{"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:00272841","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00272841","name":"Město Meziměstí","short_name":"Meziměstí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Náchod","municipality_code":574252},"amounts":{"revenue_approved":70253255,"revenue_adjusted":77165693,"revenue_actual":75050805.23,"expense_approved":77779905,"expense_adjusted":84292399,"expense_actual":79125104.67,"tax_revenue":54412469.13,"nontax_revenue":12798415.4,"capital_revenue":909398,"transfer_revenue":6930522.7,"current_expense":68020774.37,"capital_expense":11104330.3,"budget_balance":-4074299.44,"cash_current":17037127.88,"cash_previous":22060351.53},"ratios":{"revenue_execution":0.9725929,"expense_execution":0.93869798,"balance_to_revenue":-0.05428722,"cash_to_expense":0.21531887,"cash_yoy":-0.2277037,"capital_expense_share":0.1403389,"transfer_revenue_share":0.09234441},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00272841/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00272841"},"seo":{"slug":"mezimesti","path":"/cz/municipalities/mezimesti/"},"population":{"value":2287,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":70253255,"expenditure_czk":77779905,"financing_czk":7526650,"balance_czk":-7526650},{"stage":"revised","revenue_czk":77165693,"expenditure_czk":84292399,"financing_czk":7126706,"balance_czk":-7126706},{"stage":"actual","revenue_czk":75050805.23,"expenditure_czk":79125104.67,"financing_czk":4074299.44,"balance_czk":-4074299.44}],"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":[["5011",15006350],["5171",8907000],["5169",7863000],["5331",5755000],["6121",5583784],["5031",4339900],["6123",4118921],["5152",3679000],["6122",3000000],["5139",2747000],["5154",2161500],["5023",2100000],["5032",1563400],["5365",1415690],["5137",925000],["5168",764000],["5163",724100],["5339",696000],["5909",658400],["5021",606700],["5901",600000],["5156",590600],["5151",568000],["5499",510960],["5175",261500],["5167",238000],["5136",231000],["5362",222000],["5162",178800],["5321",170000],["5364",150000],["5194",145000],["5166",135000],["5323",115000],["5329",115000],["5132",114200],["5164",107600],["5141",86000],["5179",76000],["5038",60000],["5173",55000],["5903",50000],["5176",47500],["5181",45000],["5172",40000],["5221",40000],["5229",40000],["5161",38500],["5138",31000],["5019",30000],["5222",30000],["5041",11000],["5131",11000],["5134",6000],["5133",5500],["5039",5000],["5211",5000]],"economic_expenditure_total_czk":77779905,"economic_financing":[["8115",8726650],["8124",-1200000]],"economic_financing_total_czk":7526650,"economic_revenue":[["1211",23620000],["1121",11800000],["1111",8300000],["2111",5440800],["4213",4175205],["1511",3300000],["2132",2829000],["1122",1624000],["1345",1500000],["1113",1490000],["4112",1171100],["3111",1000000],["2324",903000],["4118",652600],["1112",600000],["2141",500050],["1386",270000],["4111",220500],["1387",150000],["4116",149000],["2122",130000],["1361",100000],["1381",80000],["2131",75000],["1341",65000],["1342",45000],["1334",15000],["2321",15000],["2112",12000],["1349",10000],["2133",8000],["1343",3000]],"economic_revenue_total_czk":70253255,"purpose_expenditure":[["6171",11377710],["3639",7981780],["3722",4791000],["2115",4661705],["3113",4355000],["3612",4279500],["2219",3701000],["4351",3567600],["3412",3479500],["3429",3138100],["6112",3033000],["3634",3000000],["3613",2136900],["3314",1871600],["2212",1787500],["3111",1720000],["6399",1635690],["3723",1500000],["2321",1318000],["3631",1286000],["3745",1015720],["5512",919000],["6409",600000],["3419",479000],["4359",476000],["1032",448000],["3231",442000],["3392",409300],["6320",360000],["3636",300000],["6114",220500],["3349",219000],["6402",150000],["5279",146000],["2292",115000],["3319",102500],["3399",98300],["3726",90000],["3632",76600],["3421",76500],["3721",75000],["2141",69800],["2221",65000],["6310",65000],["5213",50000],["3539",35000],["3391",20000],["3729",10000],["4343",10000],["2143",5000],["3525",5000],["3725",5000],["3326",100]],"purpose_expenditure_total_czk":77779905},"revised":{"economic_expenditure":[["5011",15738220],["5171",10011945],["5169",8727384.33],["6121",7278460.83],["5331",5755000],["5031",4339900],["6123",3967921],["6122",3643931.62],["5152",3328576.35],["5139",2774480],["5154",2161500],["5023",2100000],["5032",1563400],["5365",1415690],["5137",984638],["5168",864300],["5163",724100],["5339",696000],["5336",695819],["5909",658400],["5021",650649],["5156",590600],["5151",568000],["5499",510960],["5222",455700],["5175",404835],["5194",378981.37],["5901",359746],["5362",322000],["5166",262110],["5167",238000],["5136",231000],["5162",178800],["5321",170000],["5364",150000],["6127",123420],["5323",115000],["5329",115000],["5132",114200],["5164",107600],["5223",89000],["5141",86000],["5179",76000],["5038",60000],["5229",60000],["5173",55000],["5493",54300],["5903",50000],["5176",47500],["5181",45000],["5172",40000],["5161",38500],["5138",31000],["5019",30000],["5041",11000],["5131",11000],["5221",10331.5],["5134",6000],["5133",5500],["5039",5000],["5211",5000]],"economic_expenditure_total_czk":84292399,"economic_financing":[["8115",8326706],["8124",-1200000]],"economic_financing_total_czk":7126706,"economic_revenue":[["1211",23620000],["1121",12429000],["1111",8671000],["2111",5943800],["1511",3300000],["4213",2886908],["2132",2829000],["4216",1766913],["1122",1716000],["1113",1643000],["4116",1501540],["1345",1500000],["2122",1330000],["2324",1216000],["4112",1171100],["3111",1000000],["1112",810000],["2322",654016],["4118",652600],["4122",629266],["2141",500050],["2412",272000],["1386",270000],["4111",227500],["1387",150000],["1361",100000],["1381",80000],["2131",75000],["1341",65000],["4121",48000],["1342",45000],["1334",15000],["2321",15000],["2112",12000],["1349",10000],["2133",8000],["1343",3000]],"economic_revenue_total_czk":77165693,"purpose_expenditure":[["6171",11478010],["3113",8343545],["3639",7981780],["3612",6064542.98],["3722",4791000],["2115",4661705],["2219",3701000],["3412",3640216],["4351",3486205],["3429",3299054],["6112",3033000],["3613",2136900],["3314",1980600],["2212",1802500],["3111",1753206],["6399",1735690],["3723",1500000],["3632",1352600],["2321",1318000],["3745",1270473],["3419",1264990.2],["5512",1057000],["3631",811000],["3725",726000],["4359",476000],["1032",448000],["3231",442000],["3392",409300],["6409",362746],["6320",360000],["3634",308028.82],["3636",300000],["3326",293590],["6114",227500],["3349",219000],["5279",161117],["6402",150000],["2292",115000],["3319",111129.08],["3399",98300],["3726",90000],["3421",76500],["3721",75000],["2141",69800],["2221",65000],["6310",65000],["5213",50000],["3539",35000],["3311",28000],["3391",20000],["3119",17370.92],["3729",10000],["4343",10000],["2143",5000],["3525",5000]],"purpose_expenditure_total_czk":84292399},"actual":{"economic_expenditure":[["5011",15526762],["5171",10454298.16],["5169",7161909.45],["5331",5755000],["5031",4308254],["6122",3669930.92],["6130",3212000],["6121",3100850.38],["5152",2900409],["5139",2169476.6],["5023",1981185],["5365",1718040],["5154",1637202.17],["5032",1605601],["5137",1157333.5],["6123",998129],["5168",873461.27],["5499",855846],["5339",796303],["5021",778432],["5163",762820.49],["5151",707282.38],["5336",695819.59],["5222",664888.21],["5909",663457.5],["5156",447309.84],["5166",414964.68],["5194",407478.75],["5321",350400],["5362",328156],["5167",290810.33],["5175",290127],["5164",265338.58],["5026",207774],["5136",200850],["5162",183700.36],["5199",148344],["5364",128721.01],["6127",123420],["5323",110886],["5329",104324],["5223",93486.38],["5132",91644.78],["5492",86650],["5141",71111.23],["5138",69190],["5038",66112],["5213",60000],["5229",58000],["5189",52635],["5493",49893.59],["5172",43414.8],["5161",39944.4],["5176",35090],["5179",32764],["5173",21871.81],["5142",20436.21],["5019",20082],["5421",16239],["5134",13815],["5192",10250],["5131",5835],["5039",3822],["5133",3773.3],["5363",1000],["5191",720],["5181",28]],"economic_expenditure_total_czk":79125104.67,"economic_financing":[["8115",13326704.71],["8118",-10000000],["8117",1800000],["8124",-1200000],["8901",147594.73]],"economic_financing_total_czk":4074299.44,"economic_revenue":[["1211",23227685.83],["1121",12429271.23],["1111",8671861.39],["2111",6064583.16],["1511",3497066.33],["2132",2033120.42],["4216",1766912.73],["1122",1716120],["1113",1643483.88],["4213",1586205.17],["1345",1509045.21],["4116",1501538.8],["2324",1467860.51],["2122",1350000],["4112",1171100],["3111",909398],["1112",810296.03],["2322",700370],["4122",629266],["2141",541046.8],["1386",452835.83],["2412",272000],["4111",227500],["1387",177487.84],["2321",99947],["1342",89880],["2143",88360.23],["2131",82430],["1361",80920.48],["2112",62470],["1341",60451.67],["4121",48000],["1349",27449.56],["2142",15397],["1334",11598],["2119",9680],["2133",9650],["1381",3657.54],["1343",3310],["2328",1500],["1382",48.31],["2329",0.28]],"economic_revenue_total_czk":75050805.23,"purpose_expenditure":[["6171",11309020.14],["3639",10990873.96],["3113",7280646.81],["3612",5255757.69],["2219",3822153.15],["4351",3278855.24],["3429",3005998.02],["6112",2943582.94],["3412",2813297.31],["2115",2703204.55],["3634",2418630.28],["6399",2035332.5],["3722",2035138.51],["3111",1950984.43],["3314",1929902.95],["3745",1759469.47],["3723",1531417.06],["3632",1325162.9],["3419",1232914.56],["2212",1147667.52],["3613",1133476.28],["5512",920540.26],["3725",726000.48],["4359",486770],["6320",441500],["3231",437992.15],["3631",409453.54],["3326",387457.38],["1032",369318],["3399",325965.8],["5279",296280.55],["3392",295885.37],["5269",250000],["2321",234647.08],["3349",219480.62],["2333",175603.67],["3726",132730.67],["6114",129291.32],["6402",128721.01],["2292",110886],["3421",101380.88],["3319",98997.09],["3721",88888.78],["6310",83813.88],["2221",67347.55],["2141",65399],["3521",50000],["4357",49533],["3539",35000],["3311",28000],["1014",21338.35],["6409",18010],["2143",11080.07],["3525",5000],["3900",5000],["4324",5000],["3635",3617.9],["1070",3000],["3729",2688]],"purpose_expenditure_total_czk":79125104.67}},"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."}}}}