{"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:00265233","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00265233","name":"Městys Měcholupy","short_name":"Měcholupy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":566454},"amounts":{"revenue_approved":33353231,"revenue_adjusted":41798800.63,"revenue_actual":39783062.15,"expense_approved":33353231,"expense_adjusted":53529634.16,"expense_actual":53277311.22,"tax_revenue":28457941.36,"nontax_revenue":4441334.58,"capital_revenue":609974,"transfer_revenue":6273812.21,"current_expense":26955082.94,"capital_expense":26322228.28,"budget_balance":-13494249.07,"cash_current":3049474.59,"cash_previous":17880466.6},"ratios":{"revenue_execution":0.95177521,"expense_execution":0.99528629,"balance_to_revenue":-0.33919584,"cash_to_expense":0.05723777,"cash_yoy":-0.82945218,"capital_expense_share":0.49406075,"transfer_revenue_share":0.15770059},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00265233/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00265233"},"seo":{"slug":"mecholupy","path":"/cz/municipalities/mecholupy/"},"population":{"value":974,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":33353231,"expenditure_czk":33353231,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":41798800.63,"expenditure_czk":53529634.16,"financing_czk":11730833.53,"balance_czk":-11730833.53},{"stage":"actual","revenue_czk":39783062.15,"expenditure_czk":53277311.22,"financing_czk":13494249.07,"balance_czk":-13494249.07}],"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",9049231],["6121",6900000],["5169",4449000],["5331",2320000],["5023",2276000],["5011",2041702],["5031",936926],["5222",855000],["5154",675500],["5021",510000],["5365",500000],["5032",396372],["5153",337000],["5139",306000],["5163",210000],["5499",180000],["5137",165000],["5151",158000],["5164",150000],["5221",132000],["5141",102000],["5162",90000],["5321",80000],["5156",70000],["5168",50000],["5194",50000],["5901",50000],["5175",41000],["5136",40000],["5166",40000],["5229",33000],["5362",28000],["5165",25000],["5138",22000],["5329",15000],["5133",13000],["5038",11500],["5134",10000],["5161",10000],["5167",10000],["5179",8000],["5189",5000],["5192",2000]],"economic_expenditure_total_czk":33353231,"economic_financing":[["8115",1101804],["8124",-1101804]],"economic_financing_total_czk":0,"economic_revenue":[["1211",11710000],["1121",6000000],["3111",4800000],["1111",3900000],["1511",2000000],["1345",1000000],["1113",952000],["1122",500000],["4112",406800],["2343",405000],["1112",302000],["4116",291431],["2111",274000],["2324",180000],["2131",138000],["1386",100000],["1335",60000],["1387",50000],["2119",50000],["2321",50000],["2420",40000],["1341",30000],["2112",22000],["2133",22000],["1361",21000],["2132",17000],["1343",15000],["2310",10000],["2329",6000],["2141",1000]],"economic_revenue_total_czk":33353231,"purpose_expenditure":[["6171",3395000],["6112",3163000],["2212",3050000],["3111",2625000],["3392",2405000],["3399",2176000],["2321",2052500],["2219",2050000],["2341",2000000],["3113",1700000],["3421",1515000],["3631",1350000],["3722",850000],["3723",817000],["3639",769000],["3745",660300],["2411",605000],["6399",500000],["3326",250431],["3412",222000],["3635",200000],["4349",180000],["3314",152000],["1031",125000],["3419",105000],["3632",90000],["3341",65000],["5272",50000],["3612",49000],["5512",40000],["3322",37000],["6310",35000],["1012",25000],["2310",20000],["4341",12000],["5213",7000],["3900",6000]],"purpose_expenditure_total_czk":33353231},"revised":{"economic_expenditure":[["6121",22167904.6],["5171",4906517],["5169",4646317.95],["5011",3481001],["5336",2741312.11],["5331",2401396],["5023",2276000],["6130",2103550],["5031",1166291.13],["5222",855000],["5154",778200],["5021",654700],["5365",580020],["5137",553433.23],["5139",545152.85],["5032",412401],["5153",334000],["5499",330784],["6356",308596.1],["5141",253632.99],["5151",228118],["6451",219788],["5163",213000],["6122",182250.2],["5221",152000],["5164",150000],["5364",111985],["5162",99051],["5321",80000],["5156",70000],["5136",51132],["5168",50000],["5194",50000],["5901",50000],["5175",46000],["5166",40000],["5909",37000],["5229",33000],["5138",32600],["5362",28000],["5165",25000],["5329",15000],["5133",13000],["5038",11500],["5134",10000],["5161",10000],["5167",10000],["5179",8000],["5189",5000],["5192",2000]],"economic_expenditure_total_czk":53529634.16,"economic_financing":[["8115",12832637.53],["8124",-1101804]],"economic_financing_total_czk":11730833.53,"economic_revenue":[["1211",11710000],["1121",6000000],["3111",4800000],["1111",3900000],["4116",3539391.11],["2451",2113596.76],["1511",2000000],["1345",1000000],["1113",952000],["4222",950000],["2343",657088.78],["2111",598941.8],["4122",550000],["1122",500000],["4112",406800],["2324",386773.08],["4216",308596.1],["1112",302000],["2131",192000],["2329",166112],["2119",124720],["1386",100000],["4111",97500],["2321",69000],["1335",60000],["2322",55731],["1387",50000],["2132",47550],["2420",40000],["1341",30000],["2112",22000],["2133",22000],["1361",21000],["1343",15000],["2310",10000],["2141",1000]],"economic_revenue_total_czk":41798800.63,"purpose_expenditure":[["4339",9459363.04],["3113",5072320.76],["3639",4620115.13],["3111",3989811.45],["6171",3641900],["6112",3173000],["3421",2828300],["3612",2771174],["2115",2698404.23],["3392",2092000],["3399",1879000],["3511",1444321.63],["3723",1063569.01],["3722",1013000],["3745",815300],["3633",796791.78],["2341",700000],["6399",580020],["2411",546000],["2219",532300],["3326",518862],["3631",513200],["2321",413800],["2333",317278],["4349",246484],["2212",195881],["2223",182250.2],["4359",163332.99],["3314",152000],["3412",138000],["3635",119000],["6402",111985],["3613",109384],["3419",106000],["6114",97500],["3632",90000],["5272",50000],["2310",45200],["5512",40000],["3322",37000],["6310",35000],["1031",28480],["3721",25305.94],["1012",25000],["3341",20000],["4341",12000],["4351",7000],["5213",7000],["3900",6000]],"purpose_expenditure_total_czk":53529634.16},"actual":{"economic_expenditure":[["6121",21047665.4],["5169",4460342.41],["5171",3315440.36],["5011",3121248.04],["5336",2741312.11],["6122",2523878.78],["5331",2411396],["5023",2288090],["6130",2103550],["5031",1219682.08],["5154",901046.9],["5137",726071.71],["5139",678670.33],["5021",633995],["5365",580020],["5222",530000],["5032",509263],["5151",411571],["5499",332284],["6356",308596.1],["5163",271366.98],["5153",267850],["5194",252090.9],["6451",219788],["5141",177369.57],["5138",147682.68],["5162",121165.03],["6119",118750],["5364",111985],["5175",82316.52],["5164",81396.87],["5321",74000],["5168",72951],["5167",70702.9],["5156",69650.6],["5166",56337],["5909",37000],["5221",31000],["5229",25539.67],["5136",25123],["5041",22432.25],["5362",20932.3],["5660",17000],["5329",15000],["5161",14412],["5038",13721.23],["5179",6000],["5492",5894.5],["5132",3730]],"economic_expenditure_total_czk":53277311.22,"economic_financing":[["8115",14735936.88],["8124",-1101804],["8901",-139883.81]],"economic_financing_total_czk":13494249.07,"economic_revenue":[["1211",12008286.23],["1121",6431021.73],["1111",4406105.61],["4116",3860916.11],["1511",2413785.05],["2451",2113596.76],["4222",950000],["1345",901333.5],["1113",849891.06],["2343",657088.78],["4122",650000],["3111",609974],["1122",580020],["2111",551747.8],["1112",419160.86],["4112",406800],["2324",389938.02],["4216",308596.1],["1386",234297.64],["2131",224362.99],["2329",165292],["2119",100785],["4111",97500],["1387",91827.38],["2321",69000],["1335",63535.46],["2322",55731],["2132",54358.92],["1341",23376],["1361",21160],["2420",15000],["2460",13877],["1343",11800],["2112",10451],["2133",10208],["2139",6000],["2328",2404.18],["1381",1856.34],["2310",1459],["1334",484.5],["2141",34.13]],"economic_revenue_total_czk":39783062.15,"purpose_expenditure":[["4339",9459363.04],["3113",5072320.76],["3639",4620052.73],["3111",3989785.78],["6171",3641819.69],["6112",3172831.8],["3421",2828218.16],["3612",2770675.42],["2115",2688404.23],["3392",2091994.65],["3399",1878327.84],["3511",1442765.63],["3723",1063476.41],["3722",1012555.72],["3745",815232.47],["3633",796791.78],["2341",687280],["6399",580020],["2411",544805.78],["2219",532230],["3326",518051],["3631",513154.44],["2321",413721.43],["2333",317278],["4349",246484],["2212",195881],["2223",182250.2],["4359",163246.85],["3412",137966.76],["3314",119015],["3635",118750],["6402",111985],["3613",109384],["3419",106000],["3632",79844],["6114",51244.83],["2310",45142],["5512",40000],["1031",28480],["3721",25305.94],["6310",23124.4],["3322",13318.18],["4341",12000],["3341",10960.3],["4351",5772]],"purpose_expenditure_total_czk":53277311.22}},"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."}}}}