000],["3412",25000],["5213",25000],["6320",17000],["3632",16000],["2212",15000],["5512",14000],["2221",10000],["3399",10000],["3613",10000],["3111",5000],["3311",5000],["3612",5000],["6310",2000]],"purpose_expenditure_total_czk":3620000},"revised":{"economic_expenditure":[["6121",2010000],["5171",1106000],["5169",520000],["5023",470000],["5154",125000],["5021",94000],["5139",56000],["5365",45000],["5032",43000],["5137",30000],["5323",25000],["5168",20000],["5903",20000],["5163",19000],["5162",18000],["5321",12000],["5175",10000],["5179",10000],["5194",10000],["5156",6000],["5166",5000],["5339",5000],["5161",2000],["5173",2000],["5038",1000],["5136",1000]],"economic_expenditure_total_czk":4665000,"economic_financing":[["8115",2311100]],"economic_financing_total_czk":2311100,"economic_revenue":[["1211",850000],["1121",430000],["1111",310000],["1511",210000],["4112",148900],["2132",81000],["1113",72000],["1345",70000],["2111",52000],["1122",45000],["2324",30000],["1112",24000],["2131",10000],["1386",9000],["1381",4000],["1387",4000],["1341",2000],["1361",1000],["2141",1000]],"economic_revenue_total_czk":2353900,"purpose_expenditure":[["6171",2339000],["2212",1060000],["6112",513000],["3722",245000],["3631",115000],["3745",99000],["1032",50000],["6399",45000],["3319",30000],["2292",25000],["3412",25000],["5213",25000],["6320",17000],["3632",16000],["5512",14000],["2221",10000],["3399",10000],["3613",10000],["3111",5000],["3311",5000],["3612",5000],["6310",2000]],"purpose_expenditure_total_czk":4665000},"actual":{"economic_expenditure":[["5171",1180072.23],["5169",463451.17],["5023",456165],["5154",115716],["5021",84097],["5137",67815.4],["6122",43737.87],["5032",41967],["5365",28560],["5162",19842.35],["5323",19006],["5139",16539],["5163",14191.4],["5321",12000],["5173",11726],["5168",8425],["5175",7213],["5343",7100],["5166",6000],["5179",4785],["5492",4000],["5156",1690],["5194",1380],["5161",93]],"economic_expenditure_total_czk":2615572.42,"economic_financing":[["8115",150538.49]],"economic_financing_total_czk":150538.49,"economic_revenue":[["1211",880185.38],["1121",470201.26],["1111",360730.53],["1511",256188.52],["4112",148900],["2132",75044],["1345",73420],["1113",62242.13],["1112",30667.6],["1122",28560],["2324",27535],["1386",17124.26],["4111",11481],["2111",6750],["1387",6715.36],["2131",4000],["1334",2443.2],["1341",1300],["2119",1000],["2133",240],["1361",150],["1381",143.73],["1382",11.96]],"economic_revenue_total_czk":2465033.93,"purpose_expenditure":[["2212",1117221.44],["6112",498132],["6171",400531.34],["3722",233333.45],["3631",172552.79],["3745",38049],["3632",34043],["3399",29371],["6399",28560],["2292",19006],["6320",12633],["5512",12000],["6114",11481],["6330",7100],["6310",1558.4]],"purpose_expenditure_total_czk":2615572.42}},"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."}}}}