{"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:00233145","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233145","name":"Obec Broumy","short_name":"Broumy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531081},"amounts":{"revenue_approved":25671000,"revenue_adjusted":34440269.11,"revenue_actual":37629849.03,"expense_approved":36671000,"expense_adjusted":59299841.11,"expense_actual":40676090.92,"tax_revenue":27175211.96,"nontax_revenue":1653996.69,"capital_revenue":5090170.9,"transfer_revenue":3710469.48,"current_expense":22855854.07,"capital_expense":17820236.85,"budget_balance":-3046241.89,"cash_current":57487669.12,"cash_previous":60533911.01},"ratios":{"revenue_execution":1.09261193,"expense_execution":0.68593929,"balance_to_revenue":-0.08095281,"cash_to_expense":1.41330368,"cash_yoy":-0.0503229,"capital_expense_share":0.43810102,"transfer_revenue_share":0.09860442},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233145/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233145"},"seo":{"slug":"broumy","path":"/cz/municipalities/broumy/"},"population":{"value":991,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":25671000,"expenditure_czk":36671000,"financing_czk":11000000,"balance_czk":-11000000},{"stage":"revised","revenue_czk":34440269.11,"expenditure_czk":59299841.11,"financing_czk":24859572,"balance_czk":-24859572},{"stage":"actual","revenue_czk":37629849.03,"expenditure_czk":40676090.92,"financing_czk":3046241.89,"balance_czk":-3046241.89}],"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",15960000],["5171",5328000],["5169",2511000],["5331",2200000],["6122",1790000],["5011",1500000],["5023",1200000],["6130",1000000],["5139",878000],["5137",812000],["5154",543000],["5031",470000],["5166",320000],["5159",260000],["5199",250000],["5021",215000],["5032",200000],["5194",165000],["5163",160000],["5362",125000],["5152",100000],["5168",100000],["5173",86000],["5156",80000],["5162",70000],["5222",70000],["5175",39000],["5151",36000],["5492",31000],["5909",30000],["5167",22000],["5172",20000],["5903",20000],["5041",14000],["5229",12000],["5161",11000],["5136",10000],["5192",10000],["5329",10000],["5038",5000],["5212",5000],["5339",3000]],"economic_expenditure_total_czk":36671000,"economic_financing":[["8115",11000000]],"economic_financing_total_czk":11000000,"economic_revenue":[["1211",10000000],["1121",5000000],["1111",3200000],["4213",2018200.37],["2132",1206000],["1113",800000],["1511",800000],["1345",700000],["2111",335100],["2141",300000],["2324",277000],["4112",233000],["1112",200000],["2329",200000],["2131",150000],["1386",100000],["1387",50000],["1381",49699.63],["1341",20000],["1361",10000],["2129",10000],["2133",10000],["2139",1000],["2310",1000]],"economic_revenue_total_czk":25671000,"purpose_expenditure":[["5512",7630000],["6171",5740000],["2341",4820000],["3113",4710000],["2212",3200000],["3639",2060000],["6112",1560000],["3745",1460000],["3722",900000],["3399",662000],["3392",507000],["3631",500000],["3723",430000],["3612",380000],["2321",350000],["3319",244000],["3632",200000],["2122",180000],["3613",160000],["6320",150000],["3421",100000],["6399",100000],["3419",65000],["1014",60000],["2219",60000],["3314",54000],["3111",50000],["3412",45000],["3315",40000],["3721",40000],["2141",35000],["3313",27000],["1036",25000],["5213",20000],["3341",11000],["2310",10000],["2333",10000],["3599",10000],["3635",10000],["3749",10000],["6310",10000],["6409",10000],["3543",8000],["3349",6000],["3326",5000],["4359",5000],["4357",2000]],"purpose_expenditure_total_czk":36671000},"revised":{"economic_expenditure":[["6121",21814000.2],["5171",11647000],["5169",7132000],["5331",2200000],["6122",2005488.16],["5139",1940181],["5011",1890000],["5137",1886543.64],["5023",1200000],["5336",1049026.11],["5154",1005000],["6130",1000000],["5362",735000],["5031",609000],["6123",450000],["5163",268000],["5166",268000],["5159",260000],["5499",250000],["5021",249414],["5032",238000],["5194",205000],["5222",105000],["5152",98000],["5168",95000],["5173",76000],["5162",75000],["5156",74000],["5192",60000],["5492",56000],["5151",48000],["5175",47486],["5179",41000],["5212",35000],["5909",32000],["5167",24000],["5041",23000],["5172",20000],["5903",20000],["5365",19000],["5229",12000],["5161",11202],["5329",10000],["5136",9000],["5157",-8000],["5038",6500],["5321",6000],["5339",3000]],"economic_expenditure_total_czk":59299841.11,"economic_financing":[["8115",24859572]],"economic_financing_total_czk":24859572,"economic_revenue":[["1211",11000000],["1121",5000000],["1111",4000000],["3112",3000000],["3111",2100000],["4116",1740673.59],["4216",1326552.89],["2132",1227000],["1113",800000],["1511",800000],["1345",700000],["2111",375100],["1112",300000],["2141",300000],["2324",281000],["1386",240000],["4112",231300],["4113",227770],["2329",200000],["4122",200000],["2131",150000],["1387",50000],["1381",49699.63],["4213",44390],["4111",24783],["1341",20000],["4121",15000],["1361",10000],["2119",10000],["2133",10000],["2321",5000],["2139",1000],["2310",1000]],"economic_revenue_total_czk":34440269.11,"purpose_expenditure":[["5512",13276000],["6171",11313500],["2341",7320000],["3113",5959026.11],["2212",3200000],["3613",3080000],["3745",2316500],["3639",2114000],["3399",1863032],["6112",1560000],["3632",1205000],["3722",1100000],["6399",710000],["3612",600000],["3392",522000],["3631",500000],["3319",449000],["3723",430000],["2321",350000],["2122",180000],["3341",161000],["6320",150000],["3721",140000],["3419",110000],["3421",100000],["1014",60000],["2219",60000],["3111",60000],["3314",54000],["3412",45000],["3315",40000],["2141",35000],["4359",35000],["3313",27000],["1036",25000],["6114",24783],["5213",20000],["3114",12000],["6310",12000],["2310",10000],["2333",10000],["3599",10000],["3635",10000],["3749",10000],["6409",10000],["3543",8000],["3349",6000],["3326",5000],["4357",2000]],"purpose_expenditure_total_czk":59299841.11},"actual":{"economic_expenditure":[["6121",17556298.49],["5171",6178961.21],["5169",4533754.44],["5331",2200000],["5011",1608037],["5139",1461009.85],["5336",1049026.11],["5137",1021723.97],["5023",1015714],["5154",719726.75],["5362",705349],["5031",607533],["5499",238500.34],["5032",235922],["6122",227638.36],["5163",207072.8],["5159",196895.94],["5021",181463],["5222",100000],["5194",94405],["5162",66812.48],["5156",52793],["5179",40079.34],["5492",36391],["6123",36300],["5175",36005],["5192",33700],["5212",32770],["5151",31508],["5909",31172],["5166",27310],["5167",19110],["5172",18887.8],["5173",17296],["5365",14000],["5041",11052.04],["5329",9840],["5161",9236],["5038",6266],["5321",6000],["5136",531]],"economic_expenditure_total_czk":40676090.92,"economic_financing":[["8115",3046241.89]],"economic_financing_total_czk":3046241.89,"economic_revenue":[["1211",12522271.79],["1121",6705471.7],["1111",4551206.04],["3112",3000000],["3111",2090170.9],["4116",1740673.59],["4216",1326552.89],["1511",981542.12],["1113",886231.81],["1345",717076],["1112",437063.31],["2132",358855.1],["2324",315138.98],["2111",300514.56],["2141",282762.05],["1386",244300.93],["4112",231300],["4113",227770],["2131",162664],["2329",153950],["4122",100000],["1387",95747.18],["2133",72567],["4213",44390],["4111",24783],["1341",21050],["4121",15000],["1361",11310],["2321",5000],["2119",2420],["1381",1941.08],["2139",125]],"economic_revenue_total_czk":37629849.03,"purpose_expenditure":[["5512",11548380.14],["6171",8366177.76],["3113",5853650.33],["3613",2674674.42],["2341",2378536.2],["3745",1534149.69],["6112",1330790],["3399",1263629.68],["3722",1092630.21],["2212",966324.26],["3632",916594.63],["6399",705176],["3319",309889.52],["3392",275917.61],["3612",245863.49],["3723",232873.51],["3631",189064.97],["3341",154613.97],["3419",107000],["6320",103607],["3721",97653],["3639",64183],["3314",34215.73],["4359",32770],["3111",30080.24],["2321",26391],["6114",24783],["1014",23982.2],["3412",23370],["2141",17239],["3315",14423],["3313",11268.56],["6310",10948.8],["6409",9840],["2122",4900],["3349",500]],"purpose_expenditure_total_czk":40676090.92}},"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."}}}}