{"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:00237540","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237540","name":"Městys Brodce","short_name":"Brodce","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":535559},"amounts":{"revenue_approved":29088366,"revenue_adjusted":36206207.86,"revenue_actual":39859489.67,"expense_approved":30667500,"expense_adjusted":35255941.86,"expense_actual":30573513.08,"tax_revenue":33943337.12,"nontax_revenue":1408837.54,"capital_revenue":1953020,"transfer_revenue":2554295.01,"current_expense":20356179.98,"capital_expense":10217333.1,"budget_balance":9285976.59,"cash_current":42445798.22,"cash_previous":33279821.63},"ratios":{"revenue_execution":1.10090208,"expense_execution":0.86718753,"balance_to_revenue":0.23296777,"cash_to_expense":1.3883193,"cash_yoy":0.27542145,"capital_expense_share":0.33418904,"transfer_revenue_share":0.06408248},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237540/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237540"},"seo":{"slug":"brodce","path":"/cz/municipalities/brodce/"},"population":{"value":1132,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":29088366,"expenditure_czk":30667500,"financing_czk":1579134,"balance_czk":-1579134},{"stage":"revised","revenue_czk":36206207.86,"expenditure_czk":35255941.86,"financing_czk":-950266,"balance_czk":950266},{"stage":"actual","revenue_czk":39859489.67,"expenditure_czk":30573513.08,"financing_czk":-9285976.59,"balance_czk":9285976.59}],"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",8200000],["5331",4800000],["5169",4500000],["5011",2600000],["5171",2155000],["6123",2000000],["5023",1650000],["5031",900000],["5021",585000],["5154",500000],["5032",385000],["5153",300000],["6119",300000],["5323",250000],["5139",205000],["5365",200000],["5499",150000],["5168",125000],["5137",110000],["5163",105000],["5903",100000],["5194",80000],["5173",50000],["5175",50000],["5222",50000],["5164",40500],["5167",40000],["5321",40000],["5151",30000],["5162",30000],["5156",25000],["5339",25000],["5038",15000],["5134",15000],["5223",14000],["5179",11500],["5161",10000],["5136",6000],["5133",5000],["5172",5000],["5362",4000],["5132",1500]],"economic_expenditure_total_czk":30667500,"economic_financing":[["8115",1579134]],"economic_financing_total_czk":1579134,"economic_revenue":[["1211",12000000],["1121",5500000],["1111",4000000],["1511",3500000],["1345",950000],["1113",750000],["4112",383100],["4121",350000],["1112",300000],["2142",263514],["2324",221814],["2132",220000],["1122",200000],["1386",150000],["2141",100000],["1387",75000],["2111",32500],["2131",32438],["1341",25000],["1361",20000],["2310",15000]],"economic_revenue_total_czk":29088366,"purpose_expenditure":[["6171",15843000],["3113",4800000],["3722",2710000],["6112",2050000],["2219",2000000],["3412",605000],["3631",585000],["3745",550000],["3635",300000],["2292",250000],["3399",250000],["6399",200000],["3314",105000],["5213",100000],["6320",90000],["2212",50000],["3632",40000],["3419",30000],["3721",25000],["3429",20000],["4351",20000],["3723",15000],["6310",15000],["3421",10000],["3639",4500]],"purpose_expenditure_total_czk":30667500},"revised":{"economic_expenditure":[["6121",9368000],["5331",5010000],["5169",4979986.8],["5011",2600000],["5171",2210000],["5023",1691500],["5336",1227773.35],["5031",916000],["6122",909670.8],["6123",863829.2],["5137",836000],["5021",678938],["5154",580000],["5032",394500],["5153",300000],["6119",300000],["5139",297864.66],["5323",250000],["5365",244230],["5499",180000],["5168",176000],["5364",130575],["5175",125289.2],["5194",115000],["5172",106500],["5163",105000],["5903",100000],["5164",75500],["5222",75000],["5173",51564],["5167",40000],["5321",40000],["5179",31000],["5151",30000],["5162",30000],["5339",30000],["5156",28000],["5134",17000],["5166",17000],["6130",16000],["5038",15000],["5223",14000],["5161",10135],["5362",7500],["5136",6500],["5019",6004.08],["5142",5550.77],["5133",5000],["5192",5000],["5039",2031],["5132",1500]],"economic_expenditure_total_czk":35255941.86,"economic_financing":[["8115",-950266]],"economic_financing_total_czk":-950266,"economic_revenue":[["1211",12449270],["1121",6235000],["1511",4665000],["1111",4100000],["3111",1926400],["4116",1227773.35],["1345",1005000],["4121",966000],["1113",850000],["1112",400000],["4112",330700],["2324",304228],["2132",285160],["2142",263514],["1386",252000],["1122",244230],["2141",176911],["2229",130575],["1387",100000],["2119",84830],["2131",38437],["2111",35310],["4111",29821.66],["3121",26620],["1341",25000],["1361",25000],["2310",20656],["1334",5771.85],["1381",2500],["1382",500]],"economic_revenue_total_czk":36206207.86,"purpose_expenditure":[["6171",15984610.77],["3113",6237773.35],["3722",2835000],["3412",2156000],["6112",2099491.08],["2219",2000000],["3745",1267440],["3631",640000],["3399",435000],["3635",300000],["2292",250000],["6399",244230],["6409",130575],["3314",105000],["5213",100000],["6320",90000],["2212",60000],["3429",45000],["3632",40000],["3721",35000],["3419",30000],["3421",30000],["6114",29821.66],["3639",20500],["1014",20000],["4351",20000],["2223",17500],["3723",15000],["6310",15000],["2341",3000]],"purpose_expenditure_total_czk":35255941.86},"actual":{"economic_expenditure":[["6121",8503106.95],["5331",5010000],["5169",4066856.99],["5011",2551788],["5023",1681017],["5336",1227773.35],["5031",913746],["6122",909310.8],["5137",824515.58],["6123",704215.35],["5021",628026],["5154",579661.64],["5032",393991],["5139",283112.46],["5153",256009],["5365",244230],["5323",196198],["5499",179675],["5168",175876.4],["5171",146952.07],["5364",130575],["5175",118900.98],["5194",108062.86],["5172",101213.56],["5163",99762.4],["6119",84700],["5222",75000],["5164",72445],["5173",40302],["5321",40000],["5156",25112.79],["5162",21768.66],["5167",17630],["5339",17000],["5166",16610.47],["5134",16588.37],["6130",16000],["5151",15351],["5038",14799],["5223",14000],["5179",13802.55],["5362",6440],["5019",6004.08],["5161",5716],["5142",5550.77],["5136",5033],["5192",5000],["5039",2031],["5133",1085],["5132",967]],"economic_expenditure_total_czk":30573513.08,"economic_financing":[["8115",-15285976.59],["8117",6000000]],"economic_financing_total_czk":-9285976.59,"economic_revenue":[["1211",12919158.6],["1121",6900757.59],["1511",6245005.97],["1111",4853440.42],["3111",1926400],["4116",1227773.35],["1345",1010351],["4121",966000],["1113",913541.88],["1112",450096.4],["4112",330700],["2324",282414],["2141",278000.04],["2132",276544],["2142",263514],["1386",251312.37],["1122",244230],["2229",130575],["1387",98556.74],["2119",84830],["2131",38437],["2111",33867.5],["4111",29821.66],["1361",27180],["3121",26620],["1341",23409],["2310",20656],["1334",3985.6],["1381",2114.61],["1382",196.94]],"economic_revenue_total_czk":39859489.67,"purpose_expenditure":[["6171",14937348.72],["3113",6237773.35],["3722",2787447.93],["6112",2086598.08],["3412",1761171.98],["3745",1042421.59],["3399",411922.46],["6399",244230],["2292",196198],["3631",159353.4],["6409",130575],["3314",91783],["6320",88375],["3635",84700],["3429",45000],["2219",40727.26],["3632",40000],["3419",30000],["6114",29821.66],["3421",26741],["3721",24290.75],["3639",19500],["2223",17418.8],["2212",13977.5],["6310",11387.4],["4351",7000],["1014",5330.2],["2341",2420]],"purpose_expenditure_total_czk":30573513.08}},"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."}}}}