{"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:00237078","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237078","name":"Město Mšeno","short_name":"Mšeno","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535052},"amounts":{"revenue_approved":52944500,"revenue_adjusted":81830235.61,"revenue_actual":80858527.85,"expense_approved":57107651,"expense_adjusted":86393811.26,"expense_actual":79906406.21,"tax_revenue":44341789.33,"nontax_revenue":6741832.26,"capital_revenue":814902,"transfer_revenue":28960004.26,"current_expense":60186345.7,"capital_expense":19720060.51,"budget_balance":952121.64,"cash_current":47690527.24,"cash_previous":50225411.4},"ratios":{"revenue_execution":0.98812532,"expense_execution":0.92490891,"balance_to_revenue":0.01177515,"cash_to_expense":0.59682984,"cash_yoy":-0.05047015,"capital_expense_share":0.24678948,"transfer_revenue_share":0.35815646},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237078/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237078"},"seo":{"slug":"mseno","path":"/cz/municipalities/mseno/"},"population":{"value":1396,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":52944500,"expenditure_czk":57107651,"financing_czk":4163151,"balance_czk":-4163151},{"stage":"revised","revenue_czk":81830235.61,"expenditure_czk":86393811.26,"financing_czk":4563575.65,"balance_czk":-4563575.65},{"stage":"actual","revenue_czk":80858527.85,"expenditure_czk":79906406.21,"financing_czk":-952121.64,"balance_czk":952121.64}],"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",10200000],["5011",9060000],["5169",7082720],["5171",6610000],["5331",4939000],["6123",3100000],["5031",2450340],["5901",2000000],["5023",1500000],["5493",1000000],["6130",1000000],["5154",949800],["5032",946300],["5222",810600],["5139",801200],["5499",631000],["5163",580000],["5168",416200],["5155",370000],["5156",355000],["5909",300000],["5151",298000],["5811",290481],["5021",253000],["5137",170000],["5153",130000],["5329",111810],["5161",100000],["5903",100000],["5136",86000],["5138",80000],["5038",70000],["5162",68700],["5167",53000],["5362",48000],["5164",35000],["5141",32500],["5019",20000],["5134",17000],["5132",15000],["5039",6000],["5173",5000],["5175",5000],["5192",5000],["5194",5000],["5041",1000]],"economic_expenditure_total_czk":57107651,"economic_financing":[["8115",4986651],["8124",-823500]],"economic_financing_total_czk":4163151,"economic_revenue":[["1211",17000000],["1121",8700000],["1111",6400000],["1511",5748000],["2132",3007000],["1333",3000000],["4112",1700000],["2111",1381000],["1113",1200000],["1345",1200000],["3113",800000],["2324",605000],["1112",490000],["1386",400000],["4121",255000],["1361",200000],["1387",180000],["2131",180000],["1342",150000],["2141",150000],["2112",135000],["1341",58000],["1343",5000],["2212",500]],"economic_revenue_total_czk":52944500,"purpose_expenditure":[["6171",9688900],["3639",9328340],["3113",5626000],["3725",5030000],["5512",3113000],["3412",3012920],["3421",2563000],["6112",1846000],["4357",1800000],["3722",1573000],["3612",1356000],["3631",1347000],["2212",1340000],["3613",892000],["3314",797500],["3745",783200],["3111",768000],["3326",700000],["2411",612100],["2219",600000],["3392",600000],["3419",600000],["3231",445000],["3511",432200],["3635",400000],["6320",350000],["3636",300000],["2292",290481],["3429",180000],["2143",157000],["6409",136810],["5213",100000],["3699",90000],["3341",51200],["3723",50000],["6310",50000],["3632",43000],["3724",40000],["3399",15000]],"purpose_expenditure_total_czk":57107651},"revised":{"economic_expenditure":[["5336",16809115.19],["6123",12047408.06],["6121",9481077.47],["5011",9386002],["5169",7468978.72],["5171",6942871],["5331",4939000],["5031",2581411],["5901",1728063],["5023",1611726],["5139",1031732.54],["5341",1006827],["5493",997200],["5032",993410],["5499",864018],["5154",857720],["5222",846100],["5141",736700],["5168",704816],["5163",637810],["5137",534375],["6130",497000],["5151",412420],["5021",371146],["5156",333190],["5155",297900],["5323",290481],["5365",229870],["6122",193620],["5223",160800],["5909",155400],["5153",117000],["5138",116270],["5329",109810],["5903",100000],["5136",98000],["5162",95840],["5166",91000],["5038",70000],["5362",54500],["5175",53800],["5167",46880],["5019",42630],["5161",41847],["5172",40265],["5164",35000],["6111",24000],["5134",17000],["5039",16692],["5132",15650],["5221",10000],["5041",9569.28],["5194",8020],["5213",8000],["5339",6000],["5173",5000],["5311",5000],["5492",5000],["5192",2500],["5131",350]],"economic_expenditure_total_czk":86393811.26,"economic_financing":[["8118",-215943814.4],["8117",215431901.05],["8115",5898989],["8124",-823500]],"economic_financing_total_czk":4563575.65,"economic_revenue":[["1211",16921500],["4122",15342300],["1121",9062100],["4216",8233120.3],["1111",6277000],["1511",5830000],["4116",3466052.42],["2132",3068130],["1333",2723780],["2111",1714185],["4112",1604100],["1345",1204530],["1113",1200000],["2324",922836],["3113",815111],["2141",670013.35],["1112",590700],["1386",330600],["1361",330000],["4121",268200],["1122",219870],["2131",218200],["1342",200000],["2112",158865],["1387",129400],["2321",105501],["3111",74690],["1341",58000],["4111",46231.54],["2119",36100],["1343",5000],["1381",2620],["1334",1000],["2212",500]],"economic_revenue_total_czk":81830235.61,"purpose_expenditure":[["4357",17971945.47],["5512",12007806.06],["6171",11660884],["3639",9513003],["3113",6570801.59],["3412",3078420],["3725",2623605],["3421",2563000],["6112",2030970],["3722",1579500],["3612",1507600],["3631",1446800],["2212",1295830],["3392",1126355],["3613",1076127],["6330",1006827],["3231",967013.6],["2219",944170],["3314",797500],["2411",781600],["3111",768000],["3326",670200],["3419",562050],["3745",523600],["3511",431800],["3635",400000],["6320",350000],["2292",290481],["3429",266950],["3632",251000],["6399",219870],["2143",211481],["3330",160800],["6409",158810],["3723",110000],["5213",100000],["3699",90000],["3341",77180],["6310",59600],["6114",46231.54],["3724",40000],["2221",17000],["3399",15000],["6221",13500],["6173",10500]],"purpose_expenditure_total_czk":86393811.26},"actual":{"economic_expenditure":[["5336",16809115.19],["6123",12047370],["5011",9384326],["6121",6959117.11],["5171",6767141.87],["5169",6443516.79],["5331",4939000],["5031",2579241],["5023",1611721.12],["5341",1006827],["5139",982376.41],["5032",964585],["5499",835741.9],["5154",790663.57],["5222",783624],["5141",730901.6],["5168",704374.12],["5163",574110.34],["5137",533370.21],["5493",501400],["6130",496808],["5151",405167.56],["5021",370614],["5156",315342.5],["5323",287190],["5155",286697.27],["5365",229870],["6122",193533.5],["5223",160280],["5909",155320.9],["5138",115518.43],["5329",109753.8],["5136",97641.2],["5153",95090],["5162",94444.45],["5166",87962.56],["5362",54463],["5175",50074],["5038",49240],["5167",42814.9],["5161",39942],["5172",39495],["5019",36963.56],["5164",29823],["6111",23231.9],["5134",16205.28],["5039",11740],["5221",10000],["5132",9380.52],["5041",8567.65],["5213",8000],["5339",6000],["5311",5000],["5492",5000],["5194",4780],["5173",3097],["5192",2500],["5131",331]],"economic_expenditure_total_czk":79906406.21,"economic_financing":[["8118",-259732893.92],["8117",259120253.7],["8124",-823173.18],["8115",711750.6],["8901",-228058.84]],"economic_financing_total_czk":-952121.64,"economic_revenue":[["1211",16921400.55],["4122",15342300],["1121",9062021.65],["4216",8233120.3],["1111",6276854.21],["1511",5829913.5],["4116",3466052.42],["2132",3032784.12],["1333",1996502.8],["2111",1619600.15],["4112",1604100],["1345",1204530],["1113",1197609.03],["2324",918238.05],["3113",740212],["2141",670059.77],["1112",590647.79],["1386",330152.48],["1361",323060],["4121",268200],["1122",219870],["2131",218113.03],["1342",198854],["2112",142662.14],["1387",129395.19],["2321",105501],["3111",74690],["1341",52927],["4111",46231.54],["2119",34630],["1343",4620],["1381",2617.23],["1334",813.9],["2212",244]],"economic_revenue_total_czk":80858527.85,"purpose_expenditure":[["4357",17971170.4],["5512",11989742.68],["6171",11578448.1],["3639",6958468.25],["3113",6417312.03],["3412",2554430.72],["3421",2094258.5],["6112",2030952],["3722",1560230.72],["3612",1507225.48],["3631",1302436.6],["2212",1268945.02],["3392",1126282.1],["3613",1030694.81],["6330",1006827],["3725",979484],["3231",967013.6],["2219",943175.71],["3314",796515.92],["2411",781268.32],["3111",768000],["3419",509731],["3745",470449.32],["3326",457400],["3511",401331.29],["2292",287190],["6320",286829],["3429",266854],["3632",250975.28],["6399",219870],["2143",211477.43],["3635",199650],["3330",160280],["6409",158646.8],["3341",77137.42],["3723",71056.8],["3699",67850.31],["6310",59515.34],["6114",46231.54],["3724",26802.72],["2221",16550],["6221",13468],["6173",10500],["3399",3728]],"purpose_expenditure_total_czk":79906406.21}},"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."}}}}