{"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:00285668","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00285668","name":"Město Brtnice","short_name":"Brtnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":586943},"amounts":{"revenue_approved":184745266.88,"revenue_adjusted":198695524.07,"revenue_actual":194462314.76,"expense_approved":229079379,"expense_adjusted":243353526,"expense_actual":221562034.9,"tax_revenue":95438091.19,"nontax_revenue":23555437.05,"capital_revenue":8394402,"transfer_revenue":67074384.52,"current_expense":101592664.96,"capital_expense":119969369.94,"budget_balance":-27099720.14,"cash_current":32301071.06,"cash_previous":61679661.87},"ratios":{"revenue_execution":0.97869499,"expense_execution":0.91045336,"balance_to_revenue":-0.13935718,"cash_to_expense":0.14578793,"cash_yoy":-0.47630921,"capital_expense_share":0.54147079,"transfer_revenue_share":0.34492228},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00285668/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00285668"},"seo":{"slug":"brtnice","path":"/cz/municipalities/brtnice/"},"population":{"value":3840,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":184745266.88,"expenditure_czk":229079379,"financing_czk":44334112.12,"balance_czk":-44334112.12},{"stage":"revised","revenue_czk":198695524.07,"expenditure_czk":243353526,"financing_czk":44658001.93,"balance_czk":-44658001.93},{"stage":"actual","revenue_czk":194462314.76,"expenditure_czk":221562034.9,"financing_czk":27099720.14,"balance_czk":-27099720.14}],"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",118685000],["5171",24826100],["5011",18966200],["5169",13347500],["6123",11769000],["5331",6000000],["5031",5173500],["5154",4608500],["5139",3871000],["5365",2500000],["5023",2051300],["5032",1925600],["5153",1861960],["5362",1273500],["5137",1199200],["5021",1129000],["5156",1021500],["5222",1011000],["5219",980000],["6122",780000],["6130",500000],["5041",490000],["5163",429950],["5168",428300],["5151",417600],["5229",371904],["5164",343000],["6125",270000],["5223",200000],["6111",200000],["5175",199900],["5162",174000],["5138",170000],["5132",166000],["5194",162100],["5909",160000],["5179",158850],["5493",150000],["5161",149000],["5134",147000],["5136",130000],["5167",125400],["5499",92160],["5042",71000],["5195",70000],["5166",60000],["5329",58455],["5038",55000],["5903",50000],["5492",38000],["5019",20000],["5131",13000],["5172",10000],["5039",5000],["5221",5000],["5173",3400],["5133",2500],["5213",2000],["5165",1000]],"economic_expenditure_total_czk":229079379,"economic_financing":[["8115",44334112.12]],"economic_financing_total_czk":44334112.12,"economic_revenue":[["4216",41803484.9],["1211",38300000],["4213",24000000],["1121",19000000],["1111",13824000],["2111",13454000],["3111",6200000],["1511",5200000],["2132",4110900],["1113",3200000],["4222",3000000],["1345",2780000],["1122",2500000],["4112",1821000],["2324",1000000],["1112",900000],["2131",520000],["4116",504334.91],["2133",416747.07],["1386",300000],["4111",250000],["2112",220000],["1361",210000],["1381",200000],["4122",169600],["2141",154200],["1387",150000],["2119",150000],["1343",120000],["1341",114000],["2321",93000],["2139",50000],["1334",20000],["1335",10000]],"economic_revenue_total_czk":184745266.88,"purpose_expenditure":[["2219",30360470],["2341",27000000],["2321",25589500],["3113",21123560],["5512",20680000],["3639",11460359],["2310",10819580],["6171",10485660],["2212",9390000],["1031",7073300],["3722",5637485],["3612",3808320],["3322",3561125],["3412",3548000],["3631",3543000],["6399",3465000],["6112",3396000],["3111",3064300],["4351",2882180],["3745",2804100],["3633",2800000],["3632",2036500],["2141",1916500],["3319",1767680],["2221",1610000],["3392",1350000],["3314",1270350],["2333",1070000],["3635",1000000],["3419",920000],["4356",649900],["3613",585000],["3421",570000],["3239",475260],["3399",370000],["3315",274440],["6114",250000],["3313",175260],["4341",100000],["3341",96300],["3141",50000],["5213",50000],["6310",250]],"purpose_expenditure_total_czk":229079379},"revised":{"economic_expenditure":[["6121",123594701],["5171",24789899],["5011",19459013.24],["5169",14192800],["6123",11769000],["5331",6000000],["5031",5194606.41],["5154",4749020],["5139",4484810],["5365",3433080],["6130",2900000],["5362",2563500],["5023",2051300],["5032",1933280.35],["5153",1892960],["5137",1543890],["5222",1201000],["5021",1104000],["5156",1071500],["5219",980000],["6122",860000],["5164",757000],["5041",600000],["6125",600000],["5163",574950],["5223",497000],["5168",494435],["5151",417600],["5229",371904],["5493",357100],["5175",268299],["5194",202100],["6111",200000],["5179",185850],["5138",185000],["5162",177000],["5909",170000],["5132",166000],["5134",157000],["5161",149000],["5136",131750],["5167",127600],["5904",123480],["5492",118000],["5499",101160],["5042",71000],["5195",70000],["5166",60000],["5329",58455],["5038",55000],["5903",50000],["5019",20000],["5221",20000],["5131",13000],["5172",10000],["6341",10000],["5039",5000],["5173",4416],["5133",2500],["5213",2000],["5165",1000],["5364",567]],"economic_expenditure_total_czk":243353526,"economic_financing":[["8115",44658001.93]],"economic_financing_total_czk":44658001.93,"economic_revenue":[["4216",42200409.58],["1211",38300000],["1121",19000000],["4213",15672033.94],["1111",13824000],["2111",13804000],["4222",10895000],["4116",9314770.98],["3111",8068000],["1511",5200000],["2132",4110900],["1122",3433080],["1113",3200000],["1345",2780000],["4112",1821000],["4122",1402000],["2324",1283694.5],["1112",900000],["2131",520000],["2133",416747.07],["3112",326400],["1386",300000],["2112",270000],["4111",250000],["1361",210000],["1381",200000],["2141",154200],["1387",150000],["2119",150000],["1343",120000],["1341",114000],["2212",97500],["2321",93000],["2139",50000],["2322",34788],["1334",20000],["1335",10000]],"economic_revenue_total_czk":198695524.07,"purpose_expenditure":[["3113",41703560],["2219",41060470],["5512",20820000],["2341",16980000],["2310",12736580],["3639",12260359],["6171",11218660],["2212",9890000],["2321",7589500],["1031",7073300],["6399",5718080],["3631",5693000],["3722",5637485],["3412",4548000],["3612",3808320],["3322",3711125],["6112",3642000],["3745",3319600],["3613",3085000],["4351",2912180],["3632",2636500],["2141",2226500],["3319",2067680],["3111",1864300],["2221",1810000],["3392",1350000],["3314",1270350],["2333",1070000],["3419",1020000],["3635",1000000],["4356",689900],["3421",570000],["3239",475260],["3399",450000],["3315",274440],["6114",250000],["3633",200000],["3313",175260],["4341",175000],["3341",160300],["3900",80000],["3141",50000],["5213",50000],["3744",20000],["6409",10000],["6115",567],["6310",250]],"purpose_expenditure_total_czk":243353526},"actual":{"economic_expenditure":[["6121",104212214.78],["5171",25467978.6],["5011",18993801],["5169",14223737.19],["6123",11593315.3],["5331",6000000],["5154",5490825.57],["5031",5144031],["5365",3433080],["5139",3024705.31],["6130",2817400],["5153",2010393.46],["5023",1992506],["5032",1917510],["5362",1713036.24],["5222",1411865],["5156",1188583.05],["5219",1096022],["5137",1010988.4],["5163",905207.22],["5021",818755],["6122",742117.95],["5168",665250.15],["5041",615426.13],["6125",594321.91],["5164",546830.76],["5223",489000],["5493",386625],["5151",368985],["5175",275500.88],["5499",244760],["5138",218978.08],["5162",201216.82],["5134",186639.18],["5179",175137.89],["5136",138645.24],["5904",133480],["5042",132337.55],["5194",123337],["5167",115706.96],["5492",102550],["5161",98331.8],["5195",84576],["5038",78643],["5909",72919.62],["5329",58455],["5229",54395],["5019",43454.06],["5132",39636.27],["5221",25000],["5339",20000],["5166",16881],["5173",11928],["5172",10836.76],["6341",10000],["5039",6614.77],["5131",5195],["5191",1000],["5165",700],["5364",567],["5363",100]],"economic_expenditure_total_czk":221562034.9,"economic_financing":[["8115",29378590.81],["8901",-2278870.67]],"economic_financing_total_czk":27099720.14,"economic_revenue":[["4216",42200409.58],["1211",40645723.39],["1121",21739604.14],["2111",15882915.39],["1111",14926566.34],["4222",10895000],["4116",9314770.98],["3111",8068002],["1511",6031310.66],["2132",4197467.18],["1122",3433080],["1345",2882470.4],["1113",2875444.97],["4112",1821000],["2324",1705383.46],["1112",1417439.97],["4122",1402000],["4213",1116203.96],["1386",791954.61],["2131",646498.5],["2133",422615.97],["3112",326400],["4111",325000],["1387",310450.2],["2112",249012.1],["1361",228060],["2212",134500],["2321",133910],["2119",113926.34],["1341",107570.67],["2322",34788],["2139",29050],["1334",23030.4],["1343",13680],["1381",6466.3],["1335",5014.8],["2141",4013.11],["2329",1357],["1382",224.34]],"economic_revenue_total_czk":194462314.76,"purpose_expenditure":[["3113",41169842.58],["2219",40872159.18],["2341",16172114.6],["5512",16087507.13],["2310",12681238.45],["3639",11997437.95],["6171",11196676.09],["2212",9159069.11],["2321",6364187.3],["1031",5927426.26],["3722",5478939.6],["6399",4831123.24],["3631",4387412.08],["3412",3775388.62],["6112",3444557.32],["3745",3264340.38],["3322",3098915.19],["4351",2896223.15],["3612",2574099.55],["3632",2325231.95],["2141",2218124.1],["3319",2019968.47],["2221",1802013.01],["3314",1194201.74],["3613",1029671.29],["3419",980000],["3635",895400],["3392",754462.03],["4356",626585.86],["3239",437044.6],["3399",429678.26],["3421",320454.27],["3315",225936.4],["6114",217171.5],["3111",201155.21],["4341",167000],["3341",138415.51],["3313",84966.6],["3900",80000],["3141",19025.12],["3744",9139],["2333",6993.8],["6115",567],["6310",171.4]],"purpose_expenditure_total_czk":221562034.9}},"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."}}}}