{"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:00300420","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00300420","name":"Obec Melč","short_name":"Melč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Opava","municipality_code":508144},"amounts":{"revenue_approved":28036769.16,"revenue_adjusted":37829389.76,"revenue_actual":37510714.08,"expense_approved":36184110.15,"expense_adjusted":46417228.35,"expense_actual":40191682.09,"tax_revenue":20939067,"nontax_revenue":6001039.58,"capital_revenue":539079.1,"transfer_revenue":10031528.4,"current_expense":20536414.24,"capital_expense":19655267.85,"budget_balance":-2680968.01,"cash_current":6331813.23,"cash_previous":9798560.44},"ratios":{"revenue_execution":0.99157598,"expense_execution":0.86587854,"balance_to_revenue":-0.07147206,"cash_to_expense":0.15754039,"cash_yoy":-0.35380169,"capital_expense_share":0.4890382,"transfer_revenue_share":0.26743102},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00300420/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00300420"},"seo":{"slug":"melc","path":"/cz/municipalities/melc/"},"population":{"value":651,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":28036769.16,"expenditure_czk":36184110.15,"financing_czk":8147340.99,"balance_czk":-8147340.99},{"stage":"revised","revenue_czk":37829389.76,"expenditure_czk":46417228.35,"financing_czk":8587838.59,"balance_czk":-8587838.59},{"stage":"actual","revenue_czk":37510714.08,"expenditure_czk":40191682.09,"financing_czk":2680968.01,"balance_czk":-2680968.01}],"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",16500000],["5331",4766380],["5011",2303516],["5169",2211100],["5023",1576000],["5154",1021100],["5137",1001000],["5171",954100],["5163",856100],["5031",783410],["5153",634600],["5362",575000],["5139",433100],["5032",357374],["5155",300000],["5021",298600],["5199",215514.72],["5141",200000],["5151",190600],["5156",168700],["5168",153000],["5323",77100],["5499",66000],["5173",62400],["5041",61600],["5162",60000],["5042",41200],["5164",37300],["5364",32015.43],["5038",30000],["5194",29000],["5167",28700],["5138",22000],["5172",21000],["5161",20500],["5901",20000],["5175",19200],["5134",15500],["5132",10000],["5166",10000],["5136",7300],["5019",6000],["5339",5000],["5131",2100],["5133",1000]],"economic_expenditure_total_czk":36184110.15,"economic_financing":[["8115",9113195.99],["8124",-965855]],"economic_financing_total_czk":8147340.99,"economic_revenue":[["1211",9462200],["1121",4819000],["1111",3169000],["2111",2305560],["4216",1744048.75],["2132",1532800],["2329",968000],["1511",750900],["2122",653417],["1113",609500],["1345",438600],["4116",313243.41],["4112",312000],["1112",230000],["4121",230000],["2324",204000],["3111",76800],["1386",76100],["1387",37000],["1361",34400],["2131",20800],["1341",12200],["2460",12000],["1335",8000],["2139",4200],["1343",3500],["2119",3000],["2112",2000],["2212",2000],["2141",1300],["1334",1200]],"economic_revenue_total_czk":28036769.16,"purpose_expenditure":[["3612",8751114.72],["6171",6174000],["3113",4771380],["3511",3314000],["2212",2623000],["3632",2047700],["6112",2030100],["3392",1525500],["4351",1027000],["6399",560000],["3722",554000],["5512",432700],["3723",428400],["3745",383700],["3326",320000],["2321",306400],["3631",246300],["3412",114600],["1012",83000],["2219",79600],["2292",77100],["3399",50000],["3721",50000],["3635",46000],["3419",32400],["6402",32015.43],["3314",31100],["2341",30000],["3341",26000],["5212",20000],["3319",12000],["2310",5000]],"purpose_expenditure_total_czk":36184110.15},"revised":{"economic_expenditure":[["6121",20680567],["5331",4766380],["5169",2793055],["5171",2545667],["5011",2513800],["5336",1894748.9],["5023",1576000],["6122",1421250],["5154",1144200],["5163",886842],["5031",844829],["5153",617750],["5362",575000],["5365",464100],["5139",424780],["5137",409300],["5032",367371],["5021",362800],["5155",300000],["5151",225740],["5199",218114.72],["5141",200000],["5168",163500],["5156",161700],["5138",106000],["5164",86000],["5323",77100],["5173",67800],["5499",66000],["5162",60000],["5041",52800],["6342",47571.3],["5364",32015.43],["5172",29500],["5194",29000],["5167",27100],["5179",26500],["5175",26000],["5134",22500],["5901",20000],["5161",17120],["5229",15000],["5038",10300],["5132",10000],["5136",7300],["5019",5100],["5166",5000],["5339",5000],["5329",4062],["5131",1500],["5042",1200],["6130",1100],["5133",1000],["5191",100],["5909",65]],"economic_expenditure_total_czk":46417228.35,"economic_financing":[["8115",9553693.59],["8124",-965855]],"economic_financing_total_czk":8587838.59,"economic_revenue":[["1211",9462200],["1121",4819000],["1111",3401746.36],["4222",3247026.4],["4116",2560267.29],["2111",2388660],["4213",2174273],["4216",1808713.41],["2132",1542500],["2329",968000],["1511",940787],["2122",668148],["1113",609500],["3111",539100],["1122",464100],["1345",438600],["4112",312000],["2324",303600],["1112",257445],["4121",257348.3],["1386",179230],["4122",138000],["2112",85900],["1387",69612],["2321",42500],["1361",34400],["4111",32500],["2131",20800],["1341",12200],["2460",12000],["1335",8000],["2119",8000],["2212",8000],["2139",6000],["1343",5200],["1381",1473],["2141",1300],["1334",1200],["1382",60]],"economic_revenue_total_czk":37829389.76,"purpose_expenditure":[["3612",10116152.47],["3113",6826350.9],["6171",6302712],["3511",4360300],["2212",4149900],["3392",2324700],["3632",2206161.25],["6112",2030100],["4351",1085400],["3745",1051800],["6399",1024100],["5512",867000],["2219",839600],["3723",659400],["3722",554000],["3326",470000],["3631",358400],["2321",323400],["3633",133100],["3412",118800],["1012",95100],["2292",77100],["3399",50000],["3721",50000],["3635",46000],["6114",35000],["3636",32571.3],["3419",32400],["6402",32015.43],["3314",31100],["2341",30000],["6409",26565],["3341",26000],["5212",20000],["3713",15000],["3319",12000],["2310",5000]],"purpose_expenditure_total_czk":46417228.35},"actual":{"economic_expenditure":[["6121",18200170.99],["5331",4766380],["5169",2614013.26],["5011",2470802],["5336",1894748.9],["5171",1559844.59],["5023",1486782],["6122",1406500],["5154",1024060.13],["5031",819974],["5365",464100],["5153",410933.85],["5137",361258.38],["5032",354914],["5362",258755],["5139",236340.04],["5021",205834],["5199",195157.78],["5151",193236],["5163",190338.8],["5156",147286.08],["5155",85619.6],["5138",83865.1],["5164",83328.6],["5168",83154.27],["5323",77063],["5173",63002],["5499",59770],["5141",54318.7],["6342",47571.3],["5162",43148.94],["5041",41968.52],["5364",32015.43],["5172",29500],["5179",26480],["5175",20182],["5134",17896.33],["5167",15364],["5229",15000],["5161",14917],["5038",10268],["5194",7983],["5136",6552],["5339",5000],["5329",4062],["5132",1128.94],["6130",1025.56],["5909",65],["5191",3]],"economic_expenditure_total_czk":40191682.09,"economic_financing":[["8115",3466747.21],["8124",-965855],["8901",180075.8]],"economic_financing_total_czk":2680968.01,"economic_revenue":[["1211",9227965.92],["1121",4934943.82],["1111",3407082.14],["4222",2748426.4],["4116",2560267.29],["2111",2317613.15],["4213",2174273],["4216",1808713.41],["2132",1554238.42],["1511",1208258.4],["2329",973800],["2122",668148],["1113",652793.04],["3111",539079.1],["1122",464100],["1345",431569],["1112",321774.53],["4112",312000],["2324",303042.11],["4121",257348.3],["1386",179769.92],["4122",138000],["2112",86966],["1387",70473.8],["2321",42500],["4111",32500],["1361",21470],["2131",19643.26],["2460",12000],["1341",11369],["2212",8000],["2119",7917.4],["2139",5996],["1343",5440],["1381",1472.54],["2141",1175.24],["1334",439.29],["1335",85.2],["1382",60.4]],"economic_revenue_total_czk":37510714.08,"purpose_expenditure":[["3612",8096673.19],["3113",6821350.9],["6171",4886183.64],["2212",3569209.66],["3511",3564263.13],["3392",2299220.59],["3632",2118226.49],["6112",1919201],["4351",1055307.65],["3745",1032502.01],["6399",710455],["5512",694664.01],["2219",677867.14],["3723",649210.96],["3722",484958.07],["3326",342248],["3631",328495.5],["2321",314972.24],["3633",133100],["1012",93766.06],["3412",91716.08],["2292",77063],["3636",32571.3],["6402",32015.43],["3314",26644],["6409",26545],["3721",25429.97],["3419",25390],["6114",19733.55],["3399",18260],["3713",15000],["3341",4438.52],["3319",4000],["2310",1000]],"purpose_expenditure_total_czk":40191682.09}},"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."}}}}