{"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:00256901","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256901","name":"Obec Merklín","short_name":"Merklín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":558044},"amounts":{"revenue_approved":36843600,"revenue_adjusted":40080360,"revenue_actual":40198488.41,"expense_approved":60452100,"expense_adjusted":63688860,"expense_actual":42756963.07,"tax_revenue":32961766.62,"nontax_revenue":5081987.34,"capital_revenue":260264,"transfer_revenue":1894470.45,"current_expense":25486945.54,"capital_expense":17270017.53,"budget_balance":-2558474.66,"cash_current":71217354.54,"cash_previous":73723697.51},"ratios":{"revenue_execution":1.00294729,"expense_execution":0.67134132,"balance_to_revenue":-0.06364604,"cash_to_expense":1.66563173,"cash_yoy":-0.03399644,"capital_expense_share":0.40391123,"transfer_revenue_share":0.0471279},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256901/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256901"},"seo":{"slug":"merklin-00256901","path":"/cz/municipalities/merklin-00256901/"},"population":{"value":1176,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":36843600,"expenditure_czk":60452100,"financing_czk":23608500,"balance_czk":-23608500},{"stage":"revised","revenue_czk":40080360,"expenditure_czk":63688860,"financing_czk":23608500,"balance_czk":-23608500},{"stage":"actual","revenue_czk":40198488.41,"expenditure_czk":42756963.07,"financing_czk":2558474.66,"balance_czk":-2558474.66}],"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",34200000],["5171",8262000],["5169",4263000],["5331",3000000],["5011",2104000],["5023",1810000],["6123",1000000],["5031",958000],["5365",800000],["5154",684500],["5139",551000],["5362",500500],["5032",352500],["5153",295000],["5021",293000],["5222",215000],["5163",130900],["5151",124500],["5156",117000],["5168",104000],["5323",98000],["5329",93000],["5194",70000],["5223",70000],["5364",55400],["5137",55000],["5903",50000],["5162",42800],["5175",41000],["5136",21100],["5166",20000],["5038",15000],["5161",12400],["5213",10000],["5167",8400],["5179",6000],["5321",5000],["5176",3600],["5041",3000],["5132",3000],["5039",2000],["5229",2000],["5155",500]],"economic_expenditure_total_czk":60452100,"economic_financing":[["8115",23608500]],"economic_financing_total_czk":23608500,"economic_revenue":[["1211",13940000],["1121",7101000],["1111",5180000],["2111",1846000],["1511",1530000],["1345",1147000],["1113",898000],["2132",863000],["2133",834900],["1122",800000],["2141",600000],["4112",600000],["1112",425000],["1386",300000],["4121",260000],["2324",200000],["2131",161000],["1387",52000],["1341",40000],["1361",40000],["3111",16000],["2119",6000],["1343",3500],["1333",200]],"economic_revenue_total_czk":36843600,"purpose_expenditure":[["3612",18795000],["2212",14487500],["3113",4700000],["3322",3006500],["3745",2928700],["6112",2394000],["6171",2289900],["2310",2035000],["3723",1636500],["3722",1534000],["6399",1300000],["3111",1112000],["2321",680000],["2219",537500],["3631",465000],["1032",425000],["3511",380000],["5512",208000],["3419",180000],["1031",170000],["3314",154600],["3319",151000],["3632",109500],["1036",108000],["2292",98000],["3399",81000],["3421",74800],["4349",70000],["6320",56000],["6402",55400],["5213",50000],["3721",36000],["6114",35700],["3412",21000],["6310",20000],["3639",15500],["3429",15000],["3543",15000],["3522",10000],["3341",5900],["3330",3100],["3326",2000]],"purpose_expenditure_total_czk":60452100},"revised":{"economic_expenditure":[["6121",30958400],["5171",11119400],["5169",4736920],["5331",3480000],["5011",2214600],["5023",2013800],["5365",1508360],["6123",1013300],["5154",886700],["5031",886000],["5139",867200],["5362",505000],["6122",449000],["5137",427400],["5021",364400],["5153",360000],["5032",352800],["5222",216000],["5151",158300],["5163",136200],["5156",132200],["5323",99100],["5168",97200],["5329",93000],["5166",80300],["5194",80000],["5175",73200],["5364",56200],["5213",50000],["5903",50000],["5162",47880],["5223",42000],["5336",25000],["5136",17000],["5179",15700],["5038",15000],["5161",14400],["5167",13300],["5041",10000],["6130",8400],["5321",7000],["5132",3000],["5039",2300],["5904",1000],["5019",950],["5155",950]],"economic_expenditure_total_czk":63688860,"economic_financing":[["8115",23608500]],"economic_financing_total_czk":23608500,"economic_revenue":[["1211",13940000],["1121",7122480],["1111",5180000],["2111",2304000],["1511",1855000],["1122",1498560],["1345",1172000],["1113",948000],["2132",928000],["2133",834900],["4222",605000],["2141",600000],["4112",594000],["4121",430140],["1112",429500],["2324",359000],["1386",300000],["3111",241000],["2131",174300],["4116",139580],["1387",117500],["4111",65000],["3113",60000],["4122",55750],["1341",40000],["1361",40000],["2322",17200],["2119",13000],["4129",5000],["1334",3500],["1343",3500],["1381",2200],["2212",2050],["1333",200]],"economic_revenue_total_czk":40080360,"purpose_expenditure":[["3612",18826000],["2212",14487500],["3113",5024000],["3322",3006500],["6171",2550500],["6112",2532000],["3745",2361700],["6399",1998560],["3723",1782600],["3111",1703500],["3722",1534000],["2321",1460000],["2310",1361700],["5512",1098800],["2219",537500],["3631",465000],["3421",441300],["1032",425000],["3511",380000],["1031",240100],["3319",213700],["3419",180000],["3314",165600],["3632",135000],["1036",121500],["2292",99100],["3399",92200],["6402",56200],["6320",56000],["5213",50000],["3412",49500],["6114",49000],["4349",45000],["3429",43000],["3721",36000],["6310",24800],["3639",15500],["3543",15000],["3522",10000],["3330",7600],["3341",5900],["3326",2000]],"purpose_expenditure_total_czk":63688860},"actual":{"economic_expenditure":[["6121",16079178.53],["5171",5947961.41],["5169",4624128.23],["5331",3480000],["5011",2214710],["5023",2013187],["5365",1508360],["5031",874638],["5154",874138.52],["6123",777800],["5139",666492.75],["5137",426800.96],["6122",405439],["5153",359765.97],["5362",355422],["5032",351427],["5021",343273],["5222",209000],["5151",153646],["5163",135927.65],["5156",127130.52],["5323",99070.88],["5168",94894.71],["5329",92820],["5194",80006.51],["5166",79494.4],["5175",72196.81],["5364",56203.16],["5213",50000],["5162",47453.75],["5223",36100],["5336",25000],["5179",15470],["5038",14895],["5161",13921],["5167",12746],["5136",10301],["5041",9814.31],["6130",7600],["5321",7000],["5155",952],["5019",942],["5132",697.8],["5904",645.2],["5039",312]],"economic_expenditure_total_czk":42756963.07,"economic_financing":[["8117",395000000],["8118",-395000000],["8115",2506342.97],["8901",52131.69]],"economic_financing_total_czk":2558474.66,"economic_revenue":[["1211",13894855.21],["1121",7441379.6],["1111",5153836.54],["2111",2304489],["1511",1858146.64],["1122",1498560],["1345",1191464],["1113",983414.07],["2133",838643.74],["2132",810341],["4222",605000],["4112",594000],["2141",531014.42],["1112",485013.77],["4121",430140.45],["2324",378393.18],["1386",271107.38],["3111",240264],["2131",186725],["4116",139580],["1387",106254.08],["4111",65000],["4122",55750],["1341",36750],["1361",31610],["3113",20000],["2322",17402],["2119",12993],["4129",5000],["1343",3820],["1334",3407.4],["1381",2147.93],["2212",1986]],"economic_revenue_total_czk":40198488.41,"purpose_expenditure":[["3612",16034636.04],["3113",4711705.75],["6171",2548520.96],["6112",2530821],["3322",2356803.8],["6399",1849058],["3723",1781218.88],["3745",1768530.12],["3111",1702094.02],["3722",1533306.39],["2321",1458205.73],["5512",1096958.02],["3631",450103.24],["3421",439755.06],["1032",418719.37],["3511",248571.05],["1031",240035.04],["3319",213688.36],["3419",180000],["3314",150269.75],["2310",143868.92],["3632",134139.31],["1036",121418],["2292",99070.88],["3399",90173.56],["2219",69201.89],["6402",56203.16],["6320",53865],["6114",47686.87],["3412",43882.25],["3429",43000],["4349",39100],["3721",35820],["6310",24715.65],["3639",13314],["3522",10000],["3543",8000],["3330",7420],["2212",2813],["3341",270]],"purpose_expenditure_total_czk":42756963.07}},"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."}}}}