{"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:00263397","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00263397","name":"Městys Brozany nad Ohří","short_name":"Brozany nad Ohří","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":564621},"amounts":{"revenue_approved":91195700,"revenue_adjusted":98702800,"revenue_actual":101467914.17,"expense_approved":112686600,"expense_adjusted":121199700,"expense_actual":111559385.1,"tax_revenue":37433939.1,"nontax_revenue":7446949.2,"capital_revenue":1190844.4,"transfer_revenue":55396181.47,"current_expense":32679406.19,"capital_expense":78879978.91,"budget_balance":-10091470.93,"cash_current":22030339.54,"cash_previous":28872451.16},"ratios":{"revenue_execution":1.02801455,"expense_execution":0.92045925,"balance_to_revenue":-0.0994548,"cash_to_expense":0.19747634,"cash_yoy":-0.23697716,"capital_expense_share":0.70706717,"transfer_revenue_share":0.54594777},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00263397/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00263397"},"seo":{"slug":"brozany-nad-ohri","path":"/cz/municipalities/brozany-nad-ohri/"},"population":{"value":1335,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":91195700,"expenditure_czk":112686600,"financing_czk":21490900,"balance_czk":-21490900},{"stage":"revised","revenue_czk":98702800,"expenditure_czk":121199700,"financing_czk":22496900,"balance_czk":-22496900},{"stage":"actual","revenue_czk":101467914.17,"expenditure_czk":111559385.1,"financing_czk":10091470.93,"balance_czk":-10091470.93}],"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",71036200],["5213",9710000],["5331",5580000],["5169",4691300],["6123",3775000],["5362",2020400],["5154",1902200],["5011",1900000],["5023",1700000],["5171",1523200],["5141",1100000],["5153",904800],["5222",815000],["6130",812700],["5031",670000],["5903",500000],["5163",391600],["5151",390600],["5032",370000],["5137",366900],["5168",350400],["5164",258100],["5223",235000],["5139",201400],["5021",193100],["5194",183700],["5499",175000],["5166",130000],["5162",95000],["5167",91600],["6129",90100],["6111",70000],["5156",65000],["5172",60000],["5321",60000],["6119",51200],["5161",45300],["5339",42700],["5038",30000],["5175",30000],["5329",27000],["5136",25000],["5179",7500],["5173",4000],["5229",2500],["5363",2100],["5365",1000]],"economic_expenditure_total_czk":112686600,"economic_financing":[["8123",40000000],["8124",-23228100],["8115",4719000]],"economic_financing_total_czk":21490900,"economic_revenue":[["4213",49196800],["1211",12662400],["1121",6555200],["1111",4075000],["1511",3850000],["2111",2824400],["4222",2642500],["2132",2433400],["1122",2000000],["4211",1265000],["1113",1003000],["1345",900000],["2324",345000],["2321",300000],["1112",273700],["4216",250000],["1386",160000],["2141",120200],["1387",77000],["1381",58000],["1341",43200],["2131",38800],["1361",30200],["1343",27200],["2119",21600],["1334",19800],["1342",18300],["2329",5000]],"economic_revenue_total_czk":91195700,"purpose_expenditure":[["6171",64597900],["3412",9661600],["3722",8539600],["3113",5815400],["2310",5209700],["3631",2799800],["3612",2456400],["6112",2090000],["6399",2000000],["2219",1399900],["6310",1141600],["3613",1002800],["1019",924700],["3745",886600],["3429",800000],["5512",691000],["5213",500000],["6320",350000],["3330",235000],["2411",227700],["3399",225300],["3322",183100],["3319",117800],["3311",100000],["6221",100000],["3314",96900],["2321",96500],["3635",81200],["3349",77100],["3111",71100],["3632",58800],["3141",28400],["1032",27600],["3112",25000],["2115",21500],["1014",16000],["3525",15000],["5311",15000],["3341",600]],"purpose_expenditure_total_czk":112686600},"revised":{"economic_expenditure":[["6121",75099800],["5213",9810000],["5169",4444600],["6123",4295300],["6202",3800000],["5331",3580000],["5365",2389200],["5011",1900000],["5023",1700000],["5153",1524600],["5154",1348700],["5141",1123100],["5336",1030500],["5222",841400],["6130",812700],["5151",710800],["5031",693100],["5137",637500],["6122",548200],["5903",500000],["5163",433200],["5171",416800],["5032",370000],["5909",352800],["5168",312900],["5139",246400],["5164",241800],["5362",221200],["5021",216200],["5499",209300],["5194",189100],["5223",155000],["6119",147100],["5166",118400],["5162",97500],["5167",73400],["6111",70000],["5156",64100],["5904",62400],["5172",60000],["5321",60000],["6129",48500],["5161",46200],["5339",45000],["5038",30000],["5175",29900],["5329",27000],["5136",25000],["5364",13700],["5366",10200],["5179",7500],["5173",4000],["5229",2500],["5363",2100],["5019",700],["5039",300]],"economic_expenditure_total_czk":121199700,"economic_financing":[["8123",20000000],["8115",5725000],["8124",-3228100]],"economic_financing_total_czk":22496900,"economic_revenue":[["4213",52767000],["1211",14250500],["1121",6555200],["1111",4926100],["1511",3850000],["2111",2444400],["2132",2442400],["1122",2380200],["4116",1113600],["2324",1062500],["1345",1041700],["1113",1003000],["2229",902900],["3113",800700],["4112",451600],["1112",408400],["2321",300000],["1386",279700],["2141",272400],["4216",250000],["3111",213300],["3119",172700],["1381",116000],["1387",109600],["4222",93200],["4122",81900],["2329",81100],["2119",73600],["2131",45000],["1361",44800],["1341",43500],["4111",32500],["2322",28000],["2212",20000],["1334",19800],["1343",17200],["1342",8300]],"economic_revenue_total_czk":98702800,"purpose_expenditure":[["6171",66392000],["3412",12413500],["3722",9076500],["3113",4944200],["3639",3800000],["3612",3587300],["6399",2580200],["2219",2303000],["6112",2113100],["3111",1855200],["3631",1743800],["2310",1409700],["6310",1141600],["5213",1014000],["5512",1011200],["1019",909000],["3745",888400],["3429",826400],["3613",776300],["6320",414700],["2321",338100],["3399",228600],["2411",227700],["3322",183100],["3330",155000],["3319",118100],["3311",100000],["6221",100000],["3314",97100],["3635",96200],["3349",92900],["3632",59800],["3112",33600],["3141",28400],["1032",27600],["6114",26200],["2115",21500],["1014",21400],["3525",15000],["5311",15000],["6402",13700],["3341",600]],"purpose_expenditure_total_czk":121199700},"actual":{"economic_expenditure":[["6121",69689601.31],["5213",9810000],["6123",4398695.2],["6202",3800000],["5331",3580000],["5169",3308700.49],["5365",2389140],["5023",1696911],["5011",1451470],["5153",1411971.74],["5141",1123008.18],["5336",1030389],["5154",1029536.92],["5222",841400],["6130",725751.4],["5151",684401],["5031",571717],["5137",446184.9],["5163",422494.6],["5909",352782],["5171",287636.39],["5032",273518],["5168",254174.86],["5164",240826.48],["5021",211303],["5194",186819.93],["5139",172070.43],["5362",159110],["5223",150000],["6122",139796],["5499",109225],["5162",97411.84],["6119",77735],["5904",62310],["5172",51502.44],["5166",50490],["6129",48400],["5167",35811.9],["5156",34475.3],["5339",34004],["5136",19290],["5161",18427],["5175",16346.79],["5364",13520],["5329",13260],["5321",10400],["5366",10165],["5179",6940],["5038",5640],["5229",2500],["5363",1000],["5019",644],["5173",260],["5039",217]],"economic_expenditure_total_czk":111559385.1,"economic_financing":[["8115",6836245.62],["8123",6477383.31],["8124",-3228024],["8901",5866]],"economic_financing_total_czk":10091470.93,"economic_revenue":[["4213",50676100.47],["1211",14367323.9],["1121",7701075.94],["1111",5274486.95],["1511",4489053.67],["4222",2735650],["2111",2580975.24],["1122",2380140],["2132",2342963],["4116",1113481],["2324",1061970.02],["1345",1052137.54],["1113",1017154.28],["2229",902662.36],["3113",800656],["1112",501822.58],["4112",451600],["2141",311719.18],["1386",280532.58],["4216",250000],["3111",217521.4],["3119",172667],["1343",150819],["1387",109954.09],["4122",81850],["2329",81012.4],["2119",72721],["4121",55000],["1361",46060],["2131",44926],["1341",43417],["4111",32500],["2322",28000],["2212",20000],["1334",9623.92],["1342",8160],["1381",2177.65]],"economic_revenue_total_czk":101467914.17,"purpose_expenditure":[["6171",59868774.79],["3412",11985986.75],["3722",8812473.34],["3113",4943349],["3639",3800000],["3612",3149825.81],["6399",2537450],["2219",2158559.56],["6112",2080550],["3111",1850841.1],["3631",1513093.84],["2310",1381820],["6310",1130837.78],["5512",993448.67],["3745",888310.29],["3429",826400],["1019",803962.4],["3613",606982.34],["6320",414665],["2321",294607.8],["2411",227700],["3399",227405],["3322",183100],["3330",150000],["3319",110034.93],["3314",93060],["3635",92255],["3311",89462.92],["3349",61423.78],["3632",59081],["5213",36300],["3141",28400],["3112",27734],["1032",27600],["6114",27149],["2115",20790],["1014",16400],["3525",15000],["6402",13520],["5311",10796],["3341",235]],"purpose_expenditure_total_czk":111559385.1}},"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."}}}}