{"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:00253553","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00253553","name":"Obec Meclov","short_name":"Meclov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Domažlice","municipality_code":553913},"amounts":{"revenue_approved":35216900,"revenue_adjusted":40744505.19,"revenue_actual":38672235.21,"expense_approved":36455239,"expense_adjusted":39499885.52,"expense_actual":24952728.37,"tax_revenue":32920104.65,"nontax_revenue":3760103.37,"capital_revenue":0,"transfer_revenue":1992027.19,"current_expense":18441856.34,"capital_expense":6510872.03,"budget_balance":13719506.84,"cash_current":101571205.5,"cash_previous":87691793.7},"ratios":{"revenue_execution":0.94913989,"expense_execution":0.63171647,"balance_to_revenue":0.35476374,"cash_to_expense":4.07054507,"cash_yoy":0.15827492,"capital_expense_share":0.26092826,"transfer_revenue_share":0.05151053},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00253553/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00253553"},"seo":{"slug":"meclov","path":"/cz/municipalities/meclov/"},"population":{"value":1224,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":35216900,"expenditure_czk":36455239,"financing_czk":1238339,"balance_czk":-1238339},{"stage":"revised","revenue_czk":40744505.19,"expenditure_czk":39499885.52,"financing_czk":-1244619.67,"balance_czk":1244619.67},{"stage":"actual","revenue_czk":38672235.21,"expenditure_czk":24952728.37,"financing_czk":-13719506.84,"balance_czk":13719506.84}],"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":[["5171",7647760],["5169",6250820],["6121",6209280],["5011",2750000],["5023",1771220],["5331",1700000],["6122",1505000],["5139",1126640],["5154",1079860],["5031",823900],["5021",796350],["5901",610000],["5137",532330],["5365",468750],["5032",385000],["5163",295700],["5164",278000],["5156",263011],["5166",261500],["5222",255300],["5168",200000],["5153",126500],["5159",121000],["6130",110000],["5172",100000],["5903",90000],["5175",81400],["5323",79167],["5151",55130],["5499",55000],["5162",53000],["5194",50000],["5041",48510],["5329",41378],["5167",40630],["5179",28000],["5038",22100],["5042",22000],["5364",21943],["5321",18150],["5362",14850],["5019",12100],["5136",12100],["5141",10000],["5132",8300],["5492",6050],["5173",6000],["5363",3300],["5161",2800],["5221",2000],["5155",1210],["5131",1100],["5133",1100]],"economic_expenditure_total_czk":36455239,"economic_financing":[["8115",1226180],["8123",12159]],"economic_financing_total_czk":1238339,"economic_revenue":[["1211",14400000],["1121",6600000],["1111",4439000],["1511",2530000],["1113",1100000],["1345",1100000],["2141",660000],["2131",617100],["2132",603700],["1122",550000],["2324",472000],["4112",460000],["2111",457700],["1112",330000],["1386",265000],["3111",187000],["2321",110000],["1387",99000],["1356",79300],["1334",60500],["1341",44400],["1361",25200],["2119",22000],["1381",5000]],"economic_revenue_total_czk":35216900,"purpose_expenditure":[["6171",4488290],["5512",3561331],["3745",3203710],["3612",2309760],["2321",2294010],["3113",2230500],["6112",2184620],["3631",2094550],["2341",1768700],["3722",1739038],["2219",1707300],["3725",1421000],["2212",1272100],["3341",1088720],["3111",958600],["3319",761640],["6399",468750],["3419",402440],["2333",330000],["2141",329660],["3421",299810],["3632",254870],["3639",201850],["6320",185900],["3314",158310],["2310",155210],["3412",122210],["5213",90000],["2295",75537],["3399",68150],["3726",60500],["6310",52400],["3349",35090],["3326",28710],["6402",21943],["3635",12210],["3429",12100],["3900",3300],["3633",2420]],"purpose_expenditure_total_czk":36455239},"revised":{"economic_expenditure":[["6121",8960280],["5169",6299148],["5171",5896101.33],["5011",2948000],["6122",1777000],["5023",1771220],["5331",1700000],["5139",1111901],["5154",1079860],["5021",893350],["5031",848900],["5336",835227.19],["5901",610000],["5365",594000],["5137",558330],["5166",386500],["5032",385000],["5164",296250],["5163",295700],["5156",264211],["5222",255300],["5499",224000],["5168",200000],["5153",150500],["5159",141000],["6130",110000],["5172",100000],["5903",90000],["5175",88239],["5323",79167],["5151",57130],["5162",53000],["5194",50000],["5041",48510],["5167",43630],["5329",41378],["5492",41050],["5019",29100],["5179",28000],["5038",22100],["5042",22000],["5364",21943],["5132",19300],["5321",18150],["5362",14850],["5136",12100],["5141",10000],["5173",6000],["5161",3750],["5363",3300],["5221",2000],["5155",1210],["5131",1100],["5133",1100]],"economic_expenditure_total_czk":39499885.52,"economic_financing":[["8115",-1244620],["8123",12159],["8124",-12158.67]],"economic_financing_total_czk":-1244619.67,"economic_revenue":[["1211",14400000],["1121",7100000],["1111",4949000],["1511",4030000],["1345",1105000],["1113",1100000],["2132",973700],["2141",864000],["4116",755227.19],["2131",617100],["1122",594000],["4222",590000],["2324",535430],["2111",507700],["2149",480000],["1112",470000],["4112",433800],["1386",265000],["2321",210000],["3111",187000],["4122",148000],["1387",102000],["1356",79300],["4111",65000],["1334",60500],["1341",44400],["1361",25200],["2119",22000],["2322",13648],["2212",12500],["1381",5000]],"economic_revenue_total_czk":40744505.19,"purpose_expenditure":[["6171",4415334.33],["5512",4372831],["3612",3873760],["3745",3487038],["3113",3065727.19],["2321",2314010],["6112",2214620],["3631",1946550],["3722",1739038],["3725",1541000],["2219",1484300],["2212",1272100],["3341",1101720],["3111",958600],["2341",833700],["3319",781640],["6399",594000],["2141",566160],["3419",402440],["2333",330000],["3421",299810],["3632",259870],["3639",201850],["6320",185900],["3326",178710],["3314",163810],["2310",155210],["3412",125210],["5213",90000],["6114",77297],["2295",75537],["3399",68150],["3726",60500],["3723",53000],["6310",52400],["3900",38300],["3349",38090],["3636",33000],["6402",21943],["3635",12210],["3429",12100],["3633",2420]],"purpose_expenditure_total_czk":39499885.52},"actual":{"economic_expenditure":[["6121",5343692.53],["5171",3809746.56],["5169",3066865.36],["5011",2089240],["5331",1700000],["5023",1507634],["6122",1067394.5],["5336",835227.19],["5031",742771],["5154",602988.33],["5365",594000],["5021",573071],["5139",497940.83],["5032",317589],["5222",250000],["5166",219860],["5163",212808.69],["5499",202311],["5168",195472.44],["5137",156469],["5156",118242.9],["6130",99785],["5159",97220.26],["5153",83075.57],["5164",77773.39],["5323",75537],["5172",56809.5],["5162",44610.9],["5167",40827.6],["5492",35000],["5175",32102],["5329",29875],["5179",26337.63],["5364",21943],["5151",20982],["5019",18422],["5321",18000],["5041",17717],["5132",16796.24],["5042",11584.59],["5038",8647],["5194",8113],["5173",3040],["5161",2278],["5136",1890],["5362",915],["5141",122.36]],"economic_expenditure_total_czk":24952728.37,"economic_financing":[["8117",40000000],["8118",-40000000],["8115",-13707348.17],["8124",-12158.67]],"economic_financing_total_czk":-13719506.84,"economic_revenue":[["1211",13226306],["1121",7090039.82],["1111",4946389.42],["1511",4027525.97],["1345",1104600],["1113",936399.85],["2132",906543],["2141",863508.51],["4116",755227.19],["1122",594000],["4222",590000],["2131",511072.8],["2324",486379.06],["2149",480000],["1112",461995.88],["4112",433800],["2111",352452],["1386",258270.86],["4122",148000],["2321",120000],["1387",101229.17],["4111",65000],["1356",57220.33],["1334",56771.3],["1341",41725],["1361",15630],["2119",14000],["2322",13648],["2212",12500],["1381",2001.05]],"economic_revenue_total_czk":38672235.21,"purpose_expenditure":[["5512",3711679.58],["6171",2988300.64],["3612",2947126.72],["3745",1968372.58],["3113",1959089.19],["6112",1900793.15],["3722",1460396.51],["2219",1087235.79],["3725",1012956],["3341",901250.35],["3111",850000],["2212",770805.89],["6399",594000],["2141",465543.12],["2321",410396.77],["3631",388752.58],["3419",360841.19],["3319",232325.76],["6320",151862],["3326",140000],["3639",104935],["3314",83512.6],["2295",75537],["6114",64724],["3421",55568],["3632",51069.28],["3723",45629.1],["3900",35000],["3636",33000],["2341",27050],["6402",21943],["6310",21326.05],["3726",18830.52],["3399",8113],["2310",3585],["3412",1178]],"purpose_expenditure_total_czk":24952728.37}},"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."}}}}