{"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:00248631","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00248631","name":"Obec Mezilesí","short_name":"Mezilesí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":548367},"amounts":{"revenue_approved":2697800,"revenue_adjusted":4639600,"revenue_actual":4638496.32,"expense_approved":4197800,"expense_adjusted":4275201.48,"expense_actual":4272673.37,"tax_revenue":3051613.11,"nontax_revenue":297770.84,"capital_revenue":4410,"transfer_revenue":1284702.37,"current_expense":2412631.37,"capital_expense":1860042,"budget_balance":365822.95,"cash_current":4250589.88,"cash_previous":3884766.93},"ratios":{"revenue_execution":0.99976212,"expense_execution":0.99940866,"balance_to_revenue":0.07886671,"cash_to_expense":0.99483146,"cash_yoy":0.09416857,"capital_expense_share":0.43533447,"transfer_revenue_share":0.27696527},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00248631/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00248631"},"seo":{"slug":"mezilesi","path":"/cz/municipalities/mezilesi/"},"population":{"value":104,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2697800,"expenditure_czk":4197800,"financing_czk":1500000,"balance_czk":-1500000},{"stage":"revised","revenue_czk":4639600,"expenditure_czk":4275201.48,"financing_czk":-364398.52,"balance_czk":364398.52},{"stage":"actual","revenue_czk":4638496.32,"expenditure_czk":4272673.37,"financing_czk":-365822.95,"balance_czk":365822.95}],"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",1300000],["5169",860000],["5171",835800],["5023",450000],["5011",180000],["5223",100000],["5154",85000],["5021",57000],["5032",53000],["5031",46000],["5137",45000],["5492",30000],["5162",27000],["5163",26500],["5166",20000],["5362",15500],["5175",14500],["5139",11000],["5329",10500],["5156",10000],["5229",9000],["5168",4000],["5194",3000],["5173",2000],["5136",1000],["5161",1000],["5038",500],["5039",500]],"economic_expenditure_total_czk":4197800,"economic_financing":[["8115",1500000]],"economic_financing_total_czk":1500000,"economic_revenue":[["1211",1000000],["1121",550000],["1111",350000],["1511",300000],["2111",145000],["1345",120000],["1113",80000],["4112",71800],["2132",24000],["1112",20000],["2131",16400],["1381",13000],["1122",5000],["1341",1300],["2133",1000],["2141",300]],"economic_revenue_total_czk":2697800,"purpose_expenditure":[["6171",2071300],["6112",485000],["1039",400000],["2212",320000],["2310",312000],["3722",165000],["3399",138000],["3631",120000],["2321",100000],["5512",35500],["3745",25000],["3632",12500],["3636",10500],["6310",3000]],"purpose_expenditure_total_czk":4197800},"revised":{"economic_expenditure":[["6121",1860100],["5169",542400],["5171",466800],["5023",445800],["5011",209200],["5154",107900],["5137",107016.48],["5223",100000],["5032",61900],["5031",54100],["5329",48000],["5021",46965],["5139",34777],["5162",31000],["5492",24000],["5163",22800],["5175",21576],["5166",20100],["5362",14000],["5229",12000],["5156",9200],["5222",7400],["5365",7000],["5194",5900],["5179",4900],["5168",4270],["5173",2097],["5321",1500],["5164",1000],["5038",900],["5161",600]],"economic_expenditure_total_czk":4275201.48,"economic_financing":[["8115",-364398.52]],"economic_financing_total_czk":-364398.52,"economic_revenue":[["1211",1235600],["4216",949000],["1121",661600],["1111",449200],["1511",381300],["2111",155700],["4122",155000],["1345",151900],["1113",87500],["2324",77800],["4112",71800],["4116",66500],["1112",43200],["4111",32500],["1386",24200],["2132",24000],["2131",19200],["2322",15000],["4121",10000],["1387",9500],["1122",7000],["2321",5000],["3111",4500],["2133",1200],["1341",900],["2141",300],["1381",200]],"economic_revenue_total_czk":4639600,"purpose_expenditure":[["6171",2585100],["6112",488000],["2212",472700],["3722",269600],["2310",139900],["3399",137800],["3636",48000],["5512",40100],["3745",36200],["6114",23001.48],["3631",20700],["6399",7000],["6310",4900],["3632",2200]],"purpose_expenditure_total_czk":4275201.48},"actual":{"economic_expenditure":[["6121",1860042],["5169",542030.88],["5171",466719.59],["5023",445793],["5011",209130],["5154",107759.52],["5137",106962.48],["5223",100000],["5032",61795],["5031",54059],["5329",47975],["5021",46900],["5139",34505.59],["5162",30947.7],["5492",24000],["5163",22655],["5175",21530],["5166",20000.01],["5362",13878],["5229",12000],["5156",9029],["5222",7381],["5365",6930],["5194",5839],["5179",4812],["5168",4183.6],["5173",2097],["5321",1500],["5164",861],["5038",843],["5161",515]],"economic_expenditure_total_czk":4272673.37,"economic_financing":[["8115",-365822.95]],"economic_financing_total_czk":-365822.95,"economic_revenue":[["1211",1235591.43],["4216",948974.18],["1121",661580.87],["1111",449123.41],["1511",381289.86],["2111",155555],["4122",155000],["1345",151900],["1113",87443.2],["2324",77781],["4112",71800],["4116",66428.19],["1112",43122.93],["4111",32500],["1386",24102.73],["2132",24000],["2131",19133],["2322",14950],["4121",10000],["1387",9446.77],["1122",6930],["2321",5000],["3111",4410],["2133",1140],["1341",890],["2141",211.84],["1381",191.91]],"economic_revenue_total_czk":4638496.32,"purpose_expenditure":[["6171",2584003.66],["6112",487978],["2212",472391.59],["3722",269505.22],["2310",139656.17],["3399",137698],["3636",47975],["5512",39847],["3745",36052],["6114",23001.48],["3631",20684.25],["6399",6930],["6310",4802],["3632",2149]],"purpose_expenditure_total_czk":4272673.37}},"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."}}}}