{"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:00572578","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00572578","name":"Obec Močerady","short_name":"Močerady","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Domažlice","municipality_code":599174},"amounts":{"revenue_approved":4456500,"revenue_adjusted":4795320,"revenue_actual":6655609.84,"expense_approved":7306500,"expense_adjusted":7645320,"expense_actual":5088314.46,"tax_revenue":2723050.05,"nontax_revenue":1632437.79,"capital_revenue":1531322,"transfer_revenue":768800,"current_expense":2997329.02,"capital_expense":2090985.44,"budget_balance":1567295.38,"cash_current":4983832.18,"cash_previous":3416536.8},"ratios":{"revenue_execution":1.38793862,"expense_execution":0.6655463,"balance_to_revenue":0.23548486,"cash_to_expense":0.97946623,"cash_yoy":0.45873804,"capital_expense_share":0.41093872,"transfer_revenue_share":0.11551158},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00572578/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00572578"},"seo":{"slug":"mocerady","path":"/cz/municipalities/mocerady/"},"population":{"value":76,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4456500,"expenditure_czk":7306500,"financing_czk":2850000,"balance_czk":-2850000},{"stage":"revised","revenue_czk":4795320,"expenditure_czk":7645320,"financing_czk":2850000,"balance_czk":-2850000},{"stage":"actual","revenue_czk":6655609.84,"expenditure_czk":5088314.46,"financing_czk":-1567295.38,"balance_czk":1567295.38}],"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",3250000],["5169",1313000],["6123",690000],["5023",514000],["5021",238600],["5139",209000],["5011",200000],["5171",152000],["5362",125000],["5365",100000],["5032",67000],["5019",63000],["5031",55000],["5154",52400],["5903",50000],["5137",45000],["5153",40000],["5364",30164],["5163",29000],["6130",20000],["5173",17000],["5162",16000],["5175",12000],["5321",5500],["5329",4000],["5323",3836],["5194",3000],["5161",2000]],"economic_expenditure_total_czk":7306500,"economic_financing":[["8115",2850000]],"economic_financing_total_czk":2850000,"economic_revenue":[["2111",1625000],["1211",910000],["1121",455000],["1511",380000],["2131",345000],["1111",335000],["1122",100000],["1345",87000],["1113",80000],["4112",71800],["1112",21000],["1386",15000],["1387",10000],["2324",10000],["1381",7000],["1341",3000],["1361",1000],["2141",700]],"economic_revenue_total_czk":4456500,"purpose_expenditure":[["3421",2600000],["5512",800000],["2321",750000],["6112",640000],["1032",600000],["1031",450000],["6171",450000],["6399",220000],["3722",120000],["1036",100000],["3721",95000],["3745",90000],["3631",85000],["3639",52000],["1037",50000],["5213",50000],["6402",30164],["2212",30000],["3725",23000],["6320",21000],["3399",15000],["3341",10000],["3319",8000],["6310",8000],["4359",5500],["2292",3836]],"purpose_expenditure_total_czk":7306500},"revised":{"economic_expenditure":[["6121",3250000],["5169",1366320],["5023",514000],["5362",425000],["6123",340000],["5021",283600],["5171",282000],["5139",258500],["5011",200000],["5192",100000],["5365",100000],["5019",67000],["5032",67000],["5031",55000],["5154",52400],["5903",50000],["5137",47000],["5153",40000],["5364",30164],["5163",29000],["6130",20000],["5173",19000],["5162",16000],["5175",14000],["5321",5500],["5329",4000],["5323",3836],["5161",3000],["5194",3000]],"economic_expenditure_total_czk":7645320,"economic_financing":[["8115",2850000]],"economic_financing_total_czk":2850000,"economic_revenue":[["2111",1625000],["1211",950000],["1121",485000],["1511",380000],["2131",345000],["1111",340000],["3111",145000],["1122",100000],["1345",87000],["1113",80000],["4112",71800],["4116",64500],["4111",32500],["1112",26000],["1334",16820],["1386",15000],["1387",10000],["2324",10000],["1381",7000],["1341",3000],["1361",1000],["2141",700]],"economic_revenue_total_czk":4795320,"purpose_expenditure":[["3412",2600000],["2321",750000],["6112",640000],["1032",600000],["6399",520000],["6171",500000],["1031",450000],["5512",450000],["3639",228320],["3631",165000],["3722",140000],["3745",120000],["1036",100000],["3721",95000],["1037",50000],["5213",50000],["6114",32500],["6402",30164],["2212",30000],["3725",23000],["6320",21000],["3399",15000],["3341",10000],["3319",8000],["6310",8000],["4359",5500],["2292",3836]],"purpose_expenditure_total_czk":7645320},"actual":{"economic_expenditure":[["6121",2074465.44],["5169",863934.28],["5023",513456],["5362",335869],["5021",247898],["5139",179777.8],["5011",171840],["5363",100000],["5192",96250],["5171",91030.62],["5365",66150],["5032",63651],["5154",57154.97],["5031",47975],["5153",38187.27],["5019",38021],["5364",30164],["6130",16520],["5163",14929.2],["5162",13904.88],["5173",8970],["5321",4745],["5137",3641],["5323",2774],["5194",2239],["5175",2136],["5329",1606],["5038",784],["5161",241]],"economic_expenditure_total_czk":5088314.46,"economic_financing":[["8115",-1567295.38]],"economic_financing_total_czk":-1567295.38,"economic_revenue":[["3111",1531322],["2111",1316935.57],["1211",1001776.96],["4222",600000],["1121",537738.42],["1511",495833.07],["1111",383865.49],["2131",307792.44],["1345",72900],["4112",71800],["1113",70957.06],["1122",66150],["4116",64500],["1112",35026.84],["4111",32500],["1334",29645.1],["1386",19583.55],["1387",7676.75],["2324",7278.16],["1341",1750],["2141",431.62],["1381",146.81]],"economic_revenue_total_czk":6655609.84,"purpose_expenditure":[["3412",2072465.44],["6112",599883.8],["6171",447679.76],["6399",399572],["1031",308885.8],["1032",265213.66],["3639",198436],["2321",132487],["3722",126697.35],["3631",117467.97],["3745",97827],["1036",83490],["5512",82131.97],["3721",44177.42],["6402",30164],["6114",25729],["3725",17338.09],["6320",7732],["6310",7197.2],["3319",5460],["2212",4800],["4359",4745],["3399",4145],["2292",2774],["3341",1815]],"purpose_expenditure_total_czk":5088314.46}},"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."}}}}