{"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:00254789","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00254789","name":"Obec Merklín","short_name":"Merklín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":555363},"amounts":{"revenue_approved":34062000,"revenue_adjusted":43041594.89,"revenue_actual":35044422.66,"expense_approved":33742000,"expense_adjusted":42721594.89,"expense_actual":35660570.1,"tax_revenue":22827142.42,"nontax_revenue":4540257.35,"capital_revenue":363338,"transfer_revenue":7313684.89,"current_expense":24831885.92,"capital_expense":10828684.18,"budget_balance":-616147.44,"cash_current":15151067.16,"cash_previous":16117870.87},"ratios":{"revenue_execution":0.81419898,"expense_execution":0.83472001,"balance_to_revenue":-0.0175819,"cash_to_expense":0.4248689,"cash_yoy":-0.05998334,"capital_expense_share":0.30365987,"transfer_revenue_share":0.20869754},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00254789/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00254789"},"seo":{"slug":"merklin","path":"/cz/municipalities/merklin/"},"population":{"value":874,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":34062000,"expenditure_czk":33742000,"financing_czk":-320000,"balance_czk":320000},{"stage":"revised","revenue_czk":43041594.89,"expenditure_czk":42721594.89,"financing_czk":-320000,"balance_czk":320000},{"stage":"actual","revenue_czk":35044422.66,"expenditure_czk":35660570.1,"financing_czk":616147.44,"balance_czk":-616147.44}],"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":[["5169",6169000],["5171",5667000],["6122",5000000],["5011",4100000],["5139",2557660],["5331",2170000],["5023",1346000],["5021",1205000],["5031",1200000],["5154",770000],["5153",750000],["5032",460000],["5137",325000],["5163",249000],["5499",235000],["5151",211000],["5156",210000],["5178",210000],["5222",155000],["5141",150000],["5162",140000],["5175",90000],["5168",60000],["5166",50000],["5194",50000],["5329",50000],["5362",50000],["5136",30000],["5339",27340],["5173",20000],["5038",15000],["5901",10000],["5132",5000],["5167",5000]],"economic_expenditure_total_czk":33742000,"economic_financing":[["8124",-320000]],"economic_financing_total_czk":-320000,"economic_revenue":[["1211",8500000],["3111",7300000],["3112",5000000],["1121",4000000],["1111",3100000],["2111",2001000],["1511",1000000],["1113",700000],["1345",700000],["2132",581000],["1112",200000],["1335",200000],["1122",100000],["1342",100000],["1386",100000],["2131",100000],["2321",100000],["1387",50000],["2119",50000],["1361",30000],["2139",30000],["2229",30000],["1341",20000],["1381",20000],["2142",20000],["2324",20000],["1334",10000]],"economic_revenue_total_czk":34062000,"purpose_expenditure":[["6171",7600000],["5512",5500000],["3612",4512000],["3412",2000000],["6112",1650000],["3113",1320000],["3613",1300000],["2212",1000000],["3631",1000000],["3639",1000000],["3722",1000000],["3111",850000],["3723",700000],["3511",650000],["2219",500000],["3319",485000],["1039",350000],["3745",350000],["2221",300000],["3725",270000],["3419",225000],["6320",220000],["3429",180000],["6310",175000],["3635",150000],["3326",100000],["3314",70000],["2333",50000],["3632",50000],["6399",50000],["2310",40000],["4351",35000],["2223",25000],["3421",20000],["2321",5000],["3729",5000],["3900",5000]],"purpose_expenditure_total_czk":33742000},"revised":{"economic_expenditure":[["6123",9540000],["5169",7125144.5],["5171",5678000],["5011",4300000],["5139",2866869.5],["5331",2170000],["5023",1383000],["5031",1309000],["5021",1227456],["6122",930000],["5154",840000],["5153",830000],["5336",677950.39],["5362",550000],["5032",539000],["5163",502000],["5137",336000],["5499",235000],["5151",220000],["5156",210922.5],["5178",210000],["5222",155000],["5141",150000],["5329",150000],["5162",140000],["5175",103368],["5168",100000],["5166",80000],["5194",50000],["5136",30000],["5339",27340],["5173",20000],["5038",15000],["5903",10000],["5132",5000],["5167",5000],["5161",544]],"economic_expenditure_total_czk":42721594.89,"economic_financing":[["8124",-320000]],"economic_financing_total_czk":-320000,"economic_revenue":[["1211",8500000],["3111",7300000],["3112",5000000],["1121",4000000],["4216",4000000],["1111",3100000],["1511",2551410],["2111",2001000],["4213",1761644.5],["4116",765450.39],["1113",700000],["1345",700000],["2132",581000],["4122",434600],["4112",205500],["1112",200000],["1335",200000],["2321",178500],["4222",103990],["1122",100000],["1342",100000],["1386",100000],["2131",100000],["1387",50000],["2119",50000],["2329",36000],["4111",32500],["1361",30000],["2139",30000],["2229",30000],["1341",20000],["1381",20000],["2142",20000],["2324",20000],["1334",10000],["4129",10000]],"economic_revenue_total_czk":43041594.89,"purpose_expenditure":[["5512",10413444.5],["6171",9079000],["3612",4512000],["3412",2000000],["3113",1832712.8],["6112",1705000],["3111",1565237.59],["3639",1500000],["3613",1300000],["3722",1005000],["2212",1000000],["3631",1000000],["3723",816000],["3319",689200],["3511",650000],["2219",500000],["6320",473000],["1039",405000],["3745",350000],["2221",300000],["3725",270000],["3429",247500],["3419",243000],["6310",175000],["3635",150000],["3326",100000],["3314",70000],["2333",50000],["3632",50000],["6399",50000],["2310",48000],["3726",35000],["4351",35000],["6114",32500],["2223",25000],["3421",20000],["5213",10000],["2321",5000],["3729",5000],["3900",5000]],"purpose_expenditure_total_czk":42721594.89},"actual":{"economic_expenditure":[["6123",9539427.04],["5169",5323026.62],["5011",4374012.26],["5331",2170000],["5171",1676627.89],["5139",1382634.73],["5023",1382006.74],["5031",1308652],["5021",1084073],["6122",889375.19],["5153",842480],["5154",714145.7],["5336",677950.39],["5362",535331.08],["5032",512793],["5163",501216.24],["6121",393511.95],["5499",303230],["5151",282850.31],["5137",256127.1],["5156",238590.77],["5222",162000],["5329",150849.23],["5178",140079.28],["5175",134006.98],["5141",120029.93],["5162",107270.92],["5492",97300],["5168",83091.3],["5166",64697],["5909",54253],["5339",27340],["5194",27118.2],["5038",19262.48],["5221",15135],["5167",14840.9],["5366",9925.32],["5173",9004],["5493",7000],["5172",6999],["6130",6370],["5321",5000],["5363",3000],["5365",2200],["5132",2199.55],["5161",2024],["5136",1512]],"economic_expenditure_total_czk":35660570.1,"economic_financing":[["8118",-26000000],["8117",21000000],["8115",5966757.87],["8124",-350610.43]],"economic_financing_total_czk":616147.44,"economic_revenue":[["1211",9351129.73],["1121",5007282.55],["4216",4000000],["1111",3407034.47],["2111",2775834.23],["1511",2713438.8],["4213",1761644.5],["2132",862067],["4116",765450.39],["1345",739057],["1113",661867.97],["4122",434600],["1112",326391.03],["3113",246700],["2131",230943],["2321",218500],["4112",205500],["1335",195579.81],["1386",182435.56],["2324",138351.04],["2141",132107.87],["3111",116638],["4222",103990],["1342",97370],["2322",73147],["1387",71499.91],["1122",45360],["2329",36000],["4111",32500],["2139",27226.21],["2142",21696],["2119",21659],["1341",15620],["1361",11620],["4129",10000],["2229",2726],["1381",1455.59]],"economic_revenue_total_czk":35044422.66,"purpose_expenditure":[["5512",10048313],["6171",9047826.56],["3612",3015067.04],["3113",1831497.05],["6112",1704297.74],["3111",1562195.59],["3613",1126784.64],["3639",1072920.69],["3722",1004359.8],["3631",877052.05],["3723",815597.36],["3319",637194.33],["6320",472934.64],["1039",404884.15],["3745",321320.65],["2212",242753.55],["3419",242577.09],["3725",239825.57],["2219",210126.39],["3429",197419],["3511",158844.32],["6310",144936.53],["2310",47188.31],["6399",45360],["2333",33656],["6114",32500],["4351",31030],["3726",30250],["3314",27340],["3412",19197],["6402",9925.32],["3729",2700],["3326",2695.73]],"purpose_expenditure_total_czk":35660570.1}},"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."}}}}