{"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:00301078","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00301078","name":"Městys Brodek u Přerova","short_name":"Brodek u Přerova","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":512800},"amounts":{"revenue_approved":52716500,"revenue_adjusted":79483511.86,"revenue_actual":79203677.19,"expense_approved":62511500,"expense_adjusted":117797509.63,"expense_actual":98946052.51,"tax_revenue":43967146.34,"nontax_revenue":18450950.9,"capital_revenue":485630,"transfer_revenue":16299949.95,"current_expense":51595632.37,"capital_expense":47350420.14,"budget_balance":-19742375.32,"cash_current":36032174.7,"cash_previous":40011529.27},"ratios":{"revenue_execution":0.99647934,"expense_execution":0.83996727,"balance_to_revenue":-0.24926084,"cash_to_expense":0.3641598,"cash_yoy":-0.0994552,"capital_expense_share":0.47854784,"transfer_revenue_share":0.20579789},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00301078/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00301078"},"seo":{"slug":"brodek-u-prerova","path":"/cz/municipalities/brodek-u-prerova/"},"population":{"value":1843,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":52716500,"expenditure_czk":62511500,"financing_czk":9795000,"balance_czk":-9795000},{"stage":"revised","revenue_czk":79483511.86,"expenditure_czk":117797509.63,"financing_czk":38313997.77,"balance_czk":-38313997.77},{"stage":"actual","revenue_czk":79203677.19,"expenditure_czk":98946052.51,"financing_czk":19742375.32,"balance_czk":-19742375.32}],"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",21705017],["5331",9057470],["5171",5007700],["5011",4869000],["5169",4173500],["5023",2100000],["6123",2000000],["5222",1802500],["5031",1624000],["5139",1090500],["6351",1034000],["5152",931500],["5365",802000],["5362",732440],["5032",704000],["5021",595000],["5499",527560],["5163",500000],["5154",480500],["5323",367000],["5151",326500],["5137",282500],["5156",216500],["5329",200000],["5168",188000],["5194",140000],["5321",134300],["5153",121000],["5175",100000],["5162",93500],["5136",91500],["5223",90000],["5141",80000],["5167",57200],["5364",51513],["5179",48000],["5164",43500],["5134",35500],["5492",25000],["5161",20150],["5038",20000],["5903",15000],["5131",12000],["5132",7000],["5173",5150],["5339",4000]],"economic_expenditure_total_czk":62511500,"economic_financing":[["8123",19620000],["8124",-8425000],["8901",-1400000]],"economic_financing_total_czk":9795000,"economic_revenue":[["1211",18000000],["1121",9000000],["1111",5300000],["4216",3747000],["2132",3657000],["1511",1900000],["4122",1900000],["4116",1706000],["2111",1396500],["1113",1200000],["1345",1200000],["1122",800000],["4112",770000],["2324",650000],["2131",490000],["1112",400000],["1386",150000],["4121",100000],["1387",70000],["1341",60000],["2310",60000],["2460",55000],["2142",50000],["3111",25000],["1361",20000],["1343",5000],["2112",5000]],"economic_revenue_total_czk":52716500,"purpose_expenditure":[["2219",10400000],["2321",7970000],["4351",5300000],["6171",5000000],["3113",4476970],["3613",3880017],["3314",3042500],["6112",3000000],["3111",2572000],["3745",2500000],["5512",2400000],["3723",1800000],["6399",1500000],["3419",1010000],["3421",1005000],["2212",1000000],["3722",900000],["3612",800000],["3631",800000],["3399",500000],["3639",400000],["2292",367000],["6320",300000],["6310",280000],["3429",236500],["3721",200000],["5311",150000],["3311",120000],["4359",110000],["6114",96000],["3330",90000],["3349",90000],["6402",51513],["3632",40000],["3299",36000],["3319",26000],["1019",20000],["3341",15000],["5213",15000],["2333",5000],["4357",4000],["3392",3000]],"purpose_expenditure_total_czk":62511500},"revised":{"economic_expenditure":[["6121",46604478.21],["5331",9807076.61],["5171",9550917.67],["5169",6037857.59],["5011",5942776],["5336",5828811.74],["6451",5109000],["6356",4622155.9],["5023",2287000],["6123",2186461],["5031",1970701],["5365",1860120],["5222",1805000],["5651",1537091.47],["5139",1321186.05],["5152",1213162.7],["5154",1095126.89],["6122",865778],["5032",794191],["5021",748518],["5151",694816.23],["5163",590514.27],["5137",550331.66],["5141",547099.61],["5499",527560],["5323",372562.2],["5168",325206.44],["5194",315515],["6351",283590.43],["5329",236940],["5363",224911.26],["5156",219516.28],["5362",206353.5],["5321",134300],["5153",130885.22],["5364",125457],["5179",115078],["5175",97888],["5162",94500],["5136",91500],["5223",90000],["5660",80000],["5167",71274.9],["5909",60838],["5172",55829],["5341",54000],["5164",50625.4],["6322",40000],["5134",37000],["6130",34740],["5492",25000],["5161",22677.2],["5038",22504],["5229",15000],["5903",15000],["5132",12831.75],["5131",12000],["5192",8613],["5173",6187],["5339",4000],["5138",3584.45],["5221",2000],["5133",1870]],"economic_expenditure_total_czk":117797509.63,"economic_financing":[["8123",33615980.11],["8115",23856487.44],["8124",-17723774],["8901",-1434695.78]],"economic_financing_total_czk":38313997.77,"economic_revenue":[["1211",18800000],["1121",10052000],["2451",9498774],["4116",7958451.69],["1111",6898818.89],["2132",4835273.1],["4216",4818355.26],["1511",2579000],["4122",2084800],["2111",2017431.36],["1122",1849470],["1113",1329925.7],["1345",1203000],["2324",1190741.75],["4112",747400],["1112",656412.74],["2131",573009],["4222",500000],["3111",485860],["1386",366344.38],["2122",284238.64],["1387",143589.96],["4111",97500],["4121",87802],["2229",73944],["2322",64632],["2310",63389.46],["1341",60000],["2460",55000],["2142",50000],["1361",29630],["2141",7867.93],["4131",5650],["1343",5000],["2112",5000],["1381",3050],["2119",2000],["1382",150]],"economic_revenue_total_czk":79483511.86,"purpose_expenditure":[["3113",35299987.02],["2219",19330725],["2321",10633513.21],["4351",7886322.96],["6171",6001092.75],["2212",3645149],["3613",3639527.72],["3745",3544258.08],["6112",3316229],["3314",3042500],["3111",2994769.01],["5512",2703734.84],["3723",2615662.1],["3612",2371328.66],["6399",2017831],["3722",1210434.43],["3419",1050000],["6310",811463.5],["3631",757384.91],["3313",719903],["3399",670000],["3639",579285.9],["3421",419205],["2292",372562.2],["6320",308156.38],["3721",238951.7],["3429",236500],["5311",180110],["6402",125457],["3311",120000],["2341",112456],["6409",112455.26],["4359",110000],["6114",97500],["3330",90000],["3349",90000],["3341",75000],["6330",54000],["1019",40000],["3632",40000],["3319",36630],["3299",36000],["3239",15000],["5213",15000],["2221",10164],["3725",7260],["2333",5000],["4357",4000],["3392",3000],["4349",2000]],"purpose_expenditure_total_czk":117797509.63},"actual":{"economic_expenditure":[["6121",34226190.55],["5331",9806348.61],["5171",8562096.21],["5336",5828811.74],["5169",5282873.15],["6451",5109000],["5011",5075092],["6356",4622155.9],["5023",2286995],["6123",2186457],["5365",1860120],["5222",1805000],["5031",1756618],["5651",1517091.47],["5362",-1193646.5],["5154",1062613],["5139",965233],["5152",901753.84],["6122",865656.26],["5032",728026],["5021",673242],["5163",588457.82],["5141",546898.72],["5499",414466],["5151",401175.11],["5137",391761.96],["5323",372562.2],["5168",299298.35],["6351",283590.43],["5156",161225.9],["5363",156011],["5179",115078],["5329",113029],["5153",97582.13],["5162",90991.75],["5223",90000],["5364",88485],["5175",88479.68],["5321",86800],["5660",80000],["5167",68730.9],["5194",62840],["5909",60838],["5136",56710.24],["5172",47964],["5164",46165.2],["6322",40000],["5134",28481],["5492",24000],["5161",22520.9],["5038",22504],["6130",17370],["5229",15000],["5132",9244.54],["5192",8613],["5131",8137],["5339",4000],["5138",3584.45],["5221",2000],["5133",1870],["5173",1859]],"economic_expenditure_total_czk":98946052.51,"economic_financing":[["8123",33615980.11],["8124",-17143994.91],["8115",3979534.17],["8901",-709144.05]],"economic_financing_total_czk":19742375.32,"economic_revenue":[["1211",18799507.8],["1121",10051679.27],["2451",9298773.43],["4116",7958451.69],["1111",6898773.96],["2132",4832378.1],["4216",4818355.26],["1511",2578717.01],["4122",2084800],["2111",2016916.26],["1122",1849470],["1113",1329802.99],["1345",1202969],["2324",1190741.75],["4112",747400],["1112",655436.89],["2131",572265.03],["4222",500000],["3111",485630],["1386",366145.89],["2122",284238.64],["1387",143546.07],["4111",97500],["4121",87802],["2322",64632],["2310",63389.46],["1341",56100],["2142",38900],["2460",38036],["2229",36972],["1361",29260],["2141",7844.23],["4131",5641],["2112",3864],["1381",3012.55],["1343",2575.08],["2119",2000],["1382",149.83]],"economic_revenue_total_czk":79203677.19,"purpose_expenditure":[["3113",33708036.31],["2219",11546125.39],["2321",10503536.03],["4351",7492813.62],["6171",4903916.55],["6112",3302770],["2212",3049709.96],["3314",3041772],["3111",2994769.01],["3745",2756238.66],["3723",2515056.21],["5512",2466157.91],["3612",1978068.77],["3722",1126283.76],["3419",1050000],["6310",810875.16],["3313",719534.79],["6399",617831],["3631",537330.71],["3399",493102],["3613",457567.04],["3421",419205],["2292",372562.2],["3639",337911.62],["6320",308137.38],["3429",236500],["3721",206316.68],["3311",120000],["5311",112848],["2341",112456],["4359",94710],["3330",90000],["6402",88485],["6114",86326],["3341",64722.9],["3349",56310.24],["6409",43555],["3319",36620],["3299",36000],["3239",15000],["3632",10259.61],["2221",10164],["3725",7260],["4357",4000],["2333",3208],["4349",2000]],"purpose_expenditure_total_czk":98946052.51}},"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."}}}}