{"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:00266086","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266086","name":"Město Meziboří","short_name":"Meziboří","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Most","municipality_code":567311},"amounts":{"revenue_approved":169479800,"revenue_adjusted":157487800,"revenue_actual":157440669.26,"expense_approved":197546800,"expense_adjusted":185554800,"expense_actual":162530012,"tax_revenue":108098753.56,"nontax_revenue":38457089.49,"capital_revenue":170000,"transfer_revenue":10714826.21,"current_expense":126866749.45,"capital_expense":35663262.55,"budget_balance":-5089342.74,"cash_current":149520922.02,"cash_previous":149878799.51},"ratios":{"revenue_execution":0.99970073,"expense_execution":0.87591381,"balance_to_revenue":-0.03232546,"cash_to_expense":0.91995884,"cash_yoy":-0.00238778,"capital_expense_share":0.21942571,"transfer_revenue_share":0.06805628},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266086/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266086"},"seo":{"slug":"mezibori","path":"/cz/municipalities/mezibori/"},"population":{"value":4576,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":169479800,"expenditure_czk":197546800,"financing_czk":28067000,"balance_czk":-28067000},{"stage":"revised","revenue_czk":157487800,"expenditure_czk":185554800,"financing_czk":28067000,"balance_czk":-28067000},{"stage":"actual","revenue_czk":157440669.26,"expenditure_czk":162530012,"financing_czk":5089342.74,"balance_czk":-5089342.74}],"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",59920000],["5011",40511000],["5152",17515000],["5169",14258800],["5031",10595000],["5171",10299000],["5331",8996000],["6123",7500000],["5032",3890000],["5151",2709000],["5023",2701000],["5139",2459000],["5154",1988000],["5222",1900000],["6122",1510000],["5168",1170000],["5156",1150000],["5163",1145000],["5137",915000],["5166",900000],["5021",877000],["5164",672000],["5321",580000],["6119",400000],["5167",310000],["5175",301000],["6130",300000],["5194",278000],["5162",237000],["6322",200000],["5038",186000],["5157",185000],["5136",160000],["5132",155000],["5179",110000],["5041",80000],["5811",65000],["5172",63000],["5901",50000],["5903",50000],["6125",45000],["5494",40000],["5161",38000],["5123",26000],["5173",25000],["5362",25000],["5329",22000],["5133",12000],["5364",12000],["5131",10000],["5019",1000]],"economic_expenditure_total_czk":197546800,"economic_financing":[["8117",120000000],["8118",-120000000],["8115",28067000]],"economic_financing_total_czk":28067000,"economic_revenue":[["1211",45610000],["4131",30000000],["1121",23170000],["2111",23036000],["1111",17130000],["2132",9506000],["1113",2920000],["1387",2600000],["2141",2300000],["1345",2200000],["4112",1988800],["1511",1966000],["2324",1773000],["1112",1380000],["1385",1340000],["1343",950000],["1386",600000],["1341",280000],["1361",210000],["1381",190000],["4111",128000],["4116",102000],["1349",100000]],"economic_revenue_total_czk":169479800,"purpose_expenditure":[["2219",39020000],["3612",31968000],["6171",31888800],["3745",20085000],["3113",16008000],["2212",14572000],["4351",10021000],["3722",4787000],["3639",4444000],["4222",3744000],["6112",3723000],["3392",3357000],["3631",2163000],["3699",2033000],["3613",1981000],["3419",1700000],["3723",1245000],["5512",970000],["3319",535000],["6409",500000],["6223",425000],["3635",400000],["3900",400000],["3632",360000],["3421",320000],["4350",250000],["6320",242000],["6114",128000],["5213",100000],["6310",90000],["3721",60000],["3429",15000],["6402",12000]],"purpose_expenditure_total_czk":197546800},"revised":{"economic_expenditure":[["5011",39828000],["6121",29908000],["5152",16822000],["5169",16402800],["5031",10790000],["5171",9712000],["5331",8996000],["5909",7696000],["6123",7500000],["5365",5929000],["5032",3959000],["5151",3271000],["5023",2649000],["5139",2561000],["5154",2001000],["5222",1769000],["5336",1704000],["6122",1510000],["5163",1267000],["5156",1167000],["5168",1081000],["5137",1047000],["5499",884000],["5021",876000],["5164",812000],["5321",811000],["5166",751000],["5175",549000],["5167",368000],["6130",300000],["5194",271000],["5162",237000],["6119",219000],["6322",200000],["5038",186000],["5157",176000],["5136",160000],["5132",155000],["5179",134000],["5493",110000],["5041",80000],["5172",79000],["5811",65000],["5364",64000],["5362",55000],["5161",53000],["5901",50000],["5903",50000],["5494",40000],["5660",37000],["5173",29000],["5221",29000],["5123",26000],["5223",25000],["5192",20000],["5339",20000],["5329",19000],["5213",17000],["5133",12000],["5131",10000],["5229",5000],["5019",1000]],"economic_expenditure_total_czk":185554800,"economic_financing":[["8117",120000000],["8118",-120000000],["8115",28067000]],"economic_financing_total_czk":28067000,"economic_revenue":[["1211",44888000],["1121",24037000],["2111",22754000],["1111",16501000],["2132",9591000],["1122",7187000],["4122",3345000],["1113",3177000],["4116",2942000],["1387",2903000],["2324",2593000],["4216",2311000],["1345",2200000],["1511",2165000],["2141",2154000],["4112",1988800],["1343",1760000],["1112",1567000],["1386",876000],["2321",640000],["2420",526000],["1385",292000],["1341",280000],["1361",261000],["3121",170000],["4111",130000],["1349",100000],["2212",63000],["2229",40000],["2460",39000],["1381",7000]],"economic_revenue_total_czk":157487800,"purpose_expenditure":[["3612",37293000],["6171",31525800],["3745",21622000],["2219",16506000],["3113",14287000],["2212",13239000],["4351",9083000],["6399",5929000],["4222",4794000],["3722",4787000],["3639",4395000],["6112",3699000],["3392",3528000],["3613",2289000],["3631",2163000],["3699",1854000],["3419",1700000],["3723",1245000],["5512",1147000],["6223",1008000],["3319",610000],["3632",543000],["6409",500000],["3900",470000],["3421",380000],["4350",250000],["6320",242000],["6114",130000],["5213",100000],["6310",97000],["6402",64000],["3721",60000],["3429",15000]],"purpose_expenditure_total_czk":185554800},"actual":{"economic_expenditure":[["5011",36376186],["6121",26437398.55],["5152",15166507],["5169",13022266.82],["5031",9486194],["5331",8996000],["5909",7657888],["6123",7481420],["5365",5929000],["5171",5543069.89],["5032",3470144],["5151",3092127.9],["5023",2346149],["5139",1955623.54],["5336",1703878.21],["5222",1585000],["5154",1337173.35],["6122",1332912],["5163",1226237.36],["5168",922743.8],["5499",883970.01],["5156",873990.9],["5321",810453.25],["5137",789168.38],["5164",559706.54],["5166",474171.4],["5175",408387.68],["5021",403138],["5167",251864.01],["6119",211532],["5162",200523.01],["6322",200000],["5194",180188.46],["5038",171832],["5136",156325.28],["5179",133357.19],["5493",109590],["5132",93292.06],["5364",62928.14],["5172",62219.29],["5041",61642.7],["5161",42941],["5811",41716],["5660",37000],["5221",29000],["5362",28360],["5223",25000],["5494",24500],["5123",23014.77],["5339",20000],["5173",19864.84],["5192",19260],["5329",18516],["5213",17000],["5131",5766],["5133",5433.6],["5229",5000],["5019",875],["5039",298],["5142",167.07],["5191",100]],"economic_expenditure_total_czk":162530012,"economic_financing":[["8117",120000000],["8118",-120000000],["8115",5089342.74]],"economic_financing_total_czk":5089342.74,"economic_revenue":[["1211",44888215.55],["1121",24036896.94],["2111",22754271.32],["1111",16500003.19],["2132",9591179.15],["1122",7186200],["4122",3343040],["1113",3176848.45],["4116",2941855.21],["1387",2902528.92],["2324",2648021.32],["4216",2311131],["1511",2165159.02],["2141",2152458.6],["1345",2099875.48],["4112",1988800],["1343",1759794],["1112",1566727.48],["1386",875738.05],["2321",640000],["2420",526320],["1385",291866.38],["1341",279061.24],["1361",261010],["3121",170000],["4111",130000],["1349",101559.04],["2212",63000],["2229",39816],["2460",39000],["1381",6958.22],["2328",3023.1],["1335",311.6]],"economic_revenue_total_czk":157440669.26,"purpose_expenditure":[["3612",31373765.68],["6171",29076937.34],["3745",20668476.85],["2219",14544640.19],["3113",13860518.5],["2212",12442966.86],["4351",7927398.7],["6399",5929000],["3722",4148218.17],["3639",3816446.94],["6112",3269681.27],["3392",3223299.53],["4222",2331013],["3419",1563000],["3631",1395155.34],["3723",1155006.23],["3699",921028.46],["5512",830391.54],["3613",728785.36],["6223",614312.9],["3632",522450],["3319",432216.73],["3900",422590],["3421",305791.83],["6409",284200],["6320",226029],["4350",207645.53],["6114",129791.19],["6310",97126.03],["6402",62928.14],["3721",16200.69],["3429",3000]],"purpose_expenditure_total_czk":162530012}},"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."}}}}