{"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:00266477","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266477","name":"Obec Měrunice","short_name":"Měrunice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Teplice","municipality_code":567698},"amounts":{"revenue_approved":10028415,"revenue_adjusted":12150415,"revenue_actual":11704489.98,"expense_approved":12326693,"expense_adjusted":13046693,"expense_actual":11217143.63,"tax_revenue":9398758.52,"nontax_revenue":1443762.46,"capital_revenue":391190,"transfer_revenue":470779,"current_expense":8505775.04,"capital_expense":2711368.59,"budget_balance":487346.35,"cash_current":10839422.32,"cash_previous":10555481.97},"ratios":{"revenue_execution":0.96329961,"expense_execution":0.85976911,"balance_to_revenue":0.04163756,"cash_to_expense":0.96632643,"cash_yoy":0.0268998,"capital_expense_share":0.24171649,"transfer_revenue_share":0.04022209},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266477/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266477"},"seo":{"slug":"merunice","path":"/cz/municipalities/merunice/"},"population":{"value":313,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10028415,"expenditure_czk":12326693,"financing_czk":2298278,"balance_czk":-2298278},{"stage":"revised","revenue_czk":12150415,"expenditure_czk":13046693,"financing_czk":896278,"balance_czk":-896278},{"stage":"actual","revenue_czk":11704489.98,"expenditure_czk":11217143.63,"financing_czk":-487346.35,"balance_czk":487346.35}],"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",3250000],["5169",2283700],["5011",1326000],["5023",1119476],["5154",650000],["5031",591000],["6130",565000],["5021",506920],["5139",419000],["5171",320000],["5032",251000],["5493",146000],["5137",135000],["5163",119904],["5156",78000],["6119",77803],["5365",68590],["5492",60000],["5151",54800],["5175",42000],["5136",40000],["5162",35000],["5167",35000],["5132",25000],["5194",18000],["5029",17000],["5173",15000],["5168",12000],["5166",10000],["5179",10000],["5222",9500],["5038",6000],["5041",6000],["5134",5000],["5161",5000],["5329",5000],["5903",5000],["5141",3000],["5229",1000]],"economic_expenditure_total_czk":12326693,"economic_financing":[["8115",2502318],["8124",-204040]],"economic_financing_total_czk":2298278,"economic_revenue":[["1211",3334284],["1121",1650000],["1511",1500000],["1111",1200000],["2321",418000],["1113",266164],["1356",250000],["2132",215400],["1345",180000],["2141",161250],["2324",140400],["3113",120000],["2111",117000],["1122",116728],["1112",85000],["4112",77900],["1381",70000],["2322",49000],["2131",25289],["1341",20000],["1334",15000],["2119",10000],["1361",5000],["1349",2000]],"economic_revenue_total_czk":10028415,"purpose_expenditure":[["3631",2795000],["6171",2265090],["3745",1875120],["6112",1416476],["2219",660000],["5512",577200],["3722",550000],["3412",519300],["3399",404000],["3723",350000],["2221",250000],["3612",129800],["6320",106704],["3632",105000],["3635",77803],["3314",70000],["3322",67000],["3419",56000],["3721",30000],["6310",16200],["5213",5000],["3341",1000]],"purpose_expenditure_total_czk":12326693},"revised":{"economic_expenditure":[["6121",3250000],["5169",2407700],["5011",1326000],["5023",1119476],["5154",650000],["5031",591000],["6130",565000],["5171",531000],["5021",521420],["5139",421000],["5032",251000],["6119",217803],["5137",177000],["5493",146000],["5163",119904],["5492",110000],["5222",109500],["5156",78000],["5365",68590],["5151",54800],["5175",47500],["5136",40000],["5134",35000],["5162",35000],["5167",35000],["5132",25000],["5194",18000],["5029",17000],["5173",16000],["5168",12000],["5166",10000],["5179",10000],["5038",6000],["5041",6000],["5161",5000],["5329",5000],["5903",5000],["5141",3000],["5229",1000]],"economic_expenditure_total_czk":13046693,"economic_financing":[["8115",1100318],["8124",-204040]],"economic_financing_total_czk":896278,"economic_revenue":[["1211",3334284],["1121",1720000],["1511",1500000],["1111",1200000],["1356",830000],["2321",618000],["2324",520400],["1113",266164],["2132",215400],["3121",197500],["1345",180000],["2141",161250],["1122",158728],["4216",149519],["4116",144837],["2111",144084],["4122",138470],["3113",120000],["1112",113000],["4112",77900],["3111",74500],["1381",70000],["4222",57590],["2322",49000],["4111",32500],["2131",25289],["1341",20000],["1334",15000],["2119",10000],["1361",5000],["1349",2000]],"economic_revenue_total_czk":12150415,"purpose_expenditure":[["3631",2795000],["6171",2499090],["3745",1875120],["6112",1416476],["5512",743200],["2219",660000],["3722",550000],["3412",519300],["3399",404000],["3723",350000],["3632",306000],["2221",250000],["3612",129800],["6320",106704],["3900",100000],["3635",77803],["3314",70000],["3322",67000],["3419",56000],["3721",30000],["6114",19000],["6310",16200],["5213",5000],["3341",1000]],"purpose_expenditure_total_czk":13046693},"actual":{"economic_expenditure":[["5169",2491375.61],["6121",2326352.83],["5011",1420319],["5023",1100637],["5031",577170],["5154",544714.26],["5021",425321],["5032",252117],["5139",240524.74],["5171",232305.94],["5137",230554.56],["6119",210903],["5365",162890],["5492",131000],["6122",128812.76],["5163",128154.13],["5222",121232],["5175",76650.54],["5156",54136],["6130",45300],["5136",43845.64],["5162",40136.03],["5364",39735],["5134",33005.5],["5179",26765.62],["5493",26216],["5151",24186.1],["5173",16026],["5194",13211.4],["5041",11471.53],["5167",9175.3],["5132",6879.01],["5038",6759],["5321",6000],["5329",4935],["5168",3109.35],["5161",2546],["5141",1385.78],["5133",735],["5229",550]],"economic_expenditure_total_czk":11217143.63,"economic_financing":[["8117",6500000],["8118",-6500000],["8115",-283940.35],["8124",-203406]],"economic_financing_total_czk":-487346.35,"economic_revenue":[["1211",3220221.39],["1121",1720951.97],["1511",1628795.31],["1111",1188367.41],["1356",829940],["2324",515719.8],["2321",339532],["1113",227748.32],["3121",197230],["2111",189745],["1345",184050],["2141",183876.66],["2132",170800],["1122",158340],["4216",149519],["4122",138470],["3113",119500],["1112",112232.26],["4112",77900],["3111",74460],["1386",62681.07],["4222",57590],["4111",32500],["2131",25289],["1387",24577.6],["1341",20750],["2322",16800],["4116",14800],["1334",12044.7],["1361",7500],["2119",2000],["1381",521.42],["1382",37.07]],"economic_revenue_total_czk":11704489.98,"purpose_expenditure":[["6171",2379117.89],["3745",1734895.95],["6112",1373988],["3631",1148881.07],["2219",986276.69],["5512",720882.61],["3722",582221.65],["3412",511565.19],["3399",425871.04],["3723",315069.99],["3635",210903],["3636",139150],["6320",106862],["3322",103851.4],["3900",100000],["3612",84832.36],["3639",45300],["6402",39735],["3314",38780.98],["3419",34311],["3429",30000],["3721",29175.52],["3725",28602.38],["6114",17752],["6310",16617.91],["3421",9000],["2221",3230],["3341",270]],"purpose_expenditure_total_czk":11217143.63}},"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."}}}}