{"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:00238988","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00238988","name":"Obec Běrunice","short_name":"Běrunice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":537021},"amounts":{"revenue_approved":37678165.48,"revenue_adjusted":43177653.48,"revenue_actual":42055120.83,"expense_approved":48760948.49,"expense_adjusted":33398335.96,"expense_actual":32513951.3,"tax_revenue":26133645.57,"nontax_revenue":3620813.16,"capital_revenue":98150,"transfer_revenue":12202512.1,"current_expense":14997617.75,"capital_expense":17516333.55,"budget_balance":9541169.53,"cash_current":34113434.71,"cash_previous":22714673.41},"ratios":{"revenue_execution":0.974002,"expense_execution":0.9735201,"balance_to_revenue":0.22687295,"cash_to_expense":1.04919376,"cash_yoy":0.50182369,"capital_expense_share":0.53873285,"transfer_revenue_share":0.2901552},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00238988/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00238988"},"seo":{"slug":"berunice","path":"/cz/municipalities/berunice/"},"population":{"value":875,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":37678165.48,"expenditure_czk":48760948.49,"financing_czk":11082783.01,"balance_czk":-11082783.01},{"stage":"revised","revenue_czk":43177653.48,"expenditure_czk":33398335.96,"financing_czk":-9779317.52,"balance_czk":9779317.52},{"stage":"actual","revenue_czk":42055120.83,"expenditure_czk":32513951.3,"financing_czk":-9541169.53,"balance_czk":9541169.53}],"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",37098935.49],["5169",3185835],["5331",1469318],["5011",1216000],["5023",1040000],["5154",890700],["5365",602000],["5031",504000],["5171",490500],["5139",346500],["5021",244300],["5032",205500],["5153",195000],["5222",195000],["5323",182280],["5362",156800],["5168",150000],["5221",138200],["5163",100000],["5156",87000],["5137",41000],["5175",35880],["5162",33000],["5194",30000],["5151",24800],["5173",22000],["5167",18000],["5499",16000],["5132",15000],["5901",10000],["5038",6000],["5166",4000],["5161",3800],["5131",1300],["5903",1000],["5321",800],["5136",500]],"economic_expenditure_total_czk":48760948.49,"economic_financing":[["8115",11082783.01]],"economic_financing_total_czk":11082783.01,"economic_revenue":[["4213",16443459.48],["1211",6500000],["1121",4000000],["1511",2500000],["1111",2400000],["2111",2142150],["1345",674000],["1113",600000],["1122",600000],["2131",395611],["2139",387668],["4112",206300],["4121",174000],["4111",155000],["1112",150000],["2132",83101],["1381",80000],["1386",76000],["1387",36000],["2119",30000],["1341",26300],["1361",8000],["3111",5000],["2142",3876],["2112",1000],["2141",700]],"economic_revenue_total_czk":37678165.48,"purpose_expenditure":[["2321",28014400.78],["6171",4597500],["2219",4213934.71],["3392",3248400],["3722",1955200],["6112",1359000],["3745",1064300],["6399",750000],["3141",631000],["3117",529200],["3111",492818],["3631",405000],["5512",278700],["2292",182280],["3639",173600],["4359",135200],["3399",109000],["2212",100500],["1032",100000],["6320",87000],["1036",71600],["3419",70000],["6114",57980],["3319",42100],["1037",30000],["3429",16000],["5212",10000],["3341",7920],["6310",6000],["3632",5500],["2341",4500],["1019",3000],["3721",3000],["3749",3000],["3314",1815],["5213",1000],["3612",500]],"purpose_expenditure_total_czk":48760948.49},"revised":{"economic_expenditure":[["6121",17065478.49],["5169",4180449],["5331",1469318],["5011",1441493],["5171",1338653],["5365",1333000],["5023",1046000],["5154",895961],["6130",631620],["5031",576283],["5139",531102.26],["5153",447120],["5021",314602],["5336",297950.41],["5032",222900],["5168",200000],["5137",197644],["5222",195000],["5323",182280],["5362",156900],["5163",150300],["5221",144200],["5156",94000],["5175",50439.8],["5162",38830],["5194",30000],["5909",25000],["5167",24752],["5173",21495],["5499",17115],["5151",16718],["5132",16600],["5321",10200],["5901",10000],["5038",6000],["5363",5000],["5166",4000],["5161",3800],["5493",3200],["5131",1300],["5903",1000],["5136",500],["5141",132]],"economic_expenditure_total_czk":33398335.96,"economic_financing":[["8115",-9779317.52]],"economic_financing_total_czk":-9779317.52,"economic_revenue":[["4213",10943459.48],["1211",9593000],["1121",5141000],["1511",4587000],["1111",3496100],["2111",2775850],["1122",1325000],["1112",929010],["4116",726690],["1113",679100],["1345",674000],["2131",414647],["2139",387668],["4112",204800],["4113",203700],["1386",187300],["4121",174000],["4111",162500],["2132",141101],["4122",135000],["3111",93150],["1387",73401],["2119",70101],["1341",26400],["1361",20100],["3121",5000],["2142",3876],["1381",3000],["2112",1000],["2141",700]],"economic_revenue_total_czk":43177653.48,"purpose_expenditure":[["2321",12456365.78],["2219",4435039.71],["3111",2229149],["3745",2145912],["3722",1999600],["6171",1725118],["6399",1475000],["6112",1379500],["3117",981238.41],["3639",805320],["3141",637337],["3326",538450],["5512",375200],["3631",356080],["2115",225000],["1032",216400],["2292",182280],["3392",166150],["4359",141200],["6320",137300],["3399",135200],["2212",112800],["3419",110309],["1037",81183],["1036",71600],["3632",65058],["6114",58834.06],["3319",48662],["3341",29120],["6409",25000],["3429",17115],["5212",10000],["3721",6000],["6310",6000],["2341",4500],["1019",3000],["3749",3000],["3314",1815],["5213",1000],["3612",500]],"purpose_expenditure_total_czk":33398335.96},"actual":{"economic_expenditure":[["6121",16884713.55],["5169",4065439.8],["5331",1469318],["5011",1436810],["5365",1331890],["5171",1186022],["5023",1045720],["5154",893040.79],["6130",631620],["5031",563052],["5139",446628.97],["5153",374744.72],["5021",309131],["5336",297950.41],["5032",222718],["5222",195000],["5168",193542.81],["5323",182280],["5137",179354.5],["5163",149581.6],["5221",144200],["5156",73920.77],["5175",50363.1],["5162",38782],["5362",-36288],["5182",33181],["5909",25000],["5167",21292],["5499",17115],["5194",16945.8],["5132",16439.48],["5151",16100],["5173",11354],["5321",10200],["5038",5771],["5363",5000],["5493",3200],["5161",2685],["5141",132]],"economic_expenditure_total_czk":32513951.3,"economic_financing":[["8118",-20000000],["8115",8820060.29],["8123",1694867.94],["8124",-58165.76],["8901",2068]],"economic_financing_total_czk":-9541169.53,"economic_revenue":[["4213",10728231.63],["1211",9592932.34],["1121",5140765.56],["1511",4586989],["1111",3496023.94],["2111",2622929.26],["1122",1324890],["4116",726640.41],["1113",679091.74],["1345",669367],["2131",413135],["2139",387667.06],["1112",335006.64],["4112",204800],["4113",203691],["1386",187272.69],["4121",145315],["4122",135000],["2132",126101],["3111",93150],["1387",73400.03],["2119",70023],["4111",58834.06],["1341",26400],["1361",20045],["3121",5000],["1381",1461.63],["2112",947],["2141",10.84]],"economic_revenue_total_czk":42055120.83,"purpose_expenditure":[["2321",12439599.24],["2219",4425038.86],["3111",2143108.88],["3745",2116549.86],["3722",1996371.73],["6171",1662220.03],["6112",1369134.67],["6399",1282001],["3117",975541.41],["3639",657389.29],["3141",624095],["3326",538450],["3631",325780.26],["5512",259940.13],["1032",216364.94],["2292",182280],["3392",156344.48],["4359",141200],["6320",137238],["2115",132315],["3399",121840.4],["2212",112228],["3419",104037],["1037",81183],["3632",64487],["6114",58834.06],["1036",53361],["3319",46629],["3341",29095.13],["6409",25000],["3429",17115],["3721",5930.33],["6310",5433.6],["1019",3000],["3749",3000],["3314",1815]],"purpose_expenditure_total_czk":32513951.3}},"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."}}}}