{"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:00272523","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00272523","name":"MĚSTO BROUMOV","short_name":"BROUMOV","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Náchod","municipality_code":573922},"amounts":{"revenue_approved":235947000,"revenue_adjusted":385733057,"revenue_actual":366999160.09,"expense_approved":272218000,"expense_adjusted":528284477,"expense_actual":463002239.73,"tax_revenue":182900583.73,"nontax_revenue":49972427.22,"capital_revenue":905848.8,"transfer_revenue":133220300.34,"current_expense":270905798.07,"capital_expense":192096441.66,"budget_balance":-96003079.64,"cash_current":33893545.09,"cash_previous":111170739.47},"ratios":{"revenue_execution":0.951433,"expense_execution":0.87642598,"balance_to_revenue":-0.26158937,"cash_to_expense":0.07320385,"cash_yoy":-0.69512171,"capital_expense_share":0.41489312,"transfer_revenue_share":0.36299892},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00272523/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00272523"},"seo":{"slug":"broumov","path":"/cz/municipalities/broumov/"},"population":{"value":7062,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":235947000,"expenditure_czk":272218000,"financing_czk":36271000,"balance_czk":-36271000},{"stage":"revised","revenue_czk":385733057,"expenditure_czk":528284477,"financing_czk":142551420,"balance_czk":-142551420},{"stage":"actual","revenue_czk":366999160.09,"expenditure_czk":463002239.73,"financing_czk":96003079.64,"balance_czk":-96003079.64}],"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":[["5331",55711000],["5011",53105000],["6121",49270000],["5169",16740000],["5031",14389000],["5171",12733000],["5365",5625000],["5032",5222000],["5901",4313000],["5141",3800000],["5222",3715000],["5023",3500000],["5154",3462000],["5152",3420000],["5166",3130000],["5153",3110000],["5151",2758000],["5229",2180000],["5499",2180000],["5362",2028000],["6127",2015000],["5021",1947000],["6130",1531000],["5168",1517000],["5139",1493000],["5163",1277000],["5137",983000],["5041",871000],["5493",800000],["5909",800000],["5162",777000],["5323",700000],["5903",650000],["5157",630000],["5167",547000],["5164",545000],["5138",485000],["5161",485000],["5136",443000],["5156",442000],["5321",400000],["5329",300000],["5175",265000],["5155",250000],["5038",230000],["5134",224000],["5194",150000],["6122",150000],["6319",150000],["5173",130000],["6351",110000],["5172",105000],["5179",102000],["5213",100000],["5131",54000],["5019",52000],["5363",50000],["5660",30000],["5132",17000],["5039",13000],["5133",7000]],"economic_expenditure_total_czk":272218000,"economic_financing":[["8123",35000000],["8115",15861000],["8124",-13590000],["8905",-1000000]],"economic_financing_total_czk":36271000,"economic_revenue":[["1211",72500000],["1121",36000000],["1111",27500000],["2132",24066000],["4112",17375500],["1511",17000000],["2111",6611000],["1122",5625000],["1345",5600000],["4116",5300000],["1113",4800000],["1361",2900000],["1112",2000000],["2212",1458000],["3111",1331000],["1386",900000],["1387",700000],["2412",698000],["2112",580000],["4121",500500],["2141",500000],["1342",400000],["2321",270000],["2119",252000],["1353",230000],["1341",200000],["2131",180000],["1343",150000],["1356",100000],["2133",100000],["2420",75000],["1334",30000],["1335",15000]],"economic_revenue_total_czk":235947000,"purpose_expenditure":[["6171",67213000],["3639",31420000],["3613",28705000],["4357",23590000],["3612",15663000],["3113",11483000],["3722",10590000],["5311",10513000],["6399",7625000],["3392",7170000],["3315",5798000],["6112",5325000],["3421",5158000],["3111",5030000],["3314",4446000],["6310",4100000],["2143",4098000],["2212",2615000],["6409",2550000],["3231",2296000],["3419",2000000],["2219",1704000],["3326",1600000],["1014",1584000],["3633",1500000],["3429",1300000],["6320",890000],["5512",713000],["2292",700000],["2321",698000],["5213",650000],["3349",512000],["3522",500000],["1032",457000],["5269",400000],["3632",320000],["2322",250000],["4349",230000],["3399",182000],["3635",130000],["5519",120000],["3511",100000],["4339",50000],["4341",50000],["5273",50000],["3719",35000],["3749",30000],["5212",30000],["1069",20000],["1036",15000],["3742",10000]],"purpose_expenditure_total_czk":272218000},"revised":{"economic_expenditure":[["6121",177060800.3],["5331",58897910],["5011",54444492],["5336",32446147],["6122",24215412.7],["5169",20396271],["5171",19175864],["5137",15011905],["5031",14705687],["5901",11342330],["5366",10804117],["6380",9696973],["5365",6699420],["6130",5491940],["5032",5343875],["5222",4678900],["5154",3574379],["5023",3500000],["5021",3489744],["5141",3450000],["5152",3420000],["5153",3002902],["5151",2758228],["6111",2715000],["5499",2180000],["5362",2039349],["6127",2015000],["5163",1628628],["5493",1581000],["5139",1575557],["5168",1498150],["5229",1452140],["5166",1284690],["6123",1100000],["5041",1096144],["6356",1011262],["5161",948585],["6351",913660],["5162",869639],["5909",798404],["5167",777788],["5323",700000],["5622",700000],["5903",650000],["5157",630000],["5164",564877],["5138",519728],["5511",506123],["5321",500000],["5136",447804],["5156",424333],["5175",407521],["5213",330000],["5329",323500],["6319",300000],["5155",288000],["6119",265762],["5173",256926],["5038",230000],["5364",228278],["5134",171759],["5194",150000],["5172",129083],["5179",102000],["6313",75000],["5019",52000],["5131",51500],["5363",50000],["5332",30000],["5660",30000],["5132",23188],["5039",17000],["5904",14983],["5223",10000],["5133",7000],["5212",3960],["5192",1149],["5176",710]],"economic_expenditure_total_czk":528284477,"economic_financing":[["8115",109173159],["8117",72949691],["8118",-72949691],["8123",34468261],["8124",-13590000],["8905",12500000]],"economic_financing_total_czk":142551420,"economic_revenue":[["1211",72500000],["4216",64111538],["1121",36000000],["4122",28147458],["1111",27500000],["2132",24066000],["4112",17375500],["1511",17000000],["4218",16072883],["4116",14734672],["4222",7889748],["2111",6919750],["1122",6699420],["4213",6555280],["1345",5600000],["2229",4904045],["1113",4800000],["2122",3238887],["4152",2988927],["1361",2900000],["4232",2221616],["1112",2000000],["2322",1509891],["2212",1458000],["3111",1331000],["1386",900000],["4118",739923],["1387",700000],["2412",698000],["2112",580000],["2141",500000],["2321",470000],["1342",400000],["4121",332664],["2119",252000],["4111",247500],["1353",230000],["1341",200000],["3113",200000],["2131",180000],["1343",150000],["4132",108355],["1356",100000],["2133",100000],["2420",75000],["1334",30000],["1335",15000]],"economic_revenue_total_czk":385733057,"purpose_expenditure":[["4357",123834348],["6171",87774468],["3613",84889656],["3639",36979310],["2219",21632993],["3612",17892589],["2212",15810809],["3113",15778095],["5311",13996135],["6402",11032395],["3722",10799895],["6399",8699420],["6409",8592441],["3392",8199598],["3421",7037865],["2143",6268222],["3315",6251164],["6112",5325000],["3111",4947613],["3314",4656925],["6310",3750000],["3419",3254700],["3231",2983594],["3326",2516000],["3429",1798280],["1014",1792000],["5512",1356300],["6320",1240000],["3633",1115540],["2321",1041565],["3412",761367],["3745",753444],["2292",700000],["5213",650000],["3522",630000],["3349",512000],["1032",413000],["5269",400000],["3511",375000],["4349",275000],["2322",250000],["6114",247500],["3399",212000],["5519",140496],["3632",139000],["3635",130000],["3121",88000],["4339",50000],["4341",50000],["5273",50000],["3719",35000],["3599",30750],["3211",30000],["3749",30000],["5212",30000],["1069",20000],["1036",15000],["3330",10000],["3742",10000]],"purpose_expenditure_total_czk":528284477},"actual":{"economic_expenditure":[["6121",147861439.94],["5331",58862189.24],["5011",53624288],["5336",32446146.94],["6122",22095156.71],["5169",18461578.86],["5171",14130724.24],["5031",13793853],["5137",12484205.11],["5366",10804117.21],["6380",9661585.81],["5365",6699420],["5032",5167806],["5222",4630900],["6130",4416499.5],["5023",3279884],["5021",3187997],["5154",3136105.72],["5152",2923465.48],["5151",2590131.38],["6111",2558499.02],["5141",2340697.12],["5499",2025306],["6127",2008282],["5139",1547345.31],["5163",1510917.96],["5909",1359811],["5229",1318007.73],["5168",1264774.49],["5153",1161281.53],["6123",1079945],["6356",1011261.68],["5493",923000],["6351",913660],["5166",851791.6],["5041",804140.46],["5162",794651.14],["5167",775215.9],["5622",700000],["5161",694320],["5323",658727],["5164",557369.43],["5511",504229.65],["5321",500000],["5138",496582.11],["5157",464697],["5136",439122.07],["5213",330000],["5156",314020.44],["5329",309881.02],["5175",307416.15],["5173",299879.83],["6119",265112],["5155",237934],["5364",228277.83],["5038",222923],["5194",174127.43],["6319",150000],["5362",149849.3],["5134",100952.1],["5179",95938.42],["6313",75000],["5142",70958.56],["5131",45093.07],["5332",30000],["5132",23188],["5904",14982.5],["5223",10000],["5019",9011],["5133",7700.2],["5212",3960],["5039",3046.54],["5192",1149],["5176",710]],"economic_expenditure_total_czk":463002239.73,"economic_financing":[["8115",77299486.95],["8117",72949691.33],["8118",-72949691.33],["8123",32468261],["8124",-13590010.29],["8901",-174658.02]],"economic_financing_total_czk":96003079.64,"economic_revenue":[["1211",72031146.01],["4216",44553327.91],["1121",38547100.74],["4122",28147457.45],["1111",27758757.22],["1511",17709940.97],["2132",17501818.03],["4112",17375500],["2111",16087015.94],["4116",14007672.35],["4218",9779610.26],["4222",7889748],["1122",6699420],["4213",6555280.54],["1345",5257158.08],["1113",5096718.5],["2229",4906085.09],["1361",3659927.06],["2122",3238887.44],["1112",2512934.59],["2212",2498102.1],["4232",2207243.22],["2322",1745381],["1386",1404410.53],["4152",1222195.7],["2141",1101512.46],["4118",739922.91],["3121",727200],["2412",698096],["1342",657840],["2321",627955.36],["2112",566384.25],["1387",550442.47],["2119",333819.26],["4121",332664],["1343",309062.15],["2131",298080],["1353",293885],["4111",247500],["1341",174198.35],["1356",170600],["3113",165000],["4132",108355],["2142",86287],["2133",82000],["2324",77557.29],["2420",75000],["4171",53823],["2223",48046],["1334",40066.42],["1335",15540.4],["3111",13648.8],["1381",11324.13],["2328",400],["1382",111.11]],"economic_revenue_total_czk":366999160.09,"purpose_expenditure":[["4357",114752854.36],["6171",84174546.62],["3613",73540288.16],["3639",35248528.41],["2219",20695859.41],["3612",15747652.07],["3113",15154431.05],["5311",13179399.48],["6402",11032395.04],["3722",10453141.05],["6399",6808546],["3392",6718947.76],["3421",6145775.82],["3315",6114713.1],["3111",4854218.4],["2143",4665676.51],["6112",4541930],["3314",4332593.23],["3419",3254700],["3231",2949685.7],["6310",2638359.53],["2212",2469544.57],["1014",1722580.46],["3429",1639210],["3326",1508640],["6320",1157038.12],["5512",906197.62],["3633",851791.6],["3745",690127.23],["2292",658727],["3522",580880],["3349",479517.8],["3412",446277.04],["5269",400000],["2321",385110.33],["1032",376372.1],["3511",375000],["6114",237073.44],["4349",197000],["3399",187392.74],["5519",140496],["3632",138604.29],["3635",129470],["3121",88000],["2322",72635.69],["4339",43944],["3599",30750],["5273",30273],["3211",30000],["3719",13442],["3330",10000],["4341",1903]],"purpose_expenditure_total_czk":463002239.73}},"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."}}}}