{"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:00233595","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233595","name":"Obec Mořina","short_name":"Mořina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531545},"amounts":{"revenue_approved":24889000,"revenue_adjusted":30105806,"revenue_actual":29284392.92,"expense_approved":24889000,"expense_adjusted":30105806,"expense_actual":26485387.12,"tax_revenue":21145019.23,"nontax_revenue":7836067.69,"capital_revenue":0,"transfer_revenue":303306,"current_expense":21321246.32,"capital_expense":5164140.8,"budget_balance":2799005.8,"cash_current":22076359.34,"cash_previous":19277353.54},"ratios":{"revenue_execution":0.97271579,"expense_execution":0.8797435,"balance_to_revenue":0.09558012,"cash_to_expense":0.8335298,"cash_yoy":0.14519658,"capital_expense_share":0.19498076,"transfer_revenue_share":0.01035726},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233595/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233595"},"seo":{"slug":"morina","path":"/cz/municipalities/morina/"},"population":{"value":944,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":24889000,"expenditure_czk":24889000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":30105806,"expenditure_czk":30105806,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":29284392.92,"expenditure_czk":26485387.12,"financing_czk":-2799005.8,"balance_czk":2799005.8}],"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",5962500],["5169",5271000],["5171",2220000],["5011",1800000],["5154",1640000],["5023",1400000],["5331",1250000],["5021",906000],["5031",798000],["5139",797000],["5137",430000],["5153",390000],["5032",332000],["5151",225000],["5499",209000],["6122",160000],["5213",150000],["5156",140000],["5163",122000],["5194",85000],["5222",80000],["5162",75000],["5166",50000],["5172",50000],["5321",50000],["5369",50000],["5136",32000],["5362",31500],["5168",30000],["5179",25000],["5229",22000],["5339",20000],["5164",16000],["5132",15000],["5161",15000],["5038",11000],["5173",10000],["5329",10000],["5167",5000],["5175",3000],["5133",1000]],"economic_expenditure_total_czk":24889000,"economic_revenue":[["1211",8000000],["1121",4400000],["1111",3000000],["2111",2466000],["2132",1670000],["1511",1500000],["2131",1000000],["1345",750000],["1113",600000],["1112",300000],["2119",250000],["2329",250000],["4112",250000],["1381",140000],["1386",115000],["3111",60000],["1387",40000],["1361",35000],["2343",30000],["2321",11000],["1343",10000],["1341",7000],["2141",2000],["1334",1000],["1335",1000],["3113",1000]],"economic_revenue_total_czk":24889000,"purpose_expenditure":[["2212",5982500],["6171",4774000],["2321",1760000],["6112",1760000],["3612",1745000],["3722",1682000],["3745",1665000],["3117",1340000],["2411",779000],["3429",635000],["2219",600000],["3421",395000],["3631",360000],["3399",230000],["3419",216000],["2221",200000],["2333",140000],["3726",140000],["3635",100000],["2310",90000],["2229",70000],["5274",60000],["3632",40000],["3341",30000],["6399",30000],["3549",20000],["6310",20000],["3314",13000],["5213",10000],["3639",2500]],"purpose_expenditure_total_czk":24889000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",7441000],["6121",6442205],["5171",3998000],["5011",2040000],["5154",1760000],["5023",1400000],["5331",1250000],["5021",998000],["5031",838000],["6122",611000],["5139",582000],["5153",410000],["5032",349000],["5151",330000],["5137",260000],["5499",233000],["5213",150000],["5163",143300],["5156",140000],["5194",101000],["5172",100000],["5162",84000],["5222",80000],["5329",67000],["5321",56000],["5166",50000],["5136",32000],["5362",30500],["5229",28500],["5904",22301],["5339",20000],["5161",15250],["5132",15000],["5175",13000],["5038",12750],["5173",3000]],"economic_expenditure_total_czk":30105806,"economic_revenue":[["1211",9085000],["1121",4870000],["1111",3420500],["2131",3243000],["2111",2997000],["1511",1900000],["2132",1652000],["1345",750000],["1113",650000],["1112",320000],["2329",290000],["4112",251300],["2119",250000],["1386",181000],["1387",90000],["4111",52006],["1361",35000],["2343",30000],["1341",22000],["2123",13000],["1381",2000],["2141",2000]],"economic_revenue_total_czk":30105806,"purpose_expenditure":[["2212",7703205],["6171",6763000],["3745",2511750],["3612",2195601],["2321",2010000],["6112",1784000],["3722",1653000],["3117",1350000],["3421",931000],["2411",684000],["3631",608000],["2219",495000],["3726",290000],["3399",281000],["2221",150000],["3635",135000],["3419",130000],["2310",115000],["3429",67000],["6114",64250],["2229",50000],["3341",30000],["6399",30000],["6310",24000],["3549",20000],["5274",15000],["3314",13000],["3639",3000]],"purpose_expenditure_total_czk":30105806,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5169",7159095.14],["6121",4601082.8],["5171",3782130.57],["5011",1838078],["5154",1751010.27],["5023",1252546],["5331",1250000],["5021",891736],["5031",809313],["6122",563058],["5139",516876.03],["5153",405582.55],["5032",330465],["5151",266949],["5499",227310],["5362",-226614],["5137",147811.27],["5163",130038.4],["5213",125778],["5156",118902],["5172",95789.25],["5194",94641.01],["5162",65972.72],["5329",64700],["5321",56000],["5222",40550],["5229",23898],["5904",22300.11],["5339",20000],["5132",13627],["5136",11900],["5175",10964],["5038",10004],["5161",7596],["5166",3630],["5173",2667]],"economic_expenditure_total_czk":26485387.12,"economic_financing":[["8115",-2799005.8]],"economic_financing_total_czk":-2799005.8,"economic_revenue":[["1211",9080858.93],["1121",4860784.42],["1111",3417393.76],["2131",3242728.26],["2111",2603592],["1511",1881934.03],["2132",1529858],["1113",642590.28],["1345",641656],["1112",316859.37],["2329",284488],["4112",251300],["1386",177103.44],["2119",134810.3],["1387",69409.24],["4111",52006],["1361",34080],["2343",27479.63],["1341",20930],["2123",12300],["1381",1419.76],["2141",811.5]],"economic_revenue_total_czk":29284392.92,"purpose_expenditure":[["6171",6137720.8],["2212",5790204.25],["3745",2360910.38],["3612",2085406.32],["2321",1940905.43],["6112",1632246.25],["3722",1582133.27],["3117",1341274.12],["3421",917909.32],["2411",641481.73],["3631",598710.91],["2219",491045.8],["3726",285847.99],["6399",-226904],["3399",221332.01],["3635",133100],["2221",125778],["2310",101255],["3419",90550],["3429",64700],["6114",52006],["3341",26774.24],["6310",23104.4],["2229",20315.9],["3549",20000],["5274",14013],["3314",10776],["3639",2790]],"purpose_expenditure_total_czk":26485387.12}},"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."}}}}