{"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:00283819","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00283819","name":"Město Brumov-Bylnice","short_name":"Brumov-Bylnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":585114},"amounts":{"revenue_approved":191612700,"revenue_adjusted":168575156.42,"revenue_actual":179622816.48,"expense_approved":287046850,"expense_adjusted":352801695.89,"expense_actual":244197018.44,"tax_revenue":128902437.42,"nontax_revenue":31621183.49,"capital_revenue":1496230,"transfer_revenue":17602965.57,"current_expense":116669361.1,"capital_expense":127527657.34,"budget_balance":-64574201.96,"cash_current":118928125.8,"cash_previous":125463035.96},"ratios":{"revenue_execution":1.06553552,"expense_execution":0.69216509,"balance_to_revenue":-0.35949888,"cash_to_expense":0.48701711,"cash_yoy":-0.05208634,"capital_expense_share":0.52223266,"transfer_revenue_share":0.09799961},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00283819/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00283819"},"seo":{"slug":"brumov-bylnice","path":"/cz/municipalities/brumov-bylnice/"},"population":{"value":5393,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":191612700,"expenditure_czk":287046850,"financing_czk":95434150,"balance_czk":-95434150},{"stage":"revised","revenue_czk":168575156.42,"expenditure_czk":352801695.89,"financing_czk":184226539.47,"balance_czk":-184226539.47},{"stage":"actual","revenue_czk":179622816.48,"expenditure_czk":244197018.44,"financing_czk":64574201.96,"balance_czk":-64574201.96}],"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",129834000],["5011",31698000],["5169",21644000],["6122",16518250],["5171",11214000],["5331",9898000],["5031",8871000],["5222",5863000],["6125",5453000],["5154",4969000],["5168",3556000],["5152",3300000],["5032",3220000],["5021",3125000],["6119",3125000],["5023",3050000],["5499",2211100],["5362",2000000],["5365",2000000],["5139",1814000],["5151",1527000],["5156",1415000],["5138",1260000],["6322",1200000],["5163",1118000],["5153",1012000],["5137",773000],["5223",600000],["5323",600000],["6371",500000],["5166",406000],["5492",361000],["5159",340000],["5141",300000],["5162",260000],["5134",243000],["5175",204000],["5329",200000],["5194",183000],["5493",150000],["5164",141000],["5132",117000],["5136",115000],["5038",111000],["5172",101000],["5161",100000],["5181",100000],["5167",97500],["5041",72000],["5133",30000],["5173",20000],["5131",17000],["5229",5000],["5019",4000],["5039",1000]],"economic_expenditure_total_czk":287046850,"economic_financing":[["8115",98381150],["8124",-2947000]],"economic_financing_total_czk":95434150,"economic_revenue":[["1211",57000000],["3111",30150000],["1121",29000000],["1111",19000000],["2111",13789000],["4222",7820000],["1511",4800000],["4216",4562000],["4112",4343700],["2132",4196000],["1345",3592000],["1112",3000000],["2112",2100000],["1122",2000000],["4116",1220000],["1113",1200000],["2141",799000],["1386",750000],["1387",650000],["4233",616000],["1361",350000],["2131",295000],["1342",130000],["1341",125000],["2321",100000],["1343",15000],["2133",10000]],"economic_revenue_total_czk":191612700,"purpose_expenditure":[["6171",44678530],["2219",44550000],["2212",30600000],["3113",30457000],["5521",17814250],["3612",15892900],["3639",13788170],["3636",13470000],["3613",11026800],["3722",7847000],["3412",5524800],["3419",5200000],["3392",4391800],["6112",4128800],["6399",4000000],["3315",3224700],["3111",3195000],["3429",2850000],["3322",2418000],["3631",2000000],["1032",1900000],["3632",1671500],["3511",1671000],["5311",1485800],["3314",1406800],["2321",1370000],["4356",1090000],["3399",1030000],["3421",861000],["6310",800000],["5512",795000],["3319",700000],["4359",700000],["2142",632000],["3635",630000],["2292",600000],["3330",600000],["6320",450000],["3349",430000],["4351",250000],["2310",210000],["3745",113000],["3341",100000],["3721",100000],["5212",100000],["5213",100000],["1014",63000],["2419",50000],["4375",50000],["3313",20000],["1070",10000]],"purpose_expenditure_total_czk":287046850},"revised":{"economic_expenditure":[["6121",188334200],["5011",31597000],["5169",17080690.82],["6122",14493813.39],["5171",11299000],["5331",10027000],["5031",8633500],["5222",6004500],["5154",5289000],["6380",5018802.47],["5139",4413330],["5137",4345000],["5021",3929450],["5152",3349000],["5032",3172922],["5023",3050000],["5365",2892750],["5151",2703000],["5336",2604535.21],["6341",2048600],["5168",2043400],["5499",2001100],["5156",1975000],["6119",1888000],["5138",1567000],["5163",1510000],["6322",1200000],["5153",901000],["6125",891000],["5362",856000],["5223",601000],["5323",600000],["5141",590000],["5164",564000],["5166",503000],["6371",500000],["5492",499000],["5175",454000],["5194",346000],["5134",251400],["5622",249000],["5162",219000],["5329",161000],["5142",151000],["5136",150000],["5161",150000],["5493",150000],["5179",148000],["5038",147200],["5167",139500],["5159",125000],["5132",117000],["5366",108000],["5172",101000],["5181",100000],["6129",91500],["5364",80000],["5041",72000],["6123",70000],["5339",66000],["5904",53502],["5173",46000],["5133",31000],["5131",17000],["5333",15000],["5229",7500],["5019",4000],["5122",2000],["5363",1500],["5039",1000],["5192",1000]],"economic_expenditure_total_czk":352801695.89,"economic_financing":[["8115",99173539.47],["8123",88000000],["8124",-2947000]],"economic_financing_total_czk":184226539.47,"economic_revenue":[["1211",57000000],["1121",29000000],["1111",19000000],["2111",15108000],["4232",6400000],["3111",5150000],["1511",4800000],["4112",4343700],["2132",4196000],["4116",3714109.03],["1345",3592000],["1122",2892750],["1113",2700000],["2112",2100000],["1112",1500000],["4213",1088786],["2122",850000],["2141",799000],["1386",750000],["1387",650000],["4222",576899],["2229",555000],["1361",350000],["4122",296721],["2131",295000],["2420",200000],["4111",182500],["1342",130000],["1341",125000],["2321",100000],["2142",35000],["2212",30000],["4216",29064.39],["1343",15000],["4113",10627],["2133",10000]],"economic_revenue_total_czk":168575156.42,"purpose_expenditure":[["3113",115902350.45],["2212",31382000],["6171",31377346],["2219",23036943.96],["5521",22886716.86],["3612",16206000],["3636",13942200],["3639",11798200],["3613",10907500],["3722",8925000],["3419",5700000],["3412",5519500],["3392",4767595],["3111",4424271.4],["6112",4121000],["6399",3700250],["3429",3668900],["3322",2827000],["3631",2591000],["3315",2556000],["5311",2324000],["1032",2159227.82],["3632",1852500],["3421",1809969.4],["5512",1757049],["3314",1526000],["3399",1489500],["3745",1434026],["3511",1321000],["2321",1266000],["4359",1151000],["6320",1020000],["4356",931000],["3319",813150],["6310",800000],["2142",764500],["3635",630000],["2292",600000],["3330",600000],["3349",433100],["3721",250000],["4351",250000],["6402",188000],["6114",182500],["3341",152300],["1014",138500],["2310",125400],["5213",102200],["2419",102000],["5212",100000],["3522",60000],["4375",47000],["3543",35000],["4378",31000],["4341",30000],["4374",28000],["3313",20000],["1070",10000],["3122",10000],["3115",5000],["3133",5000],["4371",5000],["3114",3000]],"purpose_expenditure_total_czk":352801695.89},"actual":{"economic_expenditure":[["6121",105066800.14],["5011",26959225],["6122",14219754.87],["5169",13838704.87],["5331",9921856],["5171",8803123.16],["5031",7428665],["5222",5908810],["6380",4767318.51],["5154",3822755.2],["5137",3678680.07],["5021",3301843],["5152",3103547.42],["5023",2917052],["5365",2892750],["5032",2796272],["5139",2652764.86],["5336",2604535.21],["5168",2041465.84],["6341",2040902.63],["5499",1983137.13],["5151",1688717.49],["5138",1422939.42],["5163",1406087.86],["6322",1000000],["5156",923838.56],["5223",601000],["5141",588773.81],["5323",542400],["5153",526426.57],["5166",458127],["5164",437560.3],["5362",423393],["5492",419400],["5175",379881.34],["6119",342420.6],["5194",336427.88],["5622",249000],["5162",184621.4],["5329",160440],["5142",150465.39],["5179",144538.88],["5136",138902.3],["5161",137728.6],["5038",116703],["5167",114761.96],["6129",90460.59],["5364",79133.34],["5134",67965.1],["5339",66000],["5366",54000],["5904",53501.64],["5173",34637],["5189",30000],["5041",18209.94],["5132",15879.79],["5333",15000],["5131",13339.21],["5229",7500],["5133",5031.56],["5192",1000],["5363",842]],"economic_expenditure_total_czk":244197018.44,"economic_financing":[["8123",58272453.02],["8115",7287648.6],["8124",-2942040.45],["8901",1956140.79]],"economic_financing_total_czk":64574201.96,"economic_revenue":[["1211",56188151.09],["1121",30083515.56],["1111",21194557.66],["2111",15637467.93],["4232",7360559.15],["2132",6035293.44],["1511",4623058.75],["1345",4490429.08],["4112",4343700],["1113",3976377.79],["2131",3783753.68],["4116",3714109.03],["1122",2892750],["2112",2195691.08],["1112",1960922.8],["2141",1733634.81],["1387",1248543.71],["3113",1200100],["1386",1096058.31],["4213",1088786],["2122",850000],["1361",621650],["4222",576899],["2229",555000],["2324",327157.27],["4122",296721],["3111",296130],["2420",200000],["4111",182500],["1342",165600],["1341",136670],["2212",94436.36],["1385",93398.03],["2143",86476.92],["1334",71716.8],["1343",50300],["2321",43955],["2322",40872],["2142",36235],["4216",29064.39],["4113",10627],["1381",8737.84],["2119",1210]],"economic_revenue_total_czk":179622816.48,"purpose_expenditure":[["3113",99313768.68],["6171",27526055.27],["5521",21651856.23],["3612",8163119.08],["3722",8138838.76],["3639",7052600.44],["2212",5815386.58],["3419",5702958.98],["2219",5386829.15],["3412",4628632.18],["3392",4406399.72],["3111",4254318.97],["6112",3722086.66],["3613",3573329],["3429",3468514.4],["6399",3278872],["3636",2827524],["3315",2109740.5],["5311",2057644.02],["3322",1784962.79],["3421",1637514.48],["3631",1635286.27],["1032",1507755.28],["3314",1449635.94],["3745",1313211.6],["5512",1297483.28],["3399",1257384.78],["3632",1147559.25],["6320",970673.54],["6310",753860.67],["4356",736955.39],["4359",678238.66],["3330",600000],["3319",589360],["2142",576589.9],["2292",542400],["3511",473683],["3349",430830.88],["3635",280000],["4351",250000],["6114",150543.67],["3721",140934.14],["1014",135963],["6402",133133.34],["2419",101761],["3341",99727.7],["2321",93375.34],["2310",69152.2],["3522",60000],["4375",41500],["3543",35000],["4378",31000],["4341",30000],["4374",28000],["5213",12067.72],["1070",10000],["3122",10000],["4371",10000],["3115",5000],["3133",5000],["3114",3000]],"purpose_expenditure_total_czk":244197018.44}},"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."}}}}