{"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:00294799","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00294799","name":"Městys Měřín","short_name":"Měřín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":596116},"amounts":{"revenue_approved":51758800,"revenue_adjusted":65940182.14,"revenue_actual":74401173.51,"expense_approved":71928076,"expense_adjusted":95859458.14,"expense_actual":65932232.93,"tax_revenue":54873771.39,"nontax_revenue":7971437.64,"capital_revenue":4965828,"transfer_revenue":6590136.48,"current_expense":36940988.11,"capital_expense":28991244.82,"budget_balance":8468940.58,"cash_current":39982007.83,"cash_previous":37072070.42},"ratios":{"revenue_execution":1.12831313,"expense_execution":0.68780102,"balance_to_revenue":0.11382805,"cash_to_expense":0.60641064,"cash_yoy":0.07849406,"capital_expense_share":0.43971277,"transfer_revenue_share":0.08857571},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00294799/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00294799"},"seo":{"slug":"merin","path":"/cz/municipalities/merin/"},"population":{"value":2010,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":51758800,"expenditure_czk":71928076,"financing_czk":20169276,"balance_czk":-20169276},{"stage":"revised","revenue_czk":65940182.14,"expenditure_czk":95859458.14,"financing_czk":29919276,"balance_czk":-29919276},{"stage":"actual","revenue_czk":74401173.51,"expenditure_czk":65932232.93,"financing_czk":-8468940.58,"balance_czk":8468940.58}],"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",31381000],["5169",7381000],["5331",6200000],["5011",5701800],["5023",2000000],["6122",1900000],["5154",1873500],["6123",1800000],["5031",1635000],["5141",1250000],["5171",1231000],["5021",1213100],["5222",809400],["5153",806100],["5499",786000],["5032",704300],["5139",673800],["6119",522000],["6111",500000],["5137",466000],["5168",459000],["6130",350000],["5163",349250],["5329",273360],["5151",216000],["5223",200000],["5156",175200],["5166",122800],["5164",110800],["5229",103000],["5162",87000],["5194",80000],["5175",72000],["5172",70000],["5167",54070],["5136",52500],["5909",50000],["5901",40000],["5362",37500],["5041",35000],["5038",26000],["5161",25000],["5492",25000],["5132",20000],["5179",19000],["5133",10500],["5192",10000],["5173",8000],["5199",6096],["5029",5000],["5176",2000]],"economic_expenditure_total_czk":71928076,"economic_financing":[["8115",26250000],["8124",-6080724]],"economic_financing_total_czk":20169276,"economic_revenue":[["1211",21161900],["1121",10000000],["1111",6500000],["2111",3654588],["1511",2000000],["1345",1800000],["1113",1600000],["2132",1444000],["4112",854500],["2131",497000],["1112",450000],["2141",400000],["2324",276300],["2329",200412],["1386",190000],["1343",116000],["3111",100000],["4116",96800],["1381",94000],["1387",90000],["1361",65000],["4111",56000],["1341",50000],["2122",28400],["2133",15400],["1334",10000],["2119",6000],["2112",1800],["2310",700]],"economic_revenue_total_czk":51758800,"purpose_expenditure":[["6171",11966000],["3412",10052000],["3111",6950000],["3113",6664000],["2219",6260000],["3612",3225096],["6112",2678320],["3639",2433960],["3745",2311000],["3723",2176300],["3341",1621000],["3632",1521000],["3722",1500000],["4351",1314800],["2212",1220000],["3631",1090000],["3429",1076000],["2141",942000],["3519",921600],["5512",895000],["2341",815000],["2115",605400],["3392",547000],["3421",535000],["3635",522000],["3419",340000],["3721",260000],["2310",241200],["3330",200000],["3314",160000],["3613",130000],["3399",125000],["3543",100000],["3744",100000],["5213",100000],["3633",80000],["3319",74000],["6114",56000],["2321",55000],["1031",39400],["1012",25000]],"purpose_expenditure_total_czk":71928076},"revised":{"economic_expenditure":[["6121",28967509],["5171",11101000],["5169",7864615.84],["5331",6323674.95],["5011",5860240],["5901",4548248],["5365",3581430],["6123",3400000],["6122",2929556],["5023",2290000],["6349",1899775],["5154",1885300],["5031",1651000],["5336",1450846.19],["5021",1303564],["5141",1250000],["5222",837700],["5362",837500],["5139",787719],["5153",721200],["5032",716900],["5137",627584.16],["6130",600000],["5499",585000],["6119",522000],["5163",459250],["5168",348046],["5164",312500],["5329",273360],["5321",234000],["5151",228600],["5223",200000],["5156",182131],["5166",116100],["5229",103000],["5903",100000],["5194",93400],["5162",87000],["5175",75552],["5341",71505],["5172",70000],["5167",60070],["5136",52500],["5909",50000],["5041",35000],["5132",27500],["5161",26432],["5038",26000],["5492",20500],["5179",19000],["5366",10010],["5192",10000],["5173",8000],["5199",6096],["5029",5000],["5133",2900],["5176",2000],["5364",1644]],"economic_expenditure_total_czk":95859458.14,"economic_financing":[["8115",36000000],["8124",-6080724]],"economic_financing_total_czk":29919276,"economic_revenue":[["1211",21161900],["1121",10000000],["1111",6500000],["1122",3576930],["3111",3540920.45],["4216",3115694.66],["2111",2566037.95],["1511",2000000],["4116",1874829.82],["1345",1800000],["1113",1600000],["2324",1492689],["2132",1444000],["4112",854500],["2149",760000],["2131",597000],["1112",450000],["4122",446935],["2141",400000],["1386",290000.26],["2329",200412],["3119",180000],["4121",163148],["2226",142732],["1343",116000],["1381",94000],["2310",91500],["1387",90000],["4222",70029],["1361",65000],["4111",65000],["1341",50000],["1334",37690],["2139",34300],["2122",28400],["2133",15400],["2229",11654],["2119",6000],["2322",5600],["2112",1800],["1335",80]],"economic_revenue_total_czk":65940182.14,"purpose_expenditure":[["6171",17244248],["3412",15912509],["3113",7665022.14],["3111",7581519],["2219",6460000],["6399",4376930],["3612",3225096],["6112",2968320],["3639",2683960],["5512",2509800],["3745",2311000],["3723",2156300],["2310",2140975],["2115",1976936],["3631",1866000],["3632",1521000],["3722",1520000],["3341",1321000],["4351",1314800],["2212",1220000],["3429",1204300],["3421",935000],["3519",921600],["2341",815000],["2141",722000],["3392",547000],["3419",528400],["3635",522000],["3721",260000],["3330",200000],["3314",160000],["2321",155000],["3613",130000],["3399",125000],["3543",100000],["3744",100000],["5213",100000],["3633",80000],["3319",74000],["6330",71505],["6114",57184],["1031",39400],["1012",25000],["6402",11654]],"purpose_expenditure_total_czk":95859458.14},"actual":{"economic_expenditure":[["6121",21694380.62],["5331",6323674.95],["5169",6044591.51],["5011",5371299.25],["5365",3581430],["6123",3390082],["5023",2090704],["6349",1899775],["6122",1749592.2],["5031",1561994.63],["5336",1450846.19],["5171",1339987.16],["5154",1252398.82],["5021",1128464],["5141",973605.05],["5222",796842],["5032",676738.75],["5139",542339.92],["5153",502878.42],["5163",459031.63],["5499",367754],["5168",337575.79],["5137",321605.12],["5329",273360],["6130",257415],["5321",234000],["5223",200000],["5151",185892],["5164",177860.55],["5156",125071.2],["5229",90000],["5162",75572.54],["5341",71505],["5194",63746.66],["5167",49880.31],["5362",-48738.29],["5166",46054],["5175",39455],["5136",38012],["5172",33657.36],["5132",27512.9],["5182",27073],["5038",22202],["5492",18000],["5041",15945.99],["5161",15330],["5366",10010],["5179",8973.7],["5909",7100],["5199",6096],["5173",2011],["5364",1644]],"economic_expenditure_total_czk":65932232.93,"economic_financing":[["8124",-6080724],["8115",-2399681.21],["8901",11464.63]],"economic_financing_total_czk":-8468940.58,"economic_revenue":[["1211",22831669.66],["1121",12227702.25],["1111",8556275.95],["3111",4785436],["1122",3576930],["4216",3115694.66],["2111",2710193.93],["1511",2583359.59],["4116",1874829.82],["1345",1777325],["1113",1615930.64],["2132",1572661.26],["2324",1447491.78],["2131",1128638.49],["4112",854500],["1112",796972.54],["4122",446935],["1386",444867.82],["2149",380000],["2141",186810.28],["3119",180392],["1387",173984.63],["4121",163148],["2329",158659.5],["2226",142732],["1343",113470],["2310",106725],["1361",76840],["4222",70029],["4111",65000],["1341",59200],["1334",35638.5],["2139",34170.4],["2122",28395],["2322",22400],["2119",21296],["2133",13310],["2229",11654],["2112",6300],["1381",3528.01],["1335",76.8]],"economic_revenue_total_czk":74401173.51,"purpose_expenditure":[["3412",15882947.25],["6171",11361408.68],["3113",5654717.34],["6399",3499618.71],["6112",2742246.14],["3111",2549960.07],["2219",2307013.58],["2310",2140975],["5512",2101425.92],["3745",1650594.38],["3639",1649130.94],["2115",1554344.75],["3722",1517630.87],["3723",1373841.52],["3612",1281740.34],["3631",1261230.45],["4351",1090110.32],["3341",1036071.13],["3632",703592.85],["3421",613034.24],["3429",609892.53],["3392",524989.26],["2141",451375.7],["3419",424606.2],["2212",363763.92],["3519",265804.72],["3330",200000],["3721",197615.99],["2341",197552.5],["3314",126473],["3543",90000],["3399",78181.46],["3613",76861.17],["6330",71505],["2321",63499],["6114",57184],["3319",55698],["1031",39264],["3744",32670],["1012",22008],["6402",11654]],"purpose_expenditure_total_czk":65932232.93}},"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."}}}}