{"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:00245801","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00245801","name":"Obec Brloh","short_name":"Brloh","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":545431},"amounts":{"revenue_approved":30172101,"revenue_adjusted":38642186,"revenue_actual":38010746.33,"expense_approved":38643509,"expense_adjusted":53611931,"expense_actual":50147537.66,"tax_revenue":31638737,"nontax_revenue":5096859.33,"capital_revenue":82150,"transfer_revenue":1193000,"current_expense":25479981.07,"capital_expense":24667556.59,"budget_balance":-12136791.33,"cash_current":58845138.22,"cash_previous":70272753.34},"ratios":{"revenue_execution":0.98365932,"expense_execution":0.93538018,"balance_to_revenue":-0.31929895,"cash_to_expense":1.17344023,"cash_yoy":-0.16261801,"capital_expense_share":0.49189966,"transfer_revenue_share":0.03138586},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00245801/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00245801"},"seo":{"slug":"brloh","path":"/cz/municipalities/brloh/"},"population":{"value":1056,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30172101,"expenditure_czk":38643509,"financing_czk":8471408,"balance_czk":-8471408},{"stage":"revised","revenue_czk":38642186,"expenditure_czk":53611931,"financing_czk":14969745,"balance_czk":-14969745},{"stage":"actual","revenue_czk":38010746.33,"expenditure_czk":50147537.66,"financing_czk":12136791.33,"balance_czk":-12136791.33}],"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",15880000],["5011",5040000],["5171",3540000],["5331",3224904],["5169",3157500],["5031",1472200],["5154",1403000],["5023",1147000],["5139",880000],["5032",560000],["5156",324000],["5163",290000],["6122",240000],["5021",212700],["5137",190000],["5155",175000],["5151",107200],["5499",98500],["5362",87000],["5194",76000],["5164",72000],["5132",64400],["5168",64000],["5175",59000],["5136",52000],["5162",42500],["5167",25000],["5901",25000],["5038",20000],["5041",20000],["5166",20000],["5364",17005],["5161",14100],["5321",11000],["5134",10400],["5179",6000],["5329",5000],["5138",4000],["5131",3000],["5153",2550],["5133",1000],["5229",550]],"economic_expenditure_total_czk":38643509,"economic_financing":[["8115",8471408]],"economic_financing_total_czk":8471408,"economic_revenue":[["1211",12000000],["1121",5300000],["1111",4000000],["2111",2205000],["1511",1700000],["2132",1104101],["1113",1000000],["2141",1000000],["1345",830000],["2324",275000],["1112",260000],["1386",150000],["2131",100000],["1361",95000],["1387",70000],["1341",40000],["2119",20000],["1342",15000],["2112",5000],["1343",2000],["2329",1000]],"economic_revenue_total_czk":30172101,"purpose_expenditure":[["5512",6092900],["3639",5780500],["2212",4975000],["3113",4394904],["2219",3160000],["6171",2659500],["6112",1496200],["4351",1403600],["2321",1106000],["2310",1000000],["3722",989000],["3429",757000],["3612",647500],["3314",636450],["3631",620000],["2411",473900],["3725",350000],["3399",325050],["3745",322000],["3329",300000],["3412",254000],["6320",135000],["3721",130000],["3313",116000],["3726",95000],["3349",86000],["1031",83000],["3632",73000],["3511",41000],["5212",25000],["3319",20000],["6310",20000],["6399",20000],["6402",17005],["6409",11000],["3419",10000],["3322",8000],["3392",6000],["2141",4000]],"purpose_expenditure_total_czk":38643509},"revised":{"economic_expenditure":[["6121",23810480],["5171",5021406],["5011",4920239],["5169",3747580],["5331",3224904],["5139",1871619],["5154",1502864],["5031",1485034],["5365",1331610],["6122",1305436],["5023",1225039],["5137",762509],["5032",563888],["5156",316000],["5163",297959],["5021",265385],["5155",226635],["5222",196600],["5362",186635],["5151",129690],["6119",110000],["5175",107056],["5194",102742],["5499",99988],["5132",97430],["5168",95950],["5363",90000],["5164",72420],["5136",52500],["5162",49402],["5172",42590],["5167",36760],["5041",34950],["5492",32850],["5166",27817],["5901",25000],["5909",24500],["5321",20600],["5038",20000],["5364",17005],["5161",16410],["5138",13000],["6130",8000],["5179",6000],["5493",5200],["5329",5000],["5131",3000],["5153",2599],["5229",550],["5133",500],["5134",400],["5141",200]],"economic_expenditure_total_czk":53611931,"economic_financing":[["8115",14969745]],"economic_financing_total_czk":14969745,"economic_revenue":[["1211",13326378],["1121",7132895],["1111",4887956],["2111",2571810],["1511",2006107],["1122",1331610],["2132",1133977],["1345",1030000],["1113",1000000],["2141",1000000],["4122",644400],["4112",534800],["1112",464979],["2324",370679],["1386",260000],["2329",184768],["2212",155400],["1387",105000],["2131",100070],["1361",95000],["3111",82150],["2321",55840],["1339",40000],["1341",40000],["4111",32500],["2119",20000],["1342",15000],["2112",9558],["4116",7000],["1381",2087],["1343",2010],["2328",110],["1379",100],["1382",2]],"economic_revenue_total_czk":38642186,"purpose_expenditure":[["3113",10407254],["3639",8912739],["5512",7243395],["2212",5398322],["2219",3144277],["6171",3138000],["3722",1666000],["6112",1628961],["6399",1405610],["4351",1403600],["2321",1203000],["2310",1088744],["3631",1041103],["3429",832144],["3314",653960],["3399",529906],["2411",473900],["3725",400000],["3745",397000],["3612",379300],["3412",334000],["3329",300000],["3726",295000],["3349",209240],["6320",135000],["3721",130000],["3313",116000],["3635",110000],["3632",96470],["1031",88138],["1019",70000],["3419",57200],["6409",49053],["3511",41000],["3319",38742],["3322",38000],["4359",25100],["5212",25000],["6114",23691],["6310",23000],["6402",17005],["2141",13000],["4399",12500],["3613",6577],["3392",6000],["4339",5000]],"purpose_expenditure_total_czk":53611931},"actual":{"economic_expenditure":[["6121",23263102.59],["5011",4720728],["5171",3580354.82],["5169",3422370.75],["5331",3224904],["5139",1667648.79],["5031",1410278],["5365",1331610],["5154",1320479.55],["6122",1302804],["5023",1225039],["5137",696592.97],["5032",536240],["5163",279546.21],["5156",263482.26],["5021",246283],["5362",182605.29],["5155",170116.5],["5222",133596],["5151",115675],["5175",98077.42],["6119",93650],["5194",93529.28],["5132",90868.43],["5363",90000],["5168",86584.66],["5499",80555],["5164",58071.2],["5136",50626.82],["5172",42330.64],["5162",39470.24],["5041",34938.79],["5492",32850],["5166",27816.75],["5167",23555],["5321",20600],["5038",19463],["5364",17005],["5138",12930.78],["5161",9087],["6130",8000],["5909",7000],["5179",5826.12],["5493",5200],["5329",3214],["5131",1306.8],["5153",778],["5229",550],["5141",196]],"economic_expenditure_total_czk":50147537.66,"economic_financing":[["8117",11999900],["8115",135267.65],["8901",1623.68]],"economic_financing_total_czk":12136791.33,"economic_revenue":[["1211",13326377.6],["1121",7132894.82],["1111",4887955.82],["2111",2530634.02],["1511",2006106.71],["1122",1331610],["2132",1097968.34],["1345",1019011],["1113",942997.53],["4122",618700],["2141",580752.55],["4112",534800],["1112",464978.62],["2324",370678.98],["1386",259888.47],["2329",180893.44],["2212",155400],["1387",101854.2],["2131",100020],["3111",82150],["1361",73060],["2321",55840],["1339",40000],["1341",34419],["4111",32500],["2119",15004],["1342",13385],["2112",9558],["4116",7000],["1381",2086.27],["1343",2010],["2328",110],["1379",100],["1382",1.96]],"economic_revenue_total_czk":38010746.33,"purpose_expenditure":[["3113",10113661.78],["3639",8647773.4],["5512",7222954.18],["2212",5189230.03],["2219",3090721.77],["6171",2916116.47],["6112",1626342.69],["3722",1538332.35],["6399",1405420.29],["4351",1137500.22],["2310",1072742],["3631",893184.54],["3314",612401.36],["3429",554348.56],["2321",545824.29],["3399",528772.45],["2411",436275],["3725",397873.41],["3612",344712.66],["3412",301536.13],["3745",279651.8],["3726",241958.4],["3349",179124],["6320",134292],["3721",95153.08],["3635",93650],["3632",93230.8],["1031",85727.75],["3313",63544.23],["3419",56020],["3319",37137],["3511",32398.68],["6409",29593.12],["4359",25096],["6114",23690.43],["6310",21515.21],["3322",19018.8],["6402",17005],["2141",12930.78],["4399",12500],["1019",7000],["3613",6577],["4339",5000]],"purpose_expenditure_total_czk":50147537.66}},"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."}}}}