{"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:00296244","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00296244","name":"Město Moravský Beroun","short_name":"Moravský Beroun","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":597678},"amounts":{"revenue_approved":127871227.22,"revenue_adjusted":142789815.38,"revenue_actual":120538476.01,"expense_approved":192862827.22,"expense_adjusted":201412815.38,"expense_actual":146751493.28,"tax_revenue":71707397.71,"nontax_revenue":9139401.66,"capital_revenue":1311270,"transfer_revenue":38380406.64,"current_expense":78211294.01,"capital_expense":68540199.27,"budget_balance":-26213017.27,"cash_current":14209820.42,"cash_previous":37349010.13},"ratios":{"revenue_execution":0.84416718,"expense_execution":0.72861051,"balance_to_revenue":-0.21746598,"cash_to_expense":0.09682914,"cash_yoy":-0.61953957,"capital_expense_share":0.46704942,"transfer_revenue_share":0.31840793},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00296244/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00296244"},"seo":{"slug":"moravsky-beroun","path":"/cz/municipalities/moravsky-beroun/"},"population":{"value":2785,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":127871227.22,"expenditure_czk":192862827.22,"financing_czk":64991600,"balance_czk":-64991600},{"stage":"revised","revenue_czk":142789815.38,"expenditure_czk":201412815.38,"financing_czk":58623000,"balance_czk":-58623000},{"stage":"actual","revenue_czk":120538476.01,"expenditure_czk":146751493.28,"financing_czk":26213017.27,"balance_czk":-26213017.27}],"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",84864000],["5011",23420332],["5171",16849000],["5169",14365000],["5331",10418354],["5031",6404816],["5341",3700000],["5023",2595000],["5032",2394956],["5168",2174000],["6901",2000000],["5021",1903800],["5154",1863500],["5139",1677500],["5222",1578510],["6119",1500000],["5229",1415000],["6122",1030000],["5137",1019500],["5365",1000000],["5153",940000],["5156",883000],["5152",750000],["5499",715000],["5362",629000],["5323",600000],["5141",593459.22],["5166",565000],["5163",525500],["5167",521000],["5151",401000],["6130",400000],["5329",340000],["5041",318000],["5134",300000],["5162",295200],["5175",239600],["5194",184000],["5811",180000],["5493",176500],["5132",153500],["5172",115000],["5161",114300],["5164",100000],["5903",100000],["5339",70000],["5173",67000],["5138",65000],["5492",55000],["5136",53000],["5019",50000],["5223",40000],["5133",30000],["5909",30000],["5179",24500],["5531",20000],["5039",17000],["5176",17000],["5131",12000]],"economic_expenditure_total_czk":192862827.22,"economic_financing":[["8115",40368600],["8905",25000000],["8124",-377000]],"economic_financing_total_czk":64991600,"economic_revenue":[["4213",36041163.22],["1211",30340000],["1121",15440000],["1111",11400000],["4116",6428000],["1511",6000000],["4216",3305764],["4122",3000000],["2132",2197500],["1345",2050000],["1113",1960000],["4112",1775700],["2131",1350800],["1381",1030000],["2324",972000],["2141",960000],["1112",920000],["1122",837000],["2111",634000],["2329",410000],["2212",280000],["3111",230000],["1361",87000],["1341",75000],["4121",60000],["2112",51800],["2310",20000],["1343",15000],["1342",500]],"economic_revenue_total_czk":127871227.22,"purpose_expenditure":[["6171",54928000],["2310",32174000],["3639",13406500],["2212",9405000],["3111",8710728],["3745",8588000],["4351",7362504],["3113",6021126],["3631",4161000],["3231",4136500],["6330",3700000],["6112",3433000],["5512",3384000],["3725",3159000],["1031",2901000],["5311",2821200],["3722",2140000],["3319",1933100],["5399",1820900],["2321",1643000],["6399",1600000],["3635",1500000],["3313",1461000],["3900",1455000],["3419",1449010],["2143",979800],["3314",919000],["3392",912000],["3421",907000],["6310",653459.22],["2292",600000],["3632",537500],["2219",500000],["2331",500000],["3723",408000],["6409",340000],["3633",295000],["3322",283000],["3399",280000],["5212",260000],["3429",166000],["3719",152000],["3727",150000],["2293",120000],["5213",100000],["1036",98000],["4359",81000],["3721",80000],["1014",70000],["4371",55000],["4378",55000],["2229",21500],["6221",20000],["2221",16000],["4379",10000]],"purpose_expenditure_total_czk":192862827.22},"revised":{"economic_expenditure":[["6121",84928356],["5011",24621907.96],["5171",15638945.05],["5169",15163023.75],["5331",10057354],["5031",6788405.42],["5341",3700000],["5032",2611273.74],["5023",2594351.29],["5336",2456448.19],["6123",2432643.65],["5168",2183286.85],["5021",2136006.09],["5137",2070715.71],["5139",1874982.21],["5154",1870174.91],["6130",1691817],["6122",1538245.35],["5222",1455200],["6901",1131119.27],["5153",1006325.09],["6351",931700],["5156",875059.38],["5365",808880],["5499",715000],["5166",712211.62],["5152",671240.89],["5163",606156.08],["5323",596000],["5141",593459.22],["5167",578011.5],["5229",504857.4],["5213",500000],["5364",479240.5],["5164",434096.94],["5151",404759.11],["5362",355325.92],["5041",350946],["5329",337548],["5162",323195.33],["5134",308595.2],["5175",266274.35],["5194",188620],["5492",185000],["5811",180000],["5493",171500],["5132",166150.97],["5173",153962.75],["5179",132402],["5038",122090.74],["5903",100000],["5172",97714.23],["5161",76415.17],["5339",75000],["5221",71760],["6359",66550],["5138",60100],["5136",57574.03],["5133",30545],["5223",30000],["5909",30000],["5123",25462.52],["5039",23130],["5531",20000],["5019",19260],["5176",13424],["5131",12000],["5192",1000],["5191",15]],"economic_expenditure_total_czk":201412815.38,"economic_financing":[["8115",34000000],["8905",25000000],["8124",-377000]],"economic_financing_total_czk":58623000,"economic_revenue":[["1211",30340000],["4216",21028547.02],["4213",18986877.78],["1121",15440000],["4116",11738960.48],["1111",11400000],["1511",6000000],["4122",3730292],["2132",2531825.09],["4222",2225675.5],["1345",2050000],["1113",1960000],["4112",1775700],["3111",1496450],["2324",1428316.4],["2111",1389036.44],["2131",1335221.85],["2122",1200000],["1381",1030000],["2141",960000],["1112",920000],["1122",837000],["1386",578201.16],["4113",554469.18],["2212",388112.78],["2229",231291],["4171",229607],["1387",223562.56],["4111",215000],["2119",93600.15],["1361",87000],["1341",74726],["2321",60000],["2322",55780],["2310",46323],["2112",43509],["4129",40000],["4121",38900],["1343",15000],["2329",9487.99],["1342",774],["2133",569]],"economic_revenue_total_czk":142789815.38,"purpose_expenditure":[["6171",36687126.63],["2310",33500597],["4351",24688393.58],["3639",15312377.15],["3111",12806977.78],["3745",11337971.87],["3113",10439759.4],["2212",5280580.26],["2321",4089046],["6330",3700000],["5512",3641990],["6112",3531856.09],["1031",2901000],["3631",2665902.1],["5311",2630490],["3725",2554801.27],["5399",2425180.79],["3722",2070572.87],["3231",2029009.6],["3319",2021792],["3313",1361000],["3419",1331900],["6399",1130095.92],["6409",1128919.27],["3421",1084729.5],["2143",1002850],["3314",929000],["3392",912000],["2219",771972.7],["6310",666266.8],["2292",596000],["3632",558368],["3900",541681.4],["3429",506658],["2333",500000],["3723",489079.76],["6402",479240.5],["3322",283000],["3399",280000],["3633",271400],["5212",260000],["6114",215000],["3635",213201],["3719",202000],["3727",150000],["2115",145590],["1014",133000],["4349",130000],["1036",107687],["5213",100000],["3412",95876.5],["3721",80000],["4359",76000],["3523",66550],["3326",58080],["4378",50000],["4371",45000],["3741",29566.6],["2229",21500],["3729",20570],["6221",20000],["1039",17542],["2221",16066.04],["4379",10000],["4350",5000],["4374",5000]],"purpose_expenditure_total_czk":201412815.38},"actual":{"economic_expenditure":[["6121",62477521.94],["5011",23139578.66],["5331",10057354],["5169",7809050.58],["5031",6242898.6],["5171",6191414.95],["5362",-5021605],["5341",3700000],["5023",2594351.29],["5336",2456448.19],["5032",2338361.05],["6123",1932643.65],["5021",1889142],["5168",1866183.5],["6130",1688195],["5137",1628974.25],["6122",1453029.88],["5222",1357748],["5139",1357237.13],["5154",1134195.86],["6351",931700],["5153",860955.57],["5365",808880],["5166",680312.62],["5499",601400],["5156",588190.19],["5323",565705.7],["5163",505469.49],["5213",500000],["5167",496257.05],["5364",479190.5],["5152",357937],["5164",338069.45],["5329",310246],["5041",305229.53],["5162",273847.65],["5175",196316.2],["5151",176040.73],["5173",143181.75],["5134",142947.85],["5493",142695],["5194",131589],["5179",131076.28],["5038",122090.74],["5141",115544.83],["5339",75000],["5132",61881.31],["5161",57725],["6359",57108.8],["5138",50099],["5221",49275.65],["5136",38598.6],["5172",34493.47],["5492",30976.27],["5123",25462.52],["5223",19000],["5811",18032],["5229",10000],["5176",7930],["5019",7576],["5133",6321],["5039",2565],["5192",1000],["5909",840],["5191",12]],"economic_expenditure_total_czk":146751493.28,"economic_financing":[["8115",21777599.5],["8905",5033392.19],["8124",-376140],["8901",-221834.42]],"economic_financing_total_czk":26213017.27,"economic_revenue":[["1211",29920001.66],["1121",16012942.11],["4213",15841977.4],["1111",11183047.06],["4116",8068665.48],["1511",7330807.73],["4216",5660120.08],["4122",3730292],["2132",2531825.09],["1345",2337382.89],["4222",2225675.5],["1113",2117117.48],["4112",1775700],["2111",1340796.44],["2324",1338222.14],["2131",1334520.06],["3111",1311270],["2122",1200000],["1112",1043879.26],["1122",808080],["1386",583421.21],["2141",555586.79],["4113",554469.18],["2212",298901],["2229",231291],["4171",229607],["1387",228658.89],["4111",215000],["2119",93600.15],["1341",65491],["1361",62889.46],["2321",60000],["2322",55780],["2310",46323],["2112",42499],["4129",40000],["4121",38900],["2329",9487.99],["1343",8183.5],["1381",4694.65],["1342",774],["2133",569],["1382",26.81]],"economic_revenue_total_czk":120538476.01,"purpose_expenditure":[["2310",30327078.31],["4351",23114034.21],["6171",23112112.05],["3745",10656399.92],["3113",10345807.1],["3111",9990963.05],["3639",6357957.49],["6399",-4230538],["6330",3700000],["6112",3504494.63],["2212",2759596.78],["5512",2720959.37],["2321",2493386.46],["5399",2250351.05],["5311",2222354.02],["3231",2029009.6],["3319",1734231.05],["3722",1552448.11],["3725",1445461.46],["3419",1307275],["3313",1067855.29],["2143",942465.15],["3631",911846.19],["3314",729543.55],["3392",571939.92],["2292",565705.7],["3723",489079.76],["6402",479190.5],["3429",449520.25],["6409",429819],["1031",327405],["3421",306022.5],["3633",229295],["6310",188352.41],["3399",188044.7],["2219",141269.21],["3719",126712.14],["1014",117651.84],["3632",116379.25],["1036",107628.78],["3635",102850],["6114",101861.3],["2115",95590],["5212",95193.2],["3721",70937.77],["3326",58080],["3523",57108.8],["3412",56551.5],["4359",51104],["4371",30000],["3741",29566.6],["3729",20570],["4378",20000],["4349",18828.27],["1039",17542],["2221",16066.04],["3900",15824],["4350",5000],["4374",5000],["2229",4212],["2333",500]],"purpose_expenditure_total_czk":146751493.28}},"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."}}}}