{"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:00237051","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237051","name":"Město Mělník","short_name":"Mělník","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":534676},"amounts":{"revenue_approved":677670900,"revenue_adjusted":714714641.42,"revenue_actual":738574965.24,"expense_approved":897760600,"expense_adjusted":1067154183.42,"expense_actual":882249008.56,"tax_revenue":511952174.4,"nontax_revenue":53866872.14,"capital_revenue":2708026.81,"transfer_revenue":170047891.89,"current_expense":629828063.95,"capital_expense":252420944.61,"budget_balance":-143674043.32,"cash_current":279705148.94,"cash_previous":418842038.96},"ratios":{"revenue_execution":1.03338441,"expense_execution":0.82673059,"balance_to_revenue":-0.19452872,"cash_to_expense":0.31703651,"cash_yoy":-0.33219419,"capital_expense_share":0.28611077,"transfer_revenue_share":0.23023782},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237051/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237051"},"seo":{"slug":"melnik","path":"/cz/municipalities/melnik/"},"population":{"value":20307,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":677670900,"expenditure_czk":897760600,"financing_czk":220089700,"balance_czk":-220089700},{"stage":"revised","revenue_czk":714714641.42,"expenditure_czk":1067154183.42,"financing_czk":352439542,"balance_czk":-352439542},{"stage":"actual","revenue_czk":738574965.24,"expenditure_czk":882249008.56,"financing_czk":143674043.32,"balance_czk":-143674043.32}],"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",257621000],["5331",142017000],["5011",96038000],["5169",86547000],["5171",49370000],["6122",43260000],["5221",27238000],["5031",25042000],["5901",25000000],["5222",16572000],["5336",12137000],["5365",12000000],["5032",9095000],["6201",9000000],["5154",8714000],["5168",6354000],["5139",6249000],["5323",6200000],["6125",5290000],["5023",4600000],["5499",3981600],["5166",3944000],["5161",3559000],["5164",3476000],["5137",3300000],["6322",3000000],["6111",2532000],["5141",2500000],["5153",2120000],["5021",2059000],["5163",1774000],["6130",1400000],["5162",1365000],["5167",1310000],["5493",1310000],["6119",1000000],["5362",917000],["5136",809000],["6323",750000],["5156",706000],["5172",705000],["5151",681000],["5175",581000],["5042",570000],["5132",530000],["5194",527000],["6123",500000],["5038",390000],["5339",345000],["5179",307000],["5213",280000],["5173",273000],["5811",270000],["5041",165000],["5192",160000],["6349",150000],["5138",115000],["5492",110000],["5178",100000],["5195",100000],["5903",100000],["5123",80000],["5134",75000],["5176",70000],["5152",55000],["6142",50000],["5329",45000],["5155",40000],["5229",40000],["5909",35000],["5019",30000],["6341",30000],["5133",20000],["5039",15000],["5191",15000],["5311",15000],["5029",10000],["5223",10000],["5131",5000],["5142",5000]],"economic_expenditure_total_czk":897760600,"economic_financing":[["8115",226453300],["8124",-6363600]],"economic_financing_total_czk":220089700,"economic_revenue":[["1211",205000000],["1121",105000000],["1111",75000000],["4122",65785000],["4112",41486900],["4131",25000000],["1387",20000000],["1511",19500000],["1345",15500000],["1122",15000000],["2111",12678000],["1113",12000000],["1361",12000000],["4116",10286000],["2324",9885000],["4132",8000000],["1112",5000000],["2122",3500000],["2212",3190000],["2141",3000000],["2131",2100000],["1386",2000000],["1343",1350000],["4222",892000],["1353",800000],["2119",700000],["3111",700000],["1341",650000],["1342",650000],["4111",600000],["4119",200000],["1334",70000],["2139",60000],["2310",30000],["4121",30000],["2112",20000],["1335",5000],["2329",3000]],"economic_revenue_total_czk":677670900,"purpose_expenditure":[["6171",145251200],["3639",79333000],["2212",79106000],["3412",77996000],["3113",41004000],["4350",35088000],["3421",34810000],["3723",31783000],["3392",28166000],["2219",26675000],["5311",25397400],["6310",25243000],["3111",21407000],["3722",20579000],["3419",18015000],["4359",17271000],["2115",16001000],["3115",15195000],["4351",15137000],["6399",12800000],["2321",12790000],["3399",10350000],["5512",9508000],["6112",9137000],["4329",8516000],["3631",7150000],["3141",7086000],["3632",6766000],["2292",6200000],["3319",4860000],["4374",4600000],["4341",3511000],["3322",3430000],["1014",3158000],["4357",3000000],["2299",2811000],["3114",2808000],["3745",2399000],["4339",2208000],["2331",2040000],["3231",1960000],["6320",1514000],["2143",1175000],["3349",1138000],["2229",1090000],["3635",1000000],["2221",950000],["3326",945000],["5212",936000],["6114",880000],["4349",870000],["3330",750000],["4311",695000],["3727",501000],["2419",500000],["3314",500000],["4379",467000],["2310",350000],["4375",340000],["3429",310000],["5272",285000],["2293",280000],["2223",170000],["3732",160000],["3749",150000],["1036",120000],["3792",103000],["3311",100000],["3312",100000],["5213",100000],["3541",92000],["3612",80000],["3313",65000],["4356",65000],["1039",60000],["4312",52000],["2329",50000],["3613",50000],["2322",40000],["1037",30000],["1070",30000],["3119",30000],["3741",30000],["5299",20000],["3525",16000],["4399",16000],["4225",10000]],"purpose_expenditure_total_czk":897760600},"revised":{"economic_expenditure":[["6121",246912465.28],["5331",152340201.28],["5901",131172491.39],["5011",98539099.22],["5169",94559000.19],["5336",79045885.34],["5171",66192537.93],["5221",27857800],["5031",25335413.8],["5222",17250548.65],["6122",15188438.6],["5365",12000000],["5032",9204948.49],["5154",7158082.27],["5137",6776787.74],["5139",6419851.94],["6111",6330903.78],["5323",6200000],["5168",5180394],["5164",4222447.02],["5499",3942670],["5161",3783800.8],["5023",3600000],["5166",3499275],["6322",3174000],["5021",2651820.01],["5141",2500000],["5163",1838463.22],["6201",1757000],["5153",1481396.24],["5162",1414130.47],["5167",1377649],["5175",1141752.2],["5493",1141000],["5213",1121833.33],["6125",1093985.64],["6351",1079751],["5362",931416.53],["5041",849212.43],["5123",811404],["5136",793552],["5151",708544],["6119",682000],["6130",667510],["5042",662000],["5156",655261.02],["5194",541713.6],["6323",500000],["5132",495685.8],["5339",484000],["5212",425600],["5492",423249],["5038",390000],["5179",360020],["5173",331073.56],["5904",315548],["5192",161697.36],["6349",150000],["5172",116112],["5903",100000],["5178",96893.76],["5229",90000],["5366",85612.5],["5195",77810],["5134",75471.95],["5176",66200],["5152",65862.39],["5364",61041],["5909",60193],["5122",55591],["5311",50000],["5329",50000],["5155",46133.67],["6123",41884.62],["5191",40409],["5019",30000],["5223",30000],["6341",30000],["5133",12977],["5811",10490],["5039",10000],["5199",10000],["6127",6050],["5138",5000],["5142",5000],["5131",102],["5143",38.4]],"economic_expenditure_total_czk":1067154183.42,"economic_financing":[["8115",358803142],["8124",-6363600]],"economic_financing_total_czk":352439542,"economic_revenue":[["1211",205000000],["1121",105000000],["1111",75000000],["4122",71601793],["4112",42434900],["4131",25000000],["4116",21609585.84],["1387",20000000],["1511",19500000],["2111",16339225.84],["1345",15500000],["1122",15000000],["1113",12000000],["1361",12000000],["2324",9820000],["4132",8174652],["4216",7925311],["1112",5000000],["2229",4262973.69],["2122",3500000],["2131",3200000],["2212",3190000],["2141",3000000],["1386",2000000],["3122",2000000],["1343",1350000],["1353",800000],["2119",700000],["3111",700000],["4111",665372.05],["1341",650000],["1342",650000],["2321",634000],["4222",223828],["1334",70000],["4171",65000],["2139",60000],["2310",30000],["4121",30000],["2112",20000],["1335",5000],["2329",3000]],"economic_revenue_total_czk":714714641.42,"purpose_expenditure":[["6171",155359290.78],["6310",131478477.01],["3639",83413534],["4350",75571953.39],["2212",59038000],["2219",54853000],["3113",51590819.06],["3412",34012876],["3723",31760500],["3392",28626696],["5311",25352628],["3421",25020803],["4339",24796762.15],["3111",22777580.95],["3722",20599902],["3419",18481000],["4374",17357134],["4359",17271000],["4351",16501137.6],["3631",13527501.2],["4357",13385600],["3399",13108986.14],["6399",12800000],["2321",12413221.2],["3632",9648849],["3319",9178566.26],["4329",9081080.13],["3745",8679514.5],["3141",6777477],["2292",6200000],["6112",6196000],["4371",5680300],["5512",3908542],["3322",3845920],["1014",3464500],["3114",3388394.11],["4341",3189233.72],["2299",2576450],["4312",1995100],["3231",1952146.5],["2229",1790000],["2115",1640615],["2331",1600000],["1032",1550229.84],["6320",1503476],["2221",1277000],["5212",1255000],["2143",1171096],["3349",1119745],["4349",969820],["6114",945372.05],["3326",829000],["3727",705041],["3330",520000],["3314",500150],["3635",440000],["1036",423500],["3732",410000],["3429",380000],["3512",338833.33],["6409",337548],["3716",332700],["2293",280000],["1070",213908],["2310",199996],["4379",179000],["2329",156480],["2223",146550],["3311",100000],["5213",100000],["5272",95000],["3541",80000],["3313",65000],["4378",64000],["3725",63000],["6402",61940],["1039",60000],["4311",50000],["3119",47818],["3612",41140],["2322",40000],["3792",31362.5],["3741",30000],["1037",28257],["4354",27000],["3525",26000],["3613",18000],["4399",16000],["3749",10000],["4225",10000],["3315",8080],["3324",6050]],"purpose_expenditure_total_czk":1067154183.42},"actual":{"economic_expenditure":[["6121",224612410.95],["5331",152339703.28],["5011",95170342],["5169",85796161.9],["5336",79045885.34],["5171",57723164.04],["5221",27777800],["5031",24084459.07],["5222",17170069],["5365",13703340],["6122",12999172.19],["5032",8877992],["6111",6329825.35],["5323",5882545],["5137",5850887.31],["5343",4980037],["5154",4862324.01],["5139",4739319.22],["5168",4654103.42],["5023",3578744],["5164",3470658.37],["6322",3174000],["5499",2987196.76],["5161",2676512.47],["5166",2471827.79],["5021",2234081.01],["5141",2082773.71],["6201",1751548.92],["5163",1699947.59],["5153",1261396.62],["5162",1193465.27],["5362",1138763.16],["5213",1121833.33],["6351",1079751],["5167",1066180.61],["5493",1007982.5],["6125",990191.4],["5175",894689.2],["5041",789065.7],["5123",704468.15],["6119",677512.8],["5136",655813.5],["5151",623114],["5042",513647.18],["6323",500000],["5339",475000],["5156",465616.56],["5194",436021.61],["5212",425600],["5132",412286.2],["5038",383267],["5492",361520],["5179",354041.5],["5904",305685.9],["6130",270482],["5173",229773],["5172",113865.2],["5909",113091.83],["5178",96893.76],["5229",90000],["5366",85612.5],["5195",77810],["5152",65845.25],["5134",64589.67],["5192",62697.36],["5364",61041],["5311",50000],["5329",50000],["5155",46133.67],["5191",39735.63],["5176",33380.9],["6341",30000],["5019",26508.73],["5122",26087.6],["5223",20000],["5199",10000],["5039",8973.81],["6127",6050],["5133",3452],["5142",2099.36],["5363",1000],["5131",102],["5143",38.4]],"economic_expenditure_total_czk":882249008.56,"economic_financing":[["8115",150098514.76],["8124",-6363600],["8901",-60871.44]],"economic_financing_total_czk":143674043.32,"economic_revenue":[["1211",206964926.62],["1121",110789330.26],["1111",81407420.7],["4122",71601793],["4112",42434900],["4131",25000000],["1345",22286489.72],["4116",21609585.84],["1511",20662541.81],["2111",18718811],["1361",14764617],["1113",14645743.07],["1122",13703340],["2324",13399397.74],["1387",10703508.71],["4216",7925311],["1112",7221912.77],["2141",5832488.33],["2229",5122951],["2212",4863993.51],["1386",4036596.33],["2131",3415200],["3122",2250000],["1342",1425064],["2119",1299325.83],["1385",1083842.84],["1353",1056750],["4111",665372.05],["1341",652617.19],["2321",632250],["3111",443026.8],["1343",411500],["2112",229240],["4222",223828],["4119",200000],["4132",174652],["4121",160000],["2310",106162.43],["2329",90095],["2322",73470],["1334",59651.16],["2139",58117],["4171",52450],["1359",44000],["1381",32322.22],["2133",24000],["3113",15000.01],["2143",1370.3]],"economic_revenue_total_czk":738574965.24,"purpose_expenditure":[["6171",142836408.12],["3639",81624308.91],["4350",71819788.64],["2219",52660431.89],["3113",50953216.05],["2212",50877445.08],["3412",32153771.78],["3723",28553914.89],["3392",28355945.67],["4339",24204428.21],["5311",23739388.47],["3111",22499307.93],["3722",20436157.95],["3421",20413709.65],["3419",18465033],["4359",17270502],["4374",16814427.31],["4351",16448308.6],["6399",14789706.63],["4357",13385600],["3399",12686228.19],["3631",11730779.54],["2321",11516484.76],["3319",8859792.1],["4329",8636525.97],["3745",7838525.45],["3141",6765973.66],["2292",5882545],["4371",5680300],["3632",5053376.46],["6330",4980037],["6112",4950482.36],["3322",3547212.5],["5512",3518224.69],["1014",3437769.55],["3114",3323798.91],["4341",3120484.72],["2299",2536573.07],["4312",1995100],["2229",1521040.74],["6320",1400877],["3231",1357491.3],["5212",1106294.29],["1032",1065067.3],["3349",958919.46],["2221",926649.14],["2331",762512.83],["2143",748469.81],["6114",665372.05],["3326",654983.5],["4349",635296.29],["3727",585033.59],["3330",520000],["2115",506046.2],["3314",439272],["3635",435512.8],["6409",389585.33],["3732",361656.9],["3429",347011.34],["3512",338833.33],["2293",280000],["6310",272648.99],["3716",211416.93],["1070",199398],["2310",166090],["2329",152999],["1036",108686.6],["3311",100000],["4379",95655.19],["4378",64000],["3725",62920],["6402",61940],["1039",59878],["3119",47680],["2223",39422],["5272",31331],["3792",30000],["3741",29220],["4354",27000],["1037",26906],["3525",26000],["3612",20570],["3313",18600],["2322",8244.94],["3315",6389],["3324",6050],["3749",4719],["4399",3304]],"purpose_expenditure_total_czk":882249008.56}},"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."}}}}