{"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:00239411","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00239411","name":"Obec Mcely","short_name":"Mcely","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":537462},"amounts":{"revenue_approved":11500000,"revenue_adjusted":15458772.27,"revenue_actual":16248647.2,"expense_approved":22800000,"expense_adjusted":24974911.5,"expense_actual":17561026.78,"tax_revenue":11087919.64,"nontax_revenue":1276103.89,"capital_revenue":0,"transfer_revenue":3884623.67,"current_expense":7001461.32,"capital_expense":10559565.46,"budget_balance":-1312379.58,"cash_current":11941609.69,"cash_previous":13253989.27},"ratios":{"revenue_execution":1.05109558,"expense_execution":0.70314671,"balance_to_revenue":-0.08076854,"cash_to_expense":0.68000635,"cash_yoy":-0.0990177,"capital_expense_share":0.60130684,"transfer_revenue_share":0.23907367},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00239411/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00239411"},"seo":{"slug":"mcely","path":"/cz/municipalities/mcely/"},"population":{"value":407,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11500000,"expenditure_czk":22800000,"financing_czk":11300000,"balance_czk":-11300000},{"stage":"revised","revenue_czk":15458772.27,"expenditure_czk":24974911.5,"financing_czk":9516139.23,"balance_czk":-9516139.23},{"stage":"actual","revenue_czk":16248647.2,"expenditure_czk":17561026.78,"financing_czk":1312379.58,"balance_czk":-1312379.58}],"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",10228000],["5171",3244000],["5169",2188000],["5011",1196000],["5023",1104000],["5331",772000],["5139",557200],["5154",464000],["5321",463000],["5031",462000],["6119",350000],["6122",230000],["5021",225000],["5365",200000],["5032",195000],["5137",141400],["5222",135000],["5362",102000],["5163",77800],["5151",65500],["5168",61815],["5156",61500],["5175",55185],["5194",51500],["5167",38000],["5162",20000],["5221",20000],["5499",12000],["5138",10000],["5166",10000],["5903",10000],["5132",9000],["5329",8000],["5136",5500],["5041",5000],["5492",5000],["5038",4000],["5179",3600],["5173",3500],["5161",3000],["5367",3000],["5131",500]],"economic_expenditure_total_czk":22800000,"economic_financing":[["8115",11300000]],"economic_financing_total_czk":11300000,"economic_revenue":[["1211",4290000],["1121",2200000],["1111",1609000],["1511",1200000],["2132",470000],["1345",330000],["1113",280000],["1122",200000],["2131",200000],["2324",140000],["1112",130000],["1342",120000],["4112",97300],["2111",66250],["1386",65000],["1387",40000],["2142",30800],["1341",11000],["2112",10000],["2321",5000],["1361",4000],["2133",1000],["2149",450],["2141",200]],"economic_revenue_total_czk":11500000,"purpose_expenditure":[["2219",5188000],["3631",3400000],["3111",2852000],["6171",2160000],["6112",1400000],["2341",1000000],["3639",964000],["3326",800000],["3722",750000],["2321",540000],["2212",526000],["3745",500000],["3113",380000],["3635",350000],["3723",350000],["6399",300000],["5512",250000],["3399",195000],["3412",110000],["2310",100000],["3613",90000],["2292",80000],["3421",80000],["3632",75000],["3612",50000],["3419",45000],["3900",40000],["6320",40000],["3341",35000],["3349",31000],["3314",28000],["3319",25000],["4351",20000],["5519",14000],["1014",10000],["5213",10000],["6310",6000],["3330",3000],["3721",3000]],"purpose_expenditure_total_czk":22800000},"revised":{"economic_expenditure":[["6121",12478000],["5169",2639269.1],["5171",2584985.5],["5011",1196000],["5023",1104000],["5331",772000],["5139",613037],["5154",464000],["5031",462000],["6119",350000],["6122",330000],["5021",240107],["5321",210200],["5032",195000],["5365",181020],["5222",148500],["5137",147084],["5362",102000],["5323",85680],["5163",83631],["5168",69075],["5151",65500],["5156",61500],["5175",58611],["5499",57000],["5213",54836.52],["5194",52900],["5167",38000],["5162",20000],["5221",20000],["5329",11490],["5138",10000],["5166",10000],["5903",10000],["5179",9456.4],["5132",9000],["5136",5500],["5041",5000],["5492",5000],["5038",4000],["5173",3500],["5161",3130],["5367",3000],["5176",990],["5131",500],["5172",408.98]],"economic_expenditure_total_czk":24974911.5,"economic_financing":[["8115",9516139.23]],"economic_financing_total_czk":9516139.23,"economic_revenue":[["1211",4290000],["4213",3335713.67],["1121",2200000],["1111",1609000],["1511",1200000],["2132",470000],["4122",394500],["1345",342241],["1113",280000],["1122",200000],["2131",200000],["2324",151710],["1342",130340],["1112",130000],["2321",112000],["4112",97300],["2111",66760],["1386",65000],["1387",40000],["2142",30800],["4116",30000],["4111",27110],["1334",13836.6],["1341",11463],["2112",11075],["2119",10648],["1361",4000],["2322",2932],["2133",1000],["1343",680],["2149",289.8],["2141",200],["1335",173.2]],"economic_revenue_total_czk":15458772.27,"purpose_expenditure":[["2219",6988000],["3631",3400000],["3111",3382000],["6171",2476400],["6112",1415990],["3639",1082490],["2341",1000000],["3745",880650],["3722",753349],["2212",526000],["3635",350000],["3723",350000],["6399",279970],["5512",279050],["3412",252000],["3113",207200],["3399",195000],["2321",181156.52],["2310",100000],["3326",100000],["3613",90000],["2292",85680],["3421",80000],["3314",75843.98],["3632",75000],["3419",58500],["3612",50000],["6320",45831],["3900",40000],["3341",35000],["3349",31000],["6114",27110],["3319",25000],["4351",20000],["1014",11000],["5213",10000],["6310",6000],["5519",3691],["3330",3000],["3721",3000]],"purpose_expenditure_total_czk":24974911.5},"actual":{"economic_expenditure":[["6121",10165105.46],["5169",1467662.1],["5023",957812],["5171",896810.14],["5331",772000],["5011",686161],["5031",347385],["5154",333756.95],["6119",300080],["5321",207200],["5365",181020],["5222",148500],["5021",146841],["5032",146582],["5139",131061.67],["6122",94380],["5323",85680],["5163",79737.8],["5137",65620.5],["5213",54836.52],["5168",54809.37],["5151",42713.25],["5156",41026.48],["5499",38691],["5194",37787.2],["5362",-30117],["5175",27235.92],["5162",24567.08],["5329",11490],["5166",10200],["5167",10176],["5172",6265.38],["5179",3574.96],["5136",3280],["5038",3024],["5492",3000],["5138",1958],["5161",1775],["5176",990],["5173",348]],"economic_expenditure_total_czk":17561026.78,"economic_financing":[["8115",1312379.58]],"economic_financing_total_czk":1312379.58,"economic_revenue":[["1211",4411984.85],["4213",3335713.67],["1121",2366250.33],["1111",1663703.94],["1511",1376392.84],["2132",456089],["4122",394500],["1345",342241],["1113",312414.26],["2321",296000],["2131",222352],["2324",190688.67],["1122",179970],["1112",154167.04],["1342",130340],["4112",97300],["1386",86189.67],["2111",68175],["1387",33783.07],["4116",30000],["4111",27110],["2322",22462],["1334",13836.6],["1341",11463],["2119",10648],["2112",8739],["1361",3670],["1343",680],["1381",659.84],["2133",450],["2149",289.8],["2141",210.42],["1335",173.2]],"economic_revenue_total_czk":16248647.2,"purpose_expenditure":[["2219",5386405.19],["3111",3238773.7],["3631",2413544.63],["6171",1601594.68],["6112",1245017],["3722",606004.15],["3639",512719.25],["3745",314117.08],["3723",304191.46],["3635",300080],["3113",207200],["3412",204343],["5512",171536],["6399",149853],["2321",144294.44],["2212",90811.83],["2292",85680],["3314",67887.98],["2341",62300],["3399",60536],["3419",58500],["3613",51379.36],["6320",45831],["3900",40000],["3421",37425],["3612",37025],["3632",28737],["3349",27743],["6114",27110],["3319",16402],["1014",10200],["6310",5540.8],["3341",3714.7],["5519",3691],["3721",838.53]],"purpose_expenditure_total_czk":17561026.78}},"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."}}}}