{"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:00665665","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00665665","name":"Obec Mojné","short_name":"Mojné","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":598623},"amounts":{"revenue_approved":9706624,"revenue_adjusted":11440311,"revenue_actual":11440303.65,"expense_approved":9706624,"expense_adjusted":25386425,"expense_actual":25386400.58,"tax_revenue":7146656.25,"nontax_revenue":4057297.4,"capital_revenue":0,"transfer_revenue":236350,"current_expense":12493967.6,"capital_expense":12892432.98,"budget_balance":-13946096.93,"cash_current":1811537.16,"cash_previous":2932985.81},"ratios":{"revenue_execution":0.99999936,"expense_execution":0.99999904,"balance_to_revenue":-1.21903206,"cash_to_expense":0.07135857,"cash_yoy":-0.38235734,"capital_expense_share":0.50784801,"transfer_revenue_share":0.02065942},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00665665/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00665665"},"seo":{"slug":"mojne","path":"/cz/municipalities/mojne/"},"population":{"value":307,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9706624,"expenditure_czk":9706624,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":11440311,"expenditure_czk":25386425,"financing_czk":13946114,"balance_czk":-13946114},{"stage":"actual","revenue_czk":11440303.65,"expenditure_czk":25386400.58,"financing_czk":13946096.93,"balance_czk":-13946096.93}],"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":[["5171",2516124],["5169",2057000],["5139",1307500],["5137",950000],["5023",815000],["5011",400000],["5151",400000],["5021",340000],["5031",215000],["6122",130000],["5154",112000],["5032",93000],["5156",75000],["5166",65000],["5131",40000],["5163",38000],["5162",27000],["5155",25000],["5194",25000],["5362",20000],["5364",20000],["5132",10000],["5179",6000],["5161",5000],["5167",5000],["5175",3000],["5038",2000],["5134",2000],["5222",2000],["5173",1000]],"economic_expenditure_total_czk":9706624,"economic_revenue":[["2111",3096616],["1211",2891162],["1121",1205037],["1111",1016568],["1511",662496],["1345",277500],["1113",246760],["4112",110000],["1112",64485],["1342",50000],["4111",31000],["2131",30000],["1381",15000],["1341",6000],["1361",4000]],"economic_revenue_total_czk":9706624,"purpose_expenditure":[["2212",2080000],["1032",1220000],["6112",1036000],["6171",885000],["2310",642000],["3631",570000],["2321",510000],["3745",505000],["3399",370000],["3613",345000],["3412",300000],["5512",290624],["3725",260000],["3722",220000],["3632",185000],["3319",153000],["3723",50000],["6399",20000],["6402",20000],["6320",15000],["3429",14000],["6409",6000],["3639",5000],["6310",5000]],"purpose_expenditure_total_czk":9706624,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",12892433],["5169",4172816],["5909",2015574],["5139",1481662],["5023",896123],["5166",659903],["5021",630378],["5011",506283],["5151",412064],["5031",360837],["5171",345427],["5154",220815],["5137",216346],["5156",147166],["5032",144421],["5362",-116495],["5141",89035],["5162",67665],["5163",61249],["5131",50183],["5364",43049],["5222",38000],["5365",29799],["5179",5711],["5175",3613],["5038",3026],["5321",2600],["5164",2420],["5159",2370],["5161",1036],["5329",916]],"economic_expenditure_total_czk":25386425,"economic_financing":[["8113",12824250],["8115",1045128],["8901",76736]],"economic_financing_total_czk":13946114,"economic_revenue":[["1211",2984547],["2329",2003539],["2111",1924218],["1121",1600095],["1111",1094746],["1511",767981],["1345",222916],["1113",211311],["1112",104261],["4112",102300],["4116",65550],["2131",61000],["1386",58286],["2141",41185],["1342",40068],["4122",36000],["4111",32500],["1122",29099],["2328",24858],["1387",22846],["1341",5450],["1334",3784],["2132",2500],["1361",820],["1381",451]],"economic_revenue_total_czk":11440311,"purpose_expenditure":[["4339",13058684],["6171",2388953],["6409",2022201],["1032",1950816],["2141",1091304],["2212",958059],["6112",896123],["3399",731509],["2310",481948],["3745",434069],["3613",248920],["3722",230717],["2321",227574],["3725",214809],["5512",144427],["3631",131381],["6399",-92405],["3149",76000],["3723",67706],["6402",43049],["3319",33320],["3632",16355],["3429",13000],["6114",11300],["6310",6606]],"purpose_expenditure_total_czk":25386425},"actual":{"economic_expenditure":[["6121",12892432.98],["5169",4172807.09],["5909",2015573.6],["5139",1481658.18],["5023",896123],["5166",659903],["5021",630377.4],["5011",506282.6],["5151",412063.97],["5031",360837],["5171",345426.9],["5154",220812.48],["5137",216345.05],["5156",147162.95],["5032",144421],["5362",-116495],["5141",89033.82],["5162",67664.86],["5163",61248.6],["5131",50181.8],["5364",43049],["5222",38000],["5365",29799],["5179",5711],["5175",3613],["5038",3026],["5321",2600],["5164",2420],["5159",2369.3],["5161",1036],["5329",916]],"economic_expenditure_total_czk":25386400.58,"economic_financing":[["8113",12824249.98],["8115",1045127.65],["8901",76719.3]],"economic_financing_total_czk":13946096.93,"economic_revenue":[["1211",2984546.59],["2329",2003539],["2111",1924217],["1121",1600094.99],["1111",1094745.71],["1511",767980.36],["1345",222916],["1113",211310.33],["1112",104260.47],["4112",102300],["4116",65550],["2131",61000],["1386",58285.97],["2141",41184.3],["1342",40068],["4122",36000],["4111",32500],["1122",29099],["2328",24857.1],["1387",22845.35],["1341",5450],["1334",3783.3],["2132",2500],["1361",820],["1381",450.18]],"economic_revenue_total_czk":11440303.65,"purpose_expenditure":[["4339",13058683.79],["6171",2388947.69],["6409",2022200.6],["1032",1950812.84],["2141",1091302.01],["2212",958057.01],["6112",896123],["3399",731507.57],["2310",481947.37],["3745",434066.8],["3613",248918.8],["3722",230716.13],["2321",227573.6],["3725",214808.88],["5512",144426.46],["3631",131380.5],["6399",-92405],["3149",76000],["3723",67705.2],["6402",43049],["3319",33319.5],["3632",16354.22],["3429",13000],["6114",11300],["6310",6604.61]],"purpose_expenditure_total_czk":25386400.58}},"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."}}}}