{"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:00509761","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509761","name":"Obec Mořinka","short_name":"Mořinka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":533912},"amounts":{"revenue_approved":3966000,"revenue_adjusted":4536359.25,"revenue_actual":4938783.43,"expense_approved":5345000,"expense_adjusted":6535359.25,"expense_actual":5530863.11,"tax_revenue":4359115.68,"nontax_revenue":291308.5,"capital_revenue":7800,"transfer_revenue":280559.25,"current_expense":4074604.91,"capital_expense":1456258.2,"budget_balance":-592079.68,"cash_current":2798106.13,"cash_previous":3376954.81},"ratios":{"revenue_execution":1.08871083,"expense_execution":0.84629825,"balance_to_revenue":-0.11988371,"cash_to_expense":0.50590768,"cash_yoy":-0.17141144,"capital_expense_share":0.26329674,"transfer_revenue_share":0.05680736},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509761/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509761"},"seo":{"slug":"morinka","path":"/cz/municipalities/morinka/"},"population":{"value":167,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3966000,"expenditure_czk":5345000,"financing_czk":1379000,"balance_czk":-1379000},{"stage":"revised","revenue_czk":4536359.25,"expenditure_czk":6535359.25,"financing_czk":1999000,"balance_czk":-1999000},{"stage":"actual","revenue_czk":4938783.43,"expenditure_czk":5530863.11,"financing_czk":592079.68,"balance_czk":-592079.68}],"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",1890000],["5169",1013000],["5023",630000],["6349",304000],["5011",250000],["5021",225000],["5362",204000],["5171",192000],["6119",100000],["5032",90000],["5154",90000],["5153",60000],["5139",52000],["5166",40000],["5031",35000],["5175",29000],["5213",29000],["5163",27000],["5137",20000],["5194",15000],["5222",15000],["5329",15000],["5156",10000],["5151",5000],["5136",2000],["5162",2000],["5161",1000]],"economic_expenditure_total_czk":5345000,"economic_financing":[["8115",1379000]],"economic_financing_total_czk":1379000,"economic_revenue":[["1211",1400000],["1121",750000],["1111",540000],["1511",300000],["2132",260000],["1122",200000],["1345",160000],["1113",70000],["4112",60000],["2111",57000],["3111",50000],["1112",30000],["4111",30000],["1386",15000],["1381",10000],["1387",10000],["2321",10000],["1343",5000],["1341",4000],["1361",2000],["2131",1000],["2139",1000],["2141",1000]],"economic_revenue_total_czk":3966000,"purpose_expenditure":[["6171",1300000],["2321",800000],["3745",750000],["6112",700000],["3392",500000],["3113",250000],["6399",200000],["3723",180000],["3635",100000],["3722",90000],["2310",54000],["3612",50000],["3631",50000],["5311",47000],["3319",45000],["3721",40000],["6114",30000],["2212",25000],["2292",24000],["1014",20000],["3314",20000],["5512",15000],["6409",15000],["1031",10000],["3399",10000],["2221",5000],["5212",5000],["6310",5000],["3639",2000],["5213",2000],["3341",1000]],"purpose_expenditure_total_czk":5345000},"revised":{"economic_expenditure":[["6121",1770000],["5169",1315000],["5171",982000],["5023",630000],["6349",304000],["5021",263159.25],["5011",250000],["5362",239200],["5154",140000],["6119",100000],["5032",90000],["5153",60000],["5139",52000],["6130",50000],["5175",49000],["5166",40000],["5329",40000],["5031",35000],["5213",29000],["5163",27000],["5137",20000],["5194",15000],["5222",15000],["5156",10000],["5151",5000],["5136",2000],["5162",2000],["5161",1000]],"economic_expenditure_total_czk":6535359.25,"economic_financing":[["8115",1999000]],"economic_financing_total_czk":1999000,"economic_revenue":[["1211",1450000],["1111",784600],["1121",750000],["1511",350000],["2132",260000],["1122",235200],["4116",212919.25],["1345",160000],["1113",70000],["4112",57400],["2111",57000],["3111",50000],["1112",30000],["1386",15000],["4111",10240],["1381",10000],["1387",10000],["2321",10000],["1343",5000],["1341",4000],["1361",2000],["2131",1000],["2139",1000],["2141",1000]],"economic_revenue_total_czk":4536359.25,"purpose_expenditure":[["6171",1407919.25],["3745",967000],["2212",815000],["2321",800000],["6112",700000],["3392",380000],["3723",260000],["3113",250000],["6399",235200],["3635",100000],["3722",95000],["3319",65000],["2310",54000],["3639",52000],["3612",50000],["3631",50000],["5311",47000],["3721",40000],["6409",40000],["2292",24000],["1014",20000],["3314",20000],["5512",15000],["6114",10240],["1031",10000],["3399",10000],["2221",5000],["5212",5000],["6310",5000],["5213",2000],["3341",1000]],"purpose_expenditure_total_czk":6535359.25},"actual":{"economic_expenditure":[["5169",1088455.04],["5171",984937.34],["6121",922258.2],["5023",615378],["6122",430000],["5021",322391],["5362",235200],["5011",216410],["5154",101843],["5175",80881.59],["5032",76473],["5137",73696.5],["5139",67514.14],["6349",54000],["6130",50000],["5031",48506],["5153",38135],["5329",30400],["5163",22970.4],["5222",15000],["5156",14695],["5182",13231],["5194",5839],["5179",5010],["5151",4658],["5213",4292],["5167",3617.9],["5162",2132],["5192",1080],["5136",800],["5161",659],["5191",400]],"economic_expenditure_total_czk":5530863.11,"economic_financing":[["8115",592079.68]],"economic_financing_total_czk":592079.68,"economic_revenue":[["1211",1744058.35],["1121",933512.74],["1111",636364.81],["1511",387974.63],["1122",235200],["4116",212919.25],["2132",175700],["1345",167400],["1113",123413.13],["2111",97159.5],["1112",60853.54],["4112",57400],["1386",34011.46],["2131",16449],["1387",13330.09],["4111",10240],["1343",10000],["3111",7800],["1334",5823.97],["1341",4500],["1361",2400],["2119",2000],["1381",272.96]],"economic_revenue_total_czk":4938783.43,"purpose_expenditure":[["6171",1355239.32],["3745",915005.5],["2212",812093.91],["2321",710000],["6112",670638],["3723",238935.07],["6399",235200],["3392",122946.89],["3722",94026.71],["3319",60213],["2310",54000],["3639",50000],["5311",46800],["3721",39824.28],["6409",35410],["3612",25966],["3314",18358.03],["5512",15000],["3631",11110],["6114",10240],["2221",4292],["3399",3660],["6310",1904.4]],"purpose_expenditure_total_czk":5530863.11}},"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."}}}}