{"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:00288063","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288063","name":"Městys Brodek u Prostějova","short_name":"Brodek u Prostějova","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":589322},"amounts":{"revenue_approved":42532300,"revenue_adjusted":49973763.7,"revenue_actual":51843476.84,"expense_approved":66948411.43,"expense_adjusted":77178128.49,"expense_actual":65067403.25,"tax_revenue":37950218.37,"nontax_revenue":10068511.77,"capital_revenue":230265,"transfer_revenue":3594481.7,"current_expense":62206804.73,"capital_expense":2860598.52,"budget_balance":-13223926.41,"cash_current":19009639.52,"cash_previous":32567399.13},"ratios":{"revenue_execution":1.03741389,"expense_execution":0.84308086,"balance_to_revenue":-0.25507407,"cash_to_expense":0.29215304,"cash_yoy":-0.41629851,"capital_expense_share":0.04396362,"transfer_revenue_share":0.06933335},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288063/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288063"},"seo":{"slug":"brodek-u-prostejova","path":"/cz/municipalities/brodek-u-prostejova/"},"population":{"value":1477,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":42532300,"expenditure_czk":66948411.43,"financing_czk":24416111.43,"balance_czk":-24416111.43},{"stage":"revised","revenue_czk":49973763.7,"expenditure_czk":77178128.49,"financing_czk":27204364.79,"balance_czk":-27204364.79},{"stage":"actual","revenue_czk":51843476.84,"expenditure_czk":65067403.25,"financing_czk":13223926.41,"balance_czk":-13223926.41}],"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":[["5171",18181000],["6121",18000000],["5331",7375220],["5169",5254000],["5011",4081000],["5329",2173000],["5023",1778200],["5153",1341000],["5031",1267400],["5151",1112700],["5139",1055000],["5154",964500],["5222",668000],["5021",581000],["5032",541000],["5168",457000],["5156",295000],["5323",290000],["5163",219000],["5162",180200],["5499",175000],["5362",159500],["5137",140000],["5194",99500],["5175",95000],["5223",80000],["5364",51941.43],["5164",49000],["5492",45000],["5019",40000],["5321",30000],["5134",25000],["6130",20000],["5038",18750],["5132",16000],["5136",16000],["5039",15000],["5172",10000],["5167",9500],["5166",8000],["5229",8000],["5173",7500],["5131",6000],["5141",5000],["5161",4500]],"economic_expenditure_total_czk":66948411.43,"economic_financing":[["8115",24791467.43],["8117",10000000],["8118",-10000000],["8124",-375356]],"economic_financing_total_czk":24416111.43,"economic_revenue":[["1211",15000000],["1121",7000000],["2132",5784100],["1111",5300000],["2111",1659700],["1122",1600000],["1511",1400000],["1113",1200000],["1345",1110000],["2141",600000],["4112",579800],["2324",473000],["1112",330000],["1386",130000],["1356",100000],["1387",60000],["1381",50000],["2131",46700],["1341",38000],["1361",37000],["1343",22000],["1334",5000],["4121",5000],["2112",2000]],"economic_revenue_total_czk":42532300,"purpose_expenditure":[["3113",16844500],["2212",14670000],["3612",11127500],["3745",4218500],["6171",3555700],["2321",2254000],["6112",2137700],["3111",2002220],["3722",1950000],["5512",1165500],["4350",1095200],["2219",895000],["3419",727500],["3519",630600],["3631",605000],["3314",479250],["3635",380000],["3412",373100],["2115",290000],["2292",290000],["3639",166000],["6320",163000],["3319",161000],["6399",150000],["3399",94000],["3312",85000],["3721",85000],["3330",80000],["3341",80000],["5311",58000],["6402",51941.43],["3632",25200],["6310",22000],["4359",21000],["2333",12000],["4379",3000]],"purpose_expenditure_total_czk":66948411.43},"revised":{"economic_expenditure":[["5171",35041231.32],["5331",7495288.68],["5169",6158700],["5011",4630900],["5336",2533409.7],["5365",2466660],["6121",2278000],["5023",1869200],["5139",1867800],["5031",1376350],["5154",1370500],["5153",1336905.87],["5151",1281292.4],["5021",807840],["5329",709500],["6123",600000],["5032",593350],["5222",583000],["6122",571000],["5137",550433.09],["6119",340500],["5649",334000],["5323",296182],["5156",295000],["5163",227000],["5162",208100],["5499",175000],["5168",173310],["5362",168900],["5194",102500],["5175",96660],["5493",85000],["5223",80000],["5019",53777],["5164",52000],["5364",51941.43],["5321",30000],["5811",28000],["5134",26900],["5132",21500],["5038",20390],["5363",20000],["6130",20000],["5039",19657],["5909",18750],["5167",16500],["5136",15100],["5161",13400],["5123",13100],["5173",12600],["5492",12000],["5229",8000],["5131",6000],["5141",5000],["5166",5000],["5192",5000]],"economic_expenditure_total_czk":77178128.49,"economic_financing":[["8115",32579720.79],["8118",-10000000],["8117",5000000],["8124",-375356]],"economic_financing_total_czk":27204364.79,"economic_revenue":[["1211",15684440],["1121",7044380],["2132",5992100],["1111",5644366],["1122",2466660],["4116",2443501.7],["2111",2127935],["1511",1597341],["1345",1247000],["1113",1200000],["2324",812230],["2141",600000],["4112",579800],["1112",530000],["4122",501180],["1356",472100],["1386",227000],["3111",220265],["2229",93485],["1387",89700],["4111",65000],["2119",50060],["1381",50000],["2321",50000],["2131",48220],["1341",48000],["1361",37000],["1343",22000],["1334",13000],["3113",10000],["4121",5000],["2112",2000]],"economic_revenue_total_czk":49973763.7,"purpose_expenditure":[["3113",19040357.2],["2212",11996000],["3612",11902900],["3745",5184350],["2321",4852500],["6171",4654950],["6399",2616660],["3111",2393172.5],["6112",2243200],["3722",2083100],["5512",1681883.84],["4350",1470147.52],["2219",896800],["3419",790700],["3639",768734],["3519",665000],["3635",620500],["3631",610000],["3314",567150],["3412",373100],["2292",296182],["2115",260000],["3341",172000],["6320",163000],["3319",161000],["3632",114000],["5311",88500],["3312",85000],["3721",85000],["3330",80000],["6114",65000],["3399",62600],["6402",51941.43],["3725",24200],["6310",22500],["4359",21000],["2333",12000],["4379",3000]],"purpose_expenditure_total_czk":77178128.49},"actual":{"economic_expenditure":[["5171",27492755.34],["5331",7495288.68],["5169",4813475.52],["5011",4457861.22],["5336",2533409.7],["5365",2466660],["5023",1869167],["6121",1483447.52],["5031",1340924.88],["5154",1236182.77],["5151",1214107.98],["5139",1088163.91],["5153",1005131.79],["5329",708642.12],["5021",653416],["5032",580891.52],["6122",557111],["5222",531450.95],["6123",483590],["5137",423788.92],["6119",336450],["5649",334000],["5323",296180],["5162",204684.11],["5156",199893.62],["5163",191997],["5168",159968.65],["5499",122620],["5362",116020],["5194",96915],["5493",85000],["5223",80000],["5364",51941.43],["5164",40103.84],["5175",39852.4],["5321",27828],["5019",26460],["5134",25890],["5363",20000],["5039",19657],["5811",19472],["5038",18838],["5909",18707],["5132",14821],["5123",13061.95],["5492",12000],["5173",11014],["5167",10635.8],["5136",10102],["5161",9466],["5229",7217.93],["5192",5000],["5131",4508],["5141",1631.7]],"economic_expenditure_total_czk":65067403.25,"economic_financing":[["8115",8648466.61],["8117",5000000],["8124",-375356],["8901",-49184.2]],"economic_financing_total_czk":13223926.41,"economic_revenue":[["1211",15316557.28],["1121",8196063.13],["2132",5956829.23],["1111",5688580.58],["1122",2466660],["4116",2443501.7],["1511",2299725.75],["2111",2120613],["1345",1258781],["1113",1083732.68],["2324",815543.66],["2141",599553.88],["4112",579800],["1356",556577.22],["1112",534320.88],["4122",501180],["2449",334000],["1386",298607.99],["3111",220265],["1387",117038.26],["2229",93485],["4111",65000],["2119",50330],["2321",50000],["1341",48886],["2131",47111],["1361",43560],["1343",25758],["1334",12927.6],["3113",10000],["4121",5000],["1381",2411.29],["2112",1046],["1382",30.71]],"economic_revenue_total_czk":51843476.84,"purpose_expenditure":[["3113",17360106.47],["3612",10931314.98],["2212",5912407.5],["3745",4995328.61],["2321",4758913.48],["6171",4335729.87],["6399",2568470],["3111",2381842.3],["6112",2243061.66],["3722",2037077.71],["5512",1251692.16],["4350",941203.24],["3639",699287.23],["3419",667905.54],["3631",608980.38],["3314",565008.51],["3519",530121.82],["3635",336450],["3412",306860.46],["2292",296180],["2115",260000],["3341",161271.22],["6320",132670],["3632",102515.74],["2219",93969.77],["3312",85000],["3330",80000],["3319",78818],["3721",68019.31],["5311",58945.25],["3399",58499],["6402",51941.43],["6114",38445.61],["3725",24200],["6310",18301],["4359",16000],["2333",7865],["4379",3000]],"purpose_expenditure_total_czk":65067403.25}},"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."}}}}