{"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:00233587","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233587","name":"Obec Mezouň","short_name":"Mezouň","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531537},"amounts":{"revenue_approved":11820000,"revenue_adjusted":12907610,"revenue_actual":13389066.75,"expense_approved":16721200,"expense_adjusted":18044710,"expense_actual":8750815.57,"tax_revenue":11590066.29,"nontax_revenue":870280.46,"capital_revenue":0,"transfer_revenue":928720,"current_expense":8582625.57,"capital_expense":168190,"budget_balance":4638251.18,"cash_current":34171284.93,"cash_previous":30230713.75},"ratios":{"revenue_execution":1.03730022,"expense_execution":0.48495185,"balance_to_revenue":0.3464208,"cash_to_expense":3.90492574,"cash_yoy":0.13034992,"capital_expense_share":0.01921992,"transfer_revenue_share":0.06936406},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233587/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233587"},"seo":{"slug":"mezoun","path":"/cz/municipalities/mezoun/"},"population":{"value":595,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11820000,"expenditure_czk":16721200,"financing_czk":4901200,"balance_czk":-4901200},{"stage":"revised","revenue_czk":12907610,"expenditure_czk":18044710,"financing_czk":5137100,"balance_czk":-5137100},{"stage":"actual","revenue_czk":13389066.75,"expenditure_czk":8750815.57,"financing_czk":-4638251.18,"balance_czk":4638251.18}],"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",6600000],["5169",1836000],["5011",1440000],["5171",1420000],["5023",820000],["5031",531000],["5331",500000],["5139",398000],["5021",340200],["5154",316500],["5901",300000],["5321",231500],["5137",220000],["6119",215000],["5032",205000],["5323",135000],["5499",130000],["5153",122500],["5163",107000],["5166",100000],["6122",100000],["5168",80000],["5175",80000],["5194",60000],["5229",55000],["5041",50000],["5162",49000],["5173",47000],["5141",40000],["5221",32000],["5362",31500],["5222",30000],["5156",25000],["5151",24000],["5136",11000],["5038",10000],["5365",10000],["5329",7000],["5132",5000],["5179",5000],["5161",1000],["5903",1000]],"economic_expenditure_total_czk":16721200,"economic_financing":[["8115",5598900],["8124",-697700]],"economic_financing_total_czk":4901200,"economic_revenue":[["1211",5000000],["1121",2600000],["1111",1800000],["1345",470000],["1511",460000],["1113",330000],["2132",275000],["1112",150000],["4112",140000],["2329",138000],["2111",131000],["2324",100000],["1386",45000],["1381",30000],["2321",30000],["2131",27000],["1387",25000],["1341",24000],["1343",20000],["2119",15000],["1361",5000],["1334",4000],["2141",1000]],"economic_revenue_total_czk":11820000,"purpose_expenditure":[["2219",2760000],["6171",2516000],["3639",2100000],["3412",2060000],["6112",1108000],["3745",915500],["3722",862000],["2212",680000],["2321",622000],["3111",572000],["3631",510000],["3399",430000],["6409",305500],["3635",215000],["3429",194000],["3314",167200],["2292",135000],["3900",130000],["2310",110000],["3319",110000],["6310",60000],["6399",41000],["2342",30000],["3341",25000],["3421",25000],["2341",20000],["3322",8000],["5273",8000],["5213",2000]],"purpose_expenditure_total_czk":16721200},"revised":{"economic_expenditure":[["6121",6600000],["5169",1988800],["5171",1516100],["5011",1440000],["5023",927400],["5331",535000],["5031",504700],["5139",497600],["5154",495800],["5021",378360],["6122",350000],["5901",335973],["5137",278000],["5321",233500],["6119",215000],["5032",213500],["5166",169000],["5323",135000],["5499",130000],["5153",110500],["5362",104500],["5163",101760],["5194",100000],["5168",98800],["5229",84000],["5175",78532],["5365",59110],["5162",53300],["5041",49700],["5173",47757],["5141",40000],["5221",32000],["5222",25500],["5151",24000],["5156",24000],["5179",16500],["5038",11500],["5136",11000],["5138",7000],["5329",7000],["5132",6500],["5172",5000],["5161",1538],["5903",1000],["5191",480]],"economic_expenditure_total_czk":18044710,"economic_financing":[["8115",5834800],["8124",-697700]],"economic_financing_total_czk":5137100,"economic_revenue":[["1211",5000000],["1121",2600000],["1111",1800000],["4222",569000],["1345",470000],["1511",460000],["1113",330000],["2132",275000],["4213",174992],["2111",167000],["2119",162000],["1112",150000],["4112",139100],["2329",138000],["2324",110000],["1386",83000],["1122",59010],["4111",32500],["1387",31880],["1381",30000],["2321",30000],["2131",27000],["1341",24000],["1343",20000],["4113",13128],["1361",5000],["1334",4000],["1342",2000],["2141",1000]],"economic_revenue_total_czk":12907610,"purpose_expenditure":[["2219",2778000],["6171",2682000],["3639",2100000],["3412",2060000],["6112",1233900],["3745",957500],["3722",917000],["2321",872000],["2212",680000],["3111",607000],["3631",515000],["3399",510000],["3429",454000],["6409",363473],["3635",215000],["3314",167200],["6399",163110],["2292",135000],["3900",130000],["3319",120000],["2310",110000],["6310",60000],["5273",58000],["6114",32527],["2342",30000],["3341",25000],["3421",25000],["2341",20000],["3113",14000],["3322",8000],["5213",2000]],"purpose_expenditure_total_czk":18044710},"actual":{"economic_expenditure":[["5169",1702259.9],["5011",1103322],["5171",1095315.4],["5023",927369],["5331",535000],["5031",460709],["5154",323421.01],["5139",319149.7],["5021",317417],["5321",215500],["5032",184367],["5166",168795],["6119",168190],["5323",130130],["5362",118772],["5499",113760],["5153",103466.69],["5168",98743.47],["5137",88992],["5163",88659.2],["5194",86566.78],["5175",70777.39],["5365",59110],["5229",52000],["5162",46433.65],["5173",43835],["5221",26720],["5141",23821.61],["5156",19057],["5222",18500],["5179",16310.82],["5132",6181],["5038",4966],["5138",4833.95],["5172",4092],["5151",2756],["5161",1036],["5191",480]],"economic_expenditure_total_czk":8750815.57,"economic_financing":[["8115",-3940571.18],["8124",-697680]],"economic_financing_total_czk":-4638251.18,"economic_revenue":[["1211",5230884.74],["1121",2803586.12],["1111",1933686.49],["4222",569000],["1511",474065.12],["2132",375448.48],["1113",370316.89],["1345",354205.5],["1112",182693.31],["4213",174992],["2111",168745],["2119",161293],["4112",139100],["2324",127393.04],["1386",102129.52],["1122",59010],["1387",40029.21],["4111",32500],["2131",26233],["1341",24155],["4113",13128],["1343",10000],["2321",5697],["2112",4503],["1361",2950],["1342",1560],["2141",967.94],["1381",794.39]],"economic_revenue_total_czk":13389066.75,"purpose_expenditure":[["6171",2163700.87],["6112",1233833.61],["3722",909144.27],["3745",850959.32],["2219",734119.55],["3111",535000],["3399",367836.24],["3429",304141.41],["6409",279030.82],["3631",228285.08],["6399",177416],["3635",168190],["2212",156786.98],["2292",130130],["3900",113760],["3319",93295.27],["3639",89999.07],["5273",57709],["2321",35410.27],["6310",35220.81],["6114",32500],["3421",23000],["3113",14000],["2310",8930],["3314",6467],["3412",1950]],"purpose_expenditure_total_czk":8750815.57}},"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."}}}}