{"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:00555959","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00555959","name":"Obec Merboltice","short_name":"Merboltice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":545791},"amounts":{"revenue_approved":11185117,"revenue_adjusted":8738698.14,"revenue_actual":8355084.74,"expense_approved":15325764,"expense_adjusted":16262300,"expense_actual":11296812.44,"tax_revenue":4932114.26,"nontax_revenue":1055145.74,"capital_revenue":38126.6,"transfer_revenue":2329698.14,"current_expense":4629553.79,"capital_expense":6667258.65,"budget_balance":-2941727.7,"cash_current":12647513.93,"cash_previous":15589241.63},"ratios":{"revenue_execution":0.95610177,"expense_execution":0.69466265,"balance_to_revenue":-0.35208831,"cash_to_expense":1.11956483,"cash_yoy":-0.18870243,"capital_expense_share":0.59018937,"transfer_revenue_share":0.27883597},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00555959/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00555959"},"seo":{"slug":"merboltice","path":"/cz/municipalities/merboltice/"},"population":{"value":195,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11185117,"expenditure_czk":15325764,"financing_czk":4140647,"balance_czk":-4140647},{"stage":"revised","revenue_czk":8738698.14,"expenditure_czk":16262300,"financing_czk":7523601.86,"balance_czk":-7523601.86},{"stage":"actual","revenue_czk":8355084.74,"expenditure_czk":11296812.44,"financing_czk":2941727.7,"balance_czk":-2941727.7}],"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",4400000],["6123",3600000],["5171",1525000],["5169",1307764],["5011",1118000],["5023",670000],["5139",649000],["5031",462000],["6130",250000],["5154",237000],["5032",177000],["5137",105000],["5901",80000],["5175",75000],["5194",70000],["5168",62000],["5321",60000],["5021",50000],["5166",50000],["5163",45000],["5173",40000],["5212",40000],["5365",40000],["5364",33000],["5222",30000],["6122",24000],["5156",20000],["5172",20000],["5162",18000],["5132",10000],["5164",10000],["5151",8000],["5179",8000],["5903",7000],["5038",6000],["5136",6000],["5362",6000],["5161",2000],["5167",2000],["5329",2000],["5138",1000]],"economic_expenditure_total_czk":15325764,"economic_financing":[["8115",4140647]],"economic_financing_total_czk":4140647,"economic_revenue":[["4213",3052188],["1211",2100000],["4222",1640260],["1121",1100000],["1111",760000],["2111",562000],["1511",520000],["2141",450000],["1345",300000],["1113",145000],["4116",93905],["2132",86000],["2324",80000],["1112",74000],["4112",71764],["3111",50000],["2131",44000],["1386",20000],["1381",10000],["1387",10000],["1341",9000],["1361",5000],["2139",2000]],"economic_revenue_total_czk":11185117,"purpose_expenditure":[["1032",3600000],["2310",3532000],["3745",2322000],["6171",1847764],["6112",900000],["1036",750000],["2212",510000],["3639",269000],["3322",250000],["3722",220000],["3723",174000],["3319",140000],["3631",139000],["3326",135000],["3721",110000],["3612",100000],["3635",100000],["3399",70000],["5519",50000],["3739",40000],["6402",33000],["2321",20000],["5213",7000],["6310",5000],["1014",1000],["2143",1000]],"purpose_expenditure_total_czk":15325764},"revised":{"economic_expenditure":[["6121",4525000],["6123",3600000],["5171",1880000],["5169",1422800],["5011",1118000],["5023",670000],["5139",649000],["5031",462000],["6122",254000],["6130",250000],["5154",237000],["5032",177000],["5137",129000],["5175",80000],["5901",80000],["5021",70000],["5194",70000],["5168",62000],["5321",60000],["5166",50000],["5173",47500],["5163",45000],["5212",40000],["5365",40000],["5364",33000],["5222",30000],["5223",30000],["6119",25000],["5156",20000],["5172",20000],["5162",18000],["5132",10000],["5164",10000],["5151",8000],["5179",8000],["5903",7000],["5038",6000],["5136",6000],["5362",6000],["5161",2000],["5167",2000],["5329",2000],["5138",1000]],"economic_expenditure_total_czk":16262300,"economic_financing":[["8115",7523601.86]],"economic_financing_total_czk":7523601.86,"economic_revenue":[["1211",2100000],["1121",1100000],["4222",1072271],["4213",1059222.14],["1111",760000],["2111",562000],["1511",520000],["2141",450000],["1345",300000],["1113",145000],["2324",103000],["4116",93905],["2132",86000],["1112",74000],["4112",71800],["3111",50000],["1386",45000],["2131",44000],["4111",32500],["3113",24000],["1387",20000],["1381",10000],["1341",9000],["1361",5000],["2139",2000]],"economic_revenue_total_czk":8738698.14,"purpose_expenditure":[["2310",3711000],["1032",3600000],["3745",2382000],["6171",2037800],["6112",900000],["1036",750000],["2212",570000],["2221",300000],["3639",269000],["3322",250000],["3722",230000],["3723",174000],["3319",140000],["3631",139000],["3326",135000],["3721",110000],["3612",100000],["3635",100000],["3399",70000],["3421",50000],["5519",50000],["3739",40000],["6402",33000],["6114",32500],["3330",30000],["3744",25000],["2321",20000],["5213",7000],["6310",5000],["1014",1000],["2143",1000]],"purpose_expenditure_total_czk":16262300},"actual":{"economic_expenditure":[["6123",3588751.1],["6121",2918510.57],["5011",1098901],["5169",941533.05],["5023",677137],["5171",399051],["5031",387734],["5139",220248.68],["5154",174362.89],["5032",158668],["6122",134996.98],["5137",102708.53],["5194",56981],["5168",54946.5],["5163",45002.2],["5364",32177],["5222",30000],["5223",30000],["5321",30000],["5365",25776],["6119",25000],["5166",24200],["5021",21207],["5162",20750.74],["5173",14163],["5362",12400],["5172",12281.5],["5179",9961.26],["5175",9699.4],["5156",8960.3],["5151",7384],["5136",5022],["5212",5000],["5164",4832.74],["5038",4665],["5132",2660],["5329",1005],["5161",135]],"economic_expenditure_total_czk":11296812.44,"economic_financing":[["8115",2941727.7]],"economic_financing_total_czk":2941727.7,"economic_revenue":[["1211",2055304.89],["1121",1099643.64],["4222",1072271],["4213",1059222.14],["1111",747534.73],["2111",466424.7],["1511",464327.6],["2141",350270.24],["1345",282561],["1113",145416.57],["2324",105035],["4116",93905],["2132",85440],["4112",71800],["1112",71691.45],["2131",45575.8],["1386",40061.97],["4111",32500],["3113",23788.6],["1387",15702.92],["3111",14338],["1341",6780],["1361",2760],["2139",2400],["1381",324.69],["1382",4.8]],"economic_revenue_total_czk":8355084.74,"purpose_expenditure":[["1032",3588751.1],["2310",3224917.45],["6171",1315221.02],["6112",847909],["3745",814233.23],["1036",264583],["3722",219188.75],["2212",210935],["3723",152591.23],["3326",134150],["3721",98061.27],["3631",95059.79],["3319",64322.4],["3399",35000],["3421",32235],["6402",32177],["3330",30000],["3635",30000],["5519",30000],["3739",25776],["3744",25000],["6114",23811],["6310",2890.2]],"purpose_expenditure_total_czk":11296812.44}},"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."}}}}