{"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:00635341","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00635341","name":"Obec Měrotín","short_name":"Měrotín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":568911},"amounts":{"revenue_approved":9240469,"revenue_adjusted":10185192,"revenue_actual":7907374.99,"expense_approved":10376824,"expense_adjusted":11298694,"expense_actual":5842058.6,"tax_revenue":5878585.49,"nontax_revenue":1266071.5,"capital_revenue":0,"transfer_revenue":762718,"current_expense":5457158.6,"capital_expense":384900,"budget_balance":2065316.39,"cash_current":9082311.37,"cash_previous":7483860.29},"ratios":{"revenue_execution":0.77635993,"expense_execution":0.5170561,"balance_to_revenue":0.26118862,"cash_to_expense":1.55464229,"cash_yoy":0.21358644,"capital_expense_share":0.06588431,"transfer_revenue_share":0.09645654},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00635341/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00635341"},"seo":{"slug":"merotin","path":"/cz/municipalities/merotin/"},"population":{"value":277,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9240469,"expenditure_czk":10376824,"financing_czk":1136355,"balance_czk":-1136355},{"stage":"revised","revenue_czk":10185192,"expenditure_czk":11298694,"financing_czk":1113502,"balance_czk":-1113502},{"stage":"actual","revenue_czk":7907374.99,"expenditure_czk":5842058.6,"financing_czk":-2065316.39,"balance_czk":2065316.39}],"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":[["6122",2350000],["5169",1723000],["5171",1320000],["5901",1090000],["5023",800000],["5154",668000],["5139",306000],["5137",295000],["5153",262000],["6121",250000],["5031",180000],["5021",176000],["5365",165300],["5151",100000],["5032",90000],["5362",86000],["5141",70000],["5323",60000],["5168",50000],["5166",45000],["5162",37000],["5163",33200],["5364",29824],["5321",19000],["5223",17000],["5329",17000],["5156",15000],["5222",15000],["5175",14000],["5167",10000],["5499",10000],["5903",10000],["5909",10000],["6130",10000],["5173",9000],["5194",8000],["5221",8000],["5492",7000],["5136",6000],["5164",5000],["5161",500]],"economic_expenditure_total_czk":10376824,"economic_financing":[["8115",1879719],["8124",-743364]],"economic_financing_total_czk":1136355,"economic_revenue":[["1211",2500000],["4216",1784180],["1121",1200000],["1111",750000],["2111",703000],["1511",350000],["4213",280000],["1345",250000],["2131",230000],["2324",220000],["1113",180000],["1122",165300],["1356",150000],["2132",102000],["4116",89189],["4112",71800],["1112",68000],["1381",35000],["4111",32000],["1386",30000],["1387",20000],["1334",10000],["1341",7000],["2119",5000],["2141",5000],["1361",2000],["1346",1000]],"economic_revenue_total_czk":9240469,"purpose_expenditure":[["5512",2138200],["6171",1120500],["2321",1120000],["6112",1078000],["2310",692000],["3639",603000],["3613",592000],["3745",490000],["3722",470000],["3632",442000],["3421",252000],["6399",245300],["3723",240000],["3631",225000],["6310",103000],["3392",95000],["3612",69000],["2212",60000],["2292",60000],["3326",50000],["3721",45000],["6114",32000],["3314",31000],["6402",29824],["3900",17000],["3111",16000],["3399",16000],["1014",15000],["1032",10000],["3341",10000],["5213",10000]],"purpose_expenditure_total_czk":10376824},"revised":{"economic_expenditure":[["6122",2365000],["5169",1792000],["5171",1420276],["5901",1090000],["5023",800000],["5154",700000],["5137",533100],["5139",516000],["5365",309960],["6121",290000],["5153",231000],["5031",180000],["5151",160000],["5362",136000],["5021",134500],["5032",90000],["5141",70000],["5323",60000],["5163",53200],["5166",48000],["5168",40000],["5162",37000],["5321",35000],["5364",29824],["5329",20000],["5175",19000],["5156",17000],["5223",17000],["5222",16000],["5167",13000],["5221",10000],["5499",10000],["5903",10000],["5173",9000],["6130",9000],["5164",8000],["5492",7000],["5136",6000],["5194",5000],["5904",1334],["5161",500]],"economic_expenditure_total_czk":11298694,"economic_financing":[["8115",1856866],["8124",-743364]],"economic_financing_total_czk":1113502,"economic_revenue":[["1211",2500000],["4216",1784180],["1121",1265000],["1111",865000],["2111",705000],["1511",350000],["1122",309960],["4213",291920],["2324",260000],["1345",250000],["1356",250000],["2131",250000],["4116",214732],["1113",180000],["4122",153100],["2132",134000],["2329",100000],["1112",83000],["4112",71800],["1386",50000],["1381",35000],["4111",32500],["1387",20000],["1334",10000],["1341",7000],["2119",5000],["2141",5000],["1361",2000],["1346",1000]],"economic_revenue_total_czk":10185192,"purpose_expenditure":[["5512",2241300],["6171",1145500],["2321",1120000],["6112",1078000],["2310",822000],["3639",628000],["3613",595000],["3722",570000],["3745",510000],["3632",443067],["6399",439960],["3723",368000],["3421",252000],["3631",225000],["3326",203543],["6310",123000],["3392",85000],["3612",69000],["2212",62000],["2292",60000],["3721",45000],["6114",32500],["3111",32000],["3314",31000],["6402",29824],["3900",17000],["3399",16000],["1014",15000],["1032",10000],["3329",10000],["3341",10000],["5213",10000]],"purpose_expenditure_total_czk":11298694},"actual":{"economic_expenditure":[["5169",1499556.79],["5023",763850],["5154",558271],["5171",489749.06],["5139",478545.03],["6122",384900],["5365",309960],["5137",296409.35],["5031",161167],["5151",159502.35],["5153",126890],["5362",75129.14],["5032",68743],["5021",57546],["5141",56414],["5323",54899.7],["5163",52989.8],["5166",47190],["5321",31398],["5364",29824],["5162",25907.38],["5168",23099],["5223",16000],["5329",14555],["5167",12600],["5156",11435],["5175",10432],["5221",6975],["5222",5328],["5173",3868],["5136",3511],["5164",2001],["5499",2000],["5492",1097],["5194",231],["5161",85]],"economic_expenditure_total_czk":5842058.6,"economic_financing":[["8115",-1321952.39],["8124",-743364]],"economic_financing_total_czk":-2065316.39,"economic_revenue":[["1211",2354602.1],["1121",1260638.43],["1111",860544.6],["2111",663752],["1122",309960],["1511",308366.7],["4213",291920],["1345",240525],["2131",239041],["1356",220618.68],["4116",213398],["1113",166631.35],["4122",153100],["2324",143737],["2132",125168],["2329",90427],["1112",82172.29],["4112",71800],["1386",45928.11],["4111",32500],["1387",18000.87],["1341",6017],["2119",3572],["1334",2874],["1361",1340],["2141",374.5],["1381",366.36]],"economic_revenue_total_czk":7907374.99,"purpose_expenditure":[["6112",998560],["6171",924958.57],["3722",440365.44],["3745",440206.86],["6399",385089.14],["3632",383965.66],["2310",370520.03],["2321",362396.77],["3723",354676.06],["3613",264874.01],["3639",194858.68],["3631",169972.98],["5512",135550.67],["6310",109403.8],["3392",71867.97],["2292",54899.7],["3111",31398],["6402",29824],["3314",27820],["6114",27513.19],["3900",16000],["3612",15480],["2212",12000],["3721",10257.07],["3329",7996],["3399",1604]],"purpose_expenditure_total_czk":5842058.6}},"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."}}}}