{"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:00640077","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640077","name":"Obec Močovice","short_name":"Močovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":530999},"amounts":{"revenue_approved":12702873.45,"revenue_adjusted":17621178.87,"revenue_actual":17549440.25,"expense_approved":9214824,"expense_adjusted":12938325.42,"expense_actual":11466797.84,"tax_revenue":9394006.31,"nontax_revenue":571514.76,"capital_revenue":0,"transfer_revenue":7583919.18,"current_expense":8864539.68,"capital_expense":2602258.16,"budget_balance":6082642.41,"cash_current":6211368.82,"cash_previous":1567802.41},"ratios":{"revenue_execution":0.99592884,"expense_execution":0.88626599,"balance_to_revenue":0.34660037,"cash_to_expense":0.54168294,"cash_yoy":2.9618314,"capital_expense_share":0.22693852,"transfer_revenue_share":0.43214593},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640077/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640077"},"seo":{"slug":"mocovice","path":"/cz/municipalities/mocovice/"},"population":{"value":408,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12702873.45,"expenditure_czk":9214824,"financing_czk":-3488049.45,"balance_czk":3488049.45},{"stage":"revised","revenue_czk":17621178.87,"expenditure_czk":12938325.42,"financing_czk":-4682853.45,"balance_czk":4682853.45},{"stage":"actual","revenue_czk":17549440.25,"expenditure_czk":11466797.84,"financing_czk":-6082642.41,"balance_czk":6082642.41}],"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",3477079],["5169",1284330],["5023",936000],["5021",417250],["5154",407330],["5011",350000],["5171",335000],["5331",316000],["5141",282000],["5137",235000],["5139",209000],["5032",150000],["5031",147000],["5329",78000],["5151",73500],["5156",72000],["5163",69185],["5153",65000],["5175",60000],["5194",48000],["5162",32000],["5168",30000],["5365",28150],["5903",20000],["5167",15000],["5173",15000],["5221",15000],["5164",8000],["5166",7000],["5362",7000],["5134",6000],["5339",5000],["5161",4500],["5179",4000],["5038",3500],["5132",3000]],"economic_expenditure_total_czk":9214824,"economic_financing":[["8115",-1911345.45],["8124",-1576704]],"economic_financing_total_czk":-3488049.45,"economic_revenue":[["1211",3550000],["4213",3221567.45],["1121",1800000],["1111",1210000],["4222",1043000],["1511",885000],["1113",280000],["1345",190000],["2324",172000],["1112",85000],["4112",77000],["2131",59757],["1386",40000],["1381",25000],["1387",22000],["4121",15000],["2111",10400],["1122",10000],["1341",5700],["2132",549],["1361",500],["2141",400]],"economic_revenue_total_czk":12702873.45,"purpose_expenditure":[["3111",2830599],["6112",1046685],["3699",1041810],["6171",770000],["3745",730000],["3722",700000],["2141",413830],["3412",412000],["3723",210000],["3421",166200],["3399",135500],["3511",97000],["2219",85000],["3631",85000],["5512",56500],["2292",50000],["2212",45000],["6320",45000],["3744",42000],["3632",39050],["6399",32650],["6409",28000],["2321",27000],["2310",25000],["3326",20000],["5213",20000],["3721",15000],["4351",15000],["1037",10000],["6310",10000],["3522",5000],["3314",3000],["3639",3000]],"purpose_expenditure_total_czk":9214824},"revised":{"economic_expenditure":[["5171",3095059.81],["6121",2452312.77],["5169",1909977.31],["5023",936000],["5154",694399.37],["5021",556999.08],["6122",462500],["5137",356000],["5011",350000],["5331",316000],["5141",282000],["5139",256572],["5032",156000],["5031",152000],["5222",106000],["5175",80429],["5329",78000],["5151",75500],["5194",75378],["5156",72000],["5163",70299],["5153",68462.08],["5492",61000],["5365",40720],["5162",39000],["5168",38900],["5909",25000],["5903",20000],["5173",15537],["5167",15000],["5221",15000],["5362",14100],["5164",8000],["5166",7000],["5134",6000],["5161",5040],["5339",5000],["5179",4550],["5136",4000],["5038",3500],["6130",3500],["5132",3000],["5499",2590]],"economic_expenditure_total_czk":12938325.42,"economic_financing":[["8115",-3106149.45],["8124",-1576704]],"economic_financing_total_czk":-4682853.45,"economic_revenue":[["1211",3892097.25],["4213",3596737.03],["1121",2082861.76],["4216",2036634.64],["4116",1742564.42],["1111",1419676.7],["1511",1272000],["1113",280000],["2324",236645.03],["1345",201543],["2111",156800],["1112",145000],["4122",100000],["2212",89292.74],["4112",77400],["1386",76580.18],["2131",60208],["2322",38720],["1122",38220],["1387",29742.68],["4111",15583.08],["4121",15000],["1349",9106],["1341",5700],["2132",1549],["1381",611.71],["1361",500],["2141",400],["1382",5.65]],"economic_revenue_total_czk":17621178.87,"purpose_expenditure":[["3111",3272388.03],["2141",1137230.83],["3745",1129114],["6112",1053085],["3699",1045310],["6171",885855],["3742",704406.4],["3722",593900],["3412",506462.08],["3421",450800],["5512",421000],["3723",242000],["2212",233000],["3631",189000],["3399",188878],["3725",173000],["3511",117325],["2219",95590],["2292",50000],["6399",45220],["6320",45000],["3632",43050],["3744",42000],["3639",30100],["6409",28000],["2321",27000],["3429",27000],["2310",25000],["3326",20000],["5213",20000],["3314",19430],["3721",17000],["6114",15583.08],["4351",15000],["6310",11000],["1037",10000],["3522",5000],["3727",4598]],"purpose_expenditure_total_czk":12938325.42},"actual":{"economic_expenditure":[["5171",2757340.84],["6121",2140758.16],["5169",1724764.44],["5023",934506],["5154",639631.24],["5021",514971],["6122",458000],["5011",337265],["5331",316000],["5141",252317.7],["5139",160665.63],["5137",154653],["5031",149422],["5032",142649],["5222",106000],["5329",67934],["5163",64195.56],["5153",63462.08],["5194",62032.9],["5492",61000],["5156",56257],["5175",52758],["5151",51289],["5162",38379.38],["5365",38320],["5168",33119.23],["5909",24859],["5362",13551],["5173",11416],["5221",7000],["5339",5000],["5179",4118.22],["5167",3590],["5038",3500],["6130",3500],["5164",2775.05],["5132",2610],["5499",2590],["5134",2160],["5161",1700],["5136",737.41]],"economic_expenditure_total_czk":11466797.84,"economic_financing":[["8115",-4643566.41],["8124",-1439076]],"economic_financing_total_czk":-6082642.41,"economic_revenue":[["1211",3892097.25],["4213",3596737.04],["1121",2082861.76],["4216",2036634.64],["4116",1742564.42],["1111",1419676.7],["1511",1227286.32],["1113",275394.87],["2324",235341.4],["1345",201543],["2111",146775],["1112",135783.96],["4122",100000],["2212",89292.74],["4112",77400],["1386",75886.41],["2131",60208],["2322",38720],["1122",38220],["1387",29742.68],["4111",15583.08],["4121",15000],["1349",9106],["1341",5340],["2132",1012],["1381",611.71],["1361",450],["2141",165.62],["1382",5.65]],"economic_revenue_total_czk":17549440.25,"purpose_expenditure":[["3111",3215908.37],["6112",1039120.8],["2141",1019566.09],["3745",1018090],["3699",857980],["6171",747292.94],["3742",659406.4],["3722",584948.7],["3412",406082.01],["5512",375146],["3421",253919.5],["3723",231812.62],["2212",194896.37],["3399",168207.96],["3725",163803.87],["3631",137348.4],["3511",95922.39],["2292",48720],["6399",44671],["6320",43223],["3429",27000],["3632",19440],["6409",19214],["3639",17090],["6114",15583.08],["2219",13170],["3314",12732.41],["6310",10784.56],["4351",7000],["2321",5909.37],["3522",5000],["3727",4598],["3721",2000],["3744",1210]],"purpose_expenditure_total_czk":11466797.84}},"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."}}}}