{"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:00263621","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00263621","name":"Obec Horní Beřkovice","short_name":"Horní Beřkovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":564851},"amounts":{"revenue_approved":27419614,"revenue_adjusted":33668975.59,"revenue_actual":33372440.84,"expense_approved":67623771.09,"expense_adjusted":73873132.68,"expense_actual":44577800.61,"tax_revenue":26002251.73,"nontax_revenue":2964561.52,"capital_revenue":1862000,"transfer_revenue":2543627.59,"current_expense":22610547.87,"capital_expense":21967252.74,"budget_balance":-11205359.77,"cash_current":30123729.18,"cash_previous":41312139.16},"ratios":{"revenue_execution":0.99119264,"expense_execution":0.60343726,"balance_to_revenue":-0.33576686,"cash_to_expense":0.67575629,"cash_yoy":-0.27082621,"capital_expense_share":0.49278458,"transfer_revenue_share":0.07621941},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00263621/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00263621"},"seo":{"slug":"horni-berkovice","path":"/cz/municipalities/horni-berkovice/"},"population":{"value":997,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":27419614,"expenditure_czk":67623771.09,"financing_czk":40204157.09,"balance_czk":-40204157.09},{"stage":"revised","revenue_czk":33668975.59,"expenditure_czk":73873132.68,"financing_czk":40204157.09,"balance_czk":-40204157.09},{"stage":"actual","revenue_czk":33372440.84,"expenditure_czk":44577800.61,"financing_czk":11205359.77,"balance_czk":-11205359.77}],"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",39300000],["5171",6992000],["5169",4987000],["5331",3228000],["5011",2934000],["5023",2277352],["5901",1210919.99],["5031",940092],["5154",855000],["5139",784000],["5021",563000],["5032",471052],["5365",450000],["6122",430000],["5151",323000],["5153",301000],["5137",285000],["5168",160000],["5222",153000],["5903",100000],["6130",100000],["5499",95600],["5163",93000],["5156",70000],["5162",70000],["5134",60000],["5167",60000],["5132",49000],["5194",40000],["5321",35000],["5339",35000],["5175",30000],["5364",28755.1],["5192",25000],["5136",17000],["5329",15000],["5173",11000],["5229",11000],["5123",9000],["5161",9000],["5172",8000],["5133",5000],["5164",2000],["5362",1000]],"economic_expenditure_total_czk":67623771.09,"economic_financing":[["8115",40204157.09]],"economic_financing_total_czk":40204157.09,"economic_revenue":[["1211",10864284],["1121",5533138],["1111",4233390],["2132",1227500],["4112",900200],["1511",890000],["2111",857000],["1113",699758],["1345",630000],["1122",450000],["1112",331844],["2141",300000],["4116",150000],["1386",120000],["1387",60000],["1361",55000],["1381",40000],["4111",25000],["1341",20000],["2131",17500],["2324",12000],["1334",3000]],"economic_revenue_total_czk":27419614,"purpose_expenditure":[["6171",35027300],["2212",5250000],["3113",4185000],["2219",3160000],["6112",2702796],["3111",2390000],["3745",1939000],["3722",1710000],["3612",1454000],["6409",1210919.99],["3412",1168000],["3631",1080000],["3636",1000000],["3511",963000],["3723",952000],["3639",850000],["5512",693000],["6399",450000],["3399",315000],["3632",277000],["2310",260000],["1019",100000],["5213",100000],["6320",75000],["2141",74000],["3613",38000],["1014",30000],["3314",30000],["3522",30000],["6402",28755.1],["6114",25000],["2341",20000],["3726",20000],["3341",10000],["2321",3000],["6310",3000]],"purpose_expenditure_total_czk":67623771.09},"revised":{"economic_expenditure":[["6121",41956000],["5171",6852000],["5169",5717000],["5011",3668332],["5331",3228000],["5023",2394352],["5365",1560300],["5031",1228572],["5336",1107927.59],["5154",984000],["5901",853719.99],["5139",764000],["5032",575640],["5021",572000],["5151",343000],["5153",301000],["5137",245000],["6122",200000],["5168",160000],["5222",153000],["5163",103000],["5903",100000],["6130",100000],["5499",95600],["5156",70000],["5162",70000],["5134",60000],["5167",60000],["5132",49000],["5364",48189.1],["5194",40000],["5321",35000],["5339",35000],["5175",30500],["5192",25000],["5136",17000],["5329",15000],["5229",11000],["5161",10000],["5173",10000],["5123",9000],["5172",8000],["5133",5000],["5164",2000],["5362",1000]],"economic_expenditure_total_czk":73873132.68,"economic_financing":[["8115",40204157.09]],"economic_financing_total_czk":40204157.09,"economic_revenue":[["1211",11103284],["1121",5959138],["1111",4319390],["3111",1855000],["1122",1560300],["4116",1512177.59],["2132",1227500],["4112",900200],["2111",888000],["1511",866000],["1113",786758],["2141",700000],["1345",630000],["1112",389844],["2122",220000],["1386",217000],["4122",111750],["2322",88000],["1387",75000],["1361",62000],["2324",51000],["2329",36000],["4111",32500],["1341",20000],["2229",19434],["2131",17500],["2119",16200],["1334",3000],["1381",2000]],"economic_revenue_total_czk":33668975.59,"purpose_expenditure":[["6171",32318700],["3113",7288650.8],["2212",5250000],["3111",4214276.79],["2219",3160000],["6112",2877796],["3722",2110000],["3612",2024000],["3745",1939000],["6399",1560300],["3639",1495000],["3723",1202000],["3412",1168000],["3631",1080000],["3511",1010000],["2321",1003000],["3636",1000000],["6409",853719.99],["5512",693000],["3399",315000],["3632",277000],["2310",260000],["1019",100000],["5213",100000],["3613",97000],["6320",85000],["2141",74000],["1014",50000],["3341",50000],["6402",48189.1],["3314",34000],["6114",32500],["3522",30000],["3721",30000],["2341",20000],["3726",20000],["6310",3000]],"purpose_expenditure_total_czk":73873132.68},"actual":{"economic_expenditure":[["6121",21941762.94],["5169",3936258.82],["5011",3584662.84],["5331",3202510.2],["5023",2393633],["5171",2253435.01],["5365",1560300],["5031",1133739],["5336",1107927.59],["5154",542223.84],["5032",539678],["5021",365335],["5151",314681],["5139",291375.28],["5153",233850.21],["5137",176454.46],["5168",160804.16],["5163",96178.76],["5222",92500],["5499",78000],["5162",69468.92],["5156",59762.73],["5194",59549.2],["5167",58506.58],["5123",52314],["5364",48189.1],["5192",42232],["5339",34725],["6351",25489.8],["5175",25463],["5321",25000],["5182",20290],["5329",14835],["5229",10403.79],["5161",8984],["5132",5050.38],["5136",4977],["5362",4400],["5173",2350],["5164",500]],"economic_expenditure_total_czk":44577800.61,"economic_financing":[["8117",20000000],["8118",-20000000],["8115",11206119.98],["8901",-760.21]],"economic_financing_total_czk":11205359.77,"economic_revenue":[["1211",11103544.05],["1121",5956216.79],["1111",4319069.85],["3111",1862000],["1122",1560300],["4116",1499177.59],["2132",1217798],["4112",900200],["1511",865854.59],["2111",828529.14],["1113",786296.92],["2141",684760.88],["1345",631605],["1112",388042.32],["1386",216946.6],["4122",111750],["2322",87947],["1387",85035.84],["1361",62560],["2324",62446.5],["2329",35501],["4111",32500],["1341",20975],["2229",19434],["2119",16195],["2131",11950],["1334",4151.5],["1381",1653.27]],"economic_revenue_total_czk":33372440.84,"purpose_expenditure":[["6171",20829289.07],["3113",6914540.95],["3111",3161205.43],["6112",2869494],["3722",1762777.49],["6399",1560300],["3639",1494590.45],["3612",1418252.05],["3723",1051108.09],["3511",968484.91],["3631",516079.34],["3412",343236.87],["3399",277191.82],["3636",273759],["3745",256708.73],["2212",154207.8],["3632",138249.5],["5512",122286.06],["6320",81872],["2219",71696.78],["3613",70695.65],["6402",48189.1],["1014",34970],["3314",34399],["3522",30000],["3721",28626.4],["6114",24666],["2341",14400],["3726",12749.48],["3341",10000],["6310",2624.64],["2141",1150]],"purpose_expenditure_total_czk":44577800.61}},"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."}}}}