{"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:00288055","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288055","name":"Obec Brodek u Konice","short_name":"Brodek u Konice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":589314},"amounts":{"revenue_approved":24953142,"revenue_adjusted":28903499.42,"revenue_actual":25571487.78,"expense_approved":24647831,"expense_adjusted":29242314.07,"expense_actual":18784760.7,"tax_revenue":20564697.39,"nontax_revenue":3375889.59,"capital_revenue":68486,"transfer_revenue":1562414.8,"current_expense":17688159.34,"capital_expense":1096601.36,"budget_balance":6786727.08,"cash_current":22697214.56,"cash_previous":15897494.83},"ratios":{"revenue_execution":0.88471944,"expense_execution":0.64238284,"balance_to_revenue":0.26540212,"cash_to_expense":1.20827808,"cash_yoy":0.42772272,"capital_expense_share":0.05837718,"transfer_revenue_share":0.06109988},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288055/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288055"},"seo":{"slug":"brodek-u-konice","path":"/cz/municipalities/brodek-u-konice/"},"population":{"value":796,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":24953142,"expenditure_czk":24647831,"financing_czk":-305311,"balance_czk":305311},{"stage":"revised","revenue_czk":28903499.42,"expenditure_czk":29242314.07,"financing_czk":338814.65,"balance_czk":-338814.65},{"stage":"actual","revenue_czk":25571487.78,"expenditure_czk":18784760.7,"financing_czk":-6786727.08,"balance_czk":6786727.08}],"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",4110000],["6121",3502946],["5169",2928600],["5011",2697000],["5171",2022000],["5154",1786000],["5023",1400000],["5031",1020600],["5153",797000],["5365",540550],["5139",462000],["5032",370700],["5137",331000],["5168",272000],["5362",260646],["6122",250000],["5222",238000],["5021",235700],["5499",165540],["5323",158508],["5163",145674],["5329",107344],["5156",101000],["5194",98100],["5364",81711],["5175",66300],["5162",59752],["5166",50000],["5173",49000],["5167",42000],["5492",39000],["5019",31000],["5179",29612],["5229",26000],["5132",25500],["5151",22500],["5903",20000],["6130",20000],["5136",11000],["5038",10000],["5161",10000],["5339",10000],["5133",7100],["5041",6000],["5029",5000],["5042",5000],["5165",5000],["5221",5000],["5039",4000],["5131",3000],["5213",2448],["5321",1000]],"economic_expenditure_total_czk":24647831,"economic_financing":[["8115",-305311]],"economic_financing_total_czk":-305311,"economic_revenue":[["1211",9032988],["1121",4600466],["1111",3390914],["2111",2096061],["1511",1700000],["2132",781146],["1345",635000],["1113",581806],["1122",540550],["4112",345500],["1112",275908],["2324",271000],["1386",150000],["2131",114803],["1387",100000],["3111",100000],["4111",64000],["1381",50000],["2119",45000],["1361",24000],["1341",17000],["2212",10500],["1334",10000],["1343",9000],["1349",2000],["2112",2000],["1385",1000],["2133",1000],["2211",1000],["2141",500]],"economic_revenue_total_czk":24953142,"purpose_expenditure":[["3113",4711000],["6171",3245822],["3519",3038700],["2321",2900000],["3639",2697146],["6112",1890000],["3722",900000],["6399",790550],["2310",735000],["3631",692246],["3632",385500],["5512",332350],["3721",266000],["3314",206852],["3419",180000],["2292",158508],["2219",145000],["3399",145000],["3319",139000],["3745",135000],["3421",125000],["3429",108500],["2212",103000],["3613",94000],["3612",85500],["6402",81711],["3412",64500],["6114",64000],["5212",50700],["3723",29600],["6310",28000],["4319",25000],["1032",20000],["2229",20000],["5213",20000],["2223",15000],["4350",10000],["3525",5000],["1070",3000],["4329",1000],["6409",646]],"purpose_expenditure_total_czk":24647831},"revised":{"economic_expenditure":[["6121",6324814.99],["5331",4080000],["5169",3216800],["5011",2732633.82],["5171",2485635.74],["5154",1813000],["5023",1560314],["5031",1027837.64],["5153",808000],["5336",804216.8],["5139",497194.88],["5137",390700],["5032",387740.54],["6122",285298],["5168",272000],["5362",260646],["5222",238000],["5021",215867],["5365",182280],["5499",165540],["5323",159925.2],["5163",146741],["5329",107344],["5156",99466],["5194",98100],["6125",93533],["5364",81711],["5162",65560],["5166",65000],["5175",65000],["5173",46300],["5167",40000],["6322",40000],["5492",39000],["5909",38351.36],["5172",34100],["5132",31500],["5179",31032],["5229",26000],["5019",25872],["5151",22533],["5903",20000],["6130",20000],["5136",11000],["5161",10950],["5038",10000],["5339",10000],["5191",9060.1],["5042",8872],["5133",7100],["5041",6000],["5029",5000],["5165",5000],["5221",5000],["5131",3000],["5213",2448],["5039",2296],["5321",1000]],"economic_expenditure_total_czk":29242314.07,"economic_financing":[["8115",338814.65]],"economic_financing_total_czk":338814.65,"economic_revenue":[["1211",9032988],["1121",4723757],["1111",3390914],["4213",3012162.62],["2111",2159083],["1511",1700080],["4116",867714.8],["2132",806396],["1345",635000],["1113",624784],["4112",345500],["2324",335000],["1112",307990],["1386",190000],["1122",182280],["2131",114803],["1387",100000],["3111",100000],["4111",65000],["1381",50000],["2119",45000],["4122",34200],["1361",24000],["1341",17000],["2212",10700],["1334",10000],["1343",9000],["2112",4600],["1349",2000],["1385",1000],["2133",1000],["2211",1000],["2141",500],["1382",47]],"economic_revenue_total_czk":28903499.42,"purpose_expenditure":[["3519",5859835.45],["3113",5549214.8],["6171",3401942],["2321",2900300],["3639",2803118],["6112",2064728],["3722",917424],["2310",735000],["3631",692246],["3632",523364.74],["6399",432280],["5512",396530],["3721",266000],["3745",255000],["2212",233000],["3613",228099],["3419",220000],["3314",211852],["3412",183980],["2219",180705],["2292",159925.2],["3319",151000],["3612",149100],["3399",145000],["3421",125000],["3429",108500],["6402",81711],["5212",50700],["3723",35650],["6114",33462.88],["6310",28000],["4319",25000],["1032",20000],["2229",20000],["5213",20000],["2223",15000],["4350",10000],["3525",5000],["1070",3000],["4329",1000],["6409",646]],"purpose_expenditure_total_czk":29242314.07},"actual":{"economic_expenditure":[["5331",4080000],["5169",2580635.99],["5011",2251926],["5023",1560314],["5154",1265386.81],["5171",1154394.89],["5336",804216.8],["5031",769873],["6121",677770.36],["5153",504944.43],["5032",343833],["6122",285298],["5139",278373.49],["5137",240024.9],["5222",233000],["5365",182280],["5168",178347.18],["5323",159925.2],["5021",152882],["5499",147600],["5163",143089.6],["6125",93533],["5364",81711],["5156",65209],["5162",59349.96],["5194",56204.9],["5329",47161],["5166",43560],["6322",40000],["5909",38351.36],["5172",33880],["5179",31032],["5229",25000],["5175",24765.7],["5132",22256],["5492",21000],["5167",17305.06],["5173",11908],["5362",9368.55],["5038",9101],["5191",9060.1],["5136",8461],["5161",8037],["5151",7554.72],["5019",6305],["5042",5771.7],["5221",5000],["5213",2412],["5039",2134],["5131",1757],["5029",1500],["5165",1296],["5321",660]],"economic_expenditure_total_czk":18784760.7,"economic_financing":[["8115",-6799719.73],["8901",12992.65]],"economic_financing_total_czk":-6786727.08,"economic_revenue":[["1211",8831488.67],["1121",4723756.61],["1111",3287380.24],["2111",2129161.21],["1511",1700079.66],["4116",867714.8],["2132",773578.43],["1113",624783.95],["1345",620084],["4112",345500],["2324",334548],["1112",307989.57],["4213",250000],["1122",182280],["1386",172083.82],["2131",110485.88],["3111",68486],["1387",67456.91],["4111",65000],["4122",34200],["1361",20400],["2119",17723.09],["1341",15687],["1343",7910],["2212",5769.48],["2112",4200],["1381",1403.81],["1349",1072.22],["1334",794.7],["2133",423.5],["1382",46.23]],"economic_revenue_total_czk":25571487.78,"purpose_expenditure":[["3113",4919344.67],["6171",2787524.97],["6112",1916073],["3639",1825918.48],["2321",1620946.49],["3519",1203107.82],["3722",794387.72],["3632",509212.21],["3631",506285.9],["5512",340106.43],["3721",264854.67],["3419",220000],["3745",217621.5],["3613",195668.16],["6399",187153.55],["2212",166821],["3412",160942.68],["2292",159925.2],["3319",95225.26],["3314",94197.43],["3612",91849.2],["6402",81711],["2219",80705],["3421",75861],["3399",65267],["3429",46392],["6114",33462.88],["5212",26173.88],["4319",25000],["6310",24876.6],["2310",21500],["3723",18150],["3525",5000],["1070",3000],["6409",495]],"purpose_expenditure_total_czk":18784760.7}},"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."}}}}