{"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:00543721","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00543721","name":"Obec Měšín","short_name":"Měšín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":587508},"amounts":{"revenue_approved":4723300,"revenue_adjusted":9763741.03,"revenue_actual":9390098.7,"expense_approved":9245000,"expense_adjusted":13834500,"expense_actual":10254953.84,"tax_revenue":5935731.54,"nontax_revenue":1145026.13,"capital_revenue":41800,"transfer_revenue":2267541.03,"current_expense":4707682.65,"capital_expense":5547271.19,"budget_balance":-864855.14,"cash_current":19792671.38,"cash_previous":20657526.52},"ratios":{"revenue_execution":0.96173164,"expense_execution":0.74125945,"balance_to_revenue":-0.09210288,"cash_to_expense":1.93005953,"cash_yoy":-0.04186635,"capital_expense_share":0.54093575,"transfer_revenue_share":0.24148213},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00543721/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00543721"},"seo":{"slug":"mesin","path":"/cz/municipalities/mesin/"},"population":{"value":274,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4723300,"expenditure_czk":9245000,"financing_czk":4521700,"balance_czk":-4521700},{"stage":"revised","revenue_czk":9763741.03,"expenditure_czk":13834500,"financing_czk":4070758.97,"balance_czk":-4070758.97},{"stage":"actual","revenue_czk":9390098.7,"expenditure_czk":10254953.84,"financing_czk":864855.14,"balance_czk":-864855.14}],"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",2900000],["5169",2655000],["5171",1055000],["5023",717000],["5154",500000],["5139",410000],["5031",240000],["5362",150000],["5032",140000],["5162",110000],["5153",50000],["5175",50000],["6123",50000],["5137",40000],["5163",40000],["5021",31000],["5222",30000],["5492",29000],["5168",20000],["5221",10000],["5194",5000],["5321",5000],["5329",5000],["5038",3000]],"economic_expenditure_total_czk":9245000,"economic_financing":[["8115",4521700]],"economic_financing_total_czk":4521700,"economic_revenue":[["1211",1700000],["1121",750000],["1111",650000],["2111",500000],["1511",330000],["2132",251200],["1122",150000],["1345",130000],["1113",120000],["4112",71800],["1112",35000],["1381",25000],["1341",7200],["1334",2000],["2141",1000],["1361",100]],"economic_revenue_total_czk":4723300,"purpose_expenditure":[["2212",2000000],["1031",1500000],["6112",1100000],["2321",1000000],["2341",1000000],["2310",500000],["3631",400000],["6171",400000],["3722",200000],["3745",200000],["5512",200000],["6399",150000],["3399",120000],["3723",120000],["3639",100000],["3412",50000],["3419",50000],["3429",50000],["6114",30000],["6320",30000],["1037",10000],["1070",10000],["6310",10000],["2292",5000],["3721",5000],["6409",5000]],"purpose_expenditure_total_czk":9245000},"revised":{"economic_expenditure":[["6121",5597000],["5169",2996755],["6123",1250000],["5171",1081945],["5023",1057000],["5154",407000],["5139",366300],["5031",170000],["5362",150000],["5162",102000],["5137",101400],["5032",100000],["5164",60000],["5222",52000],["5175",50000],["5163",47000],["5021",40000],["5156",40000],["5168",35000],["5153",34000],["5365",28600],["5492",23000],["6122",15000],["5194",7000],["5221",6500],["5321",5000],["5329",5000],["5038",4000],["5134",1000],["5161",1000],["5166",1000]],"economic_expenditure_total_czk":13834500,"economic_financing":[["8115",4070758.97]],"economic_financing_total_czk":4070758.97,"economic_revenue":[["1211",2600000],["1121",1390000],["4216",1083807.5],["1111",950000],["4116",675766.53],["2111",550600],["1511",526000],["2149",266000],["2132",257200],["1113",200000],["2141",161000],["4122",155000],["1122",150000],["4113",148667],["1345",130000],["4222",100000],["1112",91000],["4112",71800],["1386",60000],["2131",58000],["3111",41800],["4111",32500],["1381",25000],["1387",25000],["1341",7200],["1334",5000],["2133",2300],["1361",100]],"economic_revenue_total_czk":9763741.03,"purpose_expenditure":[["2341",3100000],["2212",2000000],["1031",1750000],["5512",1420000],["6112",1331000],["2321",1000000],["6171",640000],["2310",500000],["3631",400000],["2219",300000],["3745",300000],["3639",207000],["3722",200000],["6399",150000],["3399",130000],["3723",120000],["3412",50000],["3419",50000],["3429",50000],["6320",37000],["6114",30000],["3326",22500],["1037",10000],["1070",10000],["6310",10000],["3721",7000],["2292",5000],["6409",5000]],"purpose_expenditure_total_czk":13834500},"actual":{"economic_expenditure":[["6121",4357521.19],["5169",2252741.34],["6123",1189750],["5023",1030775],["5171",792893.43],["5362",-407086],["5031",161167],["5139",152789.92],["5154",151081.31],["5137",95330.24],["5032",88805],["5164",60000],["5222",52000],["5162",47775.96],["5163",43898.2],["5175",39115],["5153",31523.8],["5168",28724.23],["5365",28280],["5021",22525],["5156",12963],["5492",8000],["5194",5179],["5221",3710],["5038",2703],["5329",1064],["5134",868],["5166",825.22],["5161",31]],"economic_expenditure_total_czk":10254953.84,"economic_financing":[["8117",18000000],["8118",-16000000],["8115",-1135144.86]],"economic_financing_total_czk":864855.14,"economic_revenue":[["1211",2596277.41],["1121",1389806.94],["4216",1083807.5],["1111",948265.2],["4116",675766.53],["1511",525703.46],["2111",473806.54],["2149",266000],["2132",185868.29],["1113",183724.26],["2141",160000],["4122",155000],["4113",148667],["1345",119250],["4222",100000],["1112",90595.82],["4112",71800],["2131",57051.3],["1386",50635.26],["3111",41800],["4111",32500],["1387",19845.56],["1341",6400],["1334",4822.2],["2133",2300],["1381",405.43]],"economic_revenue_total_czk":9390098.7,"purpose_expenditure":[["2341",1908387.46],["1031",1671291.78],["2212",1599343.13],["6112",1283450],["5512",1279953],["2321",986443.8],["6399",-407086],["6171",388765.79],["2219",289728],["2310",288369.46],["3639",181172.85],["3745",166645.5],["3631",155780],["3722",129458.8],["3399",100479],["3723",80748.5],["6320",36750],["3429",30169.36],["3326",22440],["1037",10000],["1070",10000],["3419",10000],["3412",9560.64],["6114",8200],["6310",7148.2],["3721",6690.57],["6409",1064]],"purpose_expenditure_total_czk":10254953.84}},"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."}}}}