{"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:00302422","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00302422","name":"Obec Brníčko","short_name":"Brníčko","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":530727},"amounts":{"revenue_approved":15095772,"revenue_adjusted":16885925.3,"revenue_actual":16269770.01,"expense_approved":14195772,"expense_adjusted":15985925.3,"expense_actual":12175236.27,"tax_revenue":13701326.35,"nontax_revenue":1467758.36,"capital_revenue":47770,"transfer_revenue":1052915.3,"current_expense":10914993.23,"capital_expense":1260243.04,"budget_balance":4094533.74,"cash_current":6729645.89,"cash_previous":3535112.15},"ratios":{"revenue_execution":0.96351072,"expense_execution":0.76162224,"balance_to_revenue":0.25166513,"cash_to_expense":0.55273226,"cash_yoy":0.90365839,"capital_expense_share":0.10350871,"transfer_revenue_share":0.06471605},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00302422/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00302422"},"seo":{"slug":"brnicko","path":"/cz/municipalities/brnicko/"},"population":{"value":633,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15095772,"expenditure_czk":14195772,"financing_czk":-900000,"balance_czk":900000},{"stage":"revised","revenue_czk":16885925.3,"expenditure_czk":15985925.3,"financing_czk":-900000,"balance_czk":900000},{"stage":"actual","revenue_czk":16269770.01,"expenditure_czk":12175236.27,"financing_czk":-4094533.74,"balance_czk":4094533.74}],"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":[["5169",2026800],["5901",1845263.1],["5011",1600000],["5023",1200000],["5331",751000],["6121",650000],["5031",600000],["6349",591133.2],["5139",562200],["5151",550000],["5154",505000],["5141",350000],["5171",330000],["5032",280000],["5041",250000],["5021",219000],["5329",159923],["5222",152000],["5323",124916.7],["5163",123000],["5156",110000],["5166",100000],["5162",90000],["5137",85000],["5168",80000],["5223",75000],["5229",75000],["5132",65000],["5175",65000],["5194",61000],["5213",60000],["6122",60000],["5499",55000],["6130",50000],["5167",35000],["5321",33000],["5136",31000],["5173",31000],["5364",21664],["5336",20872],["5164",16000],["5362",15000],["5903",15000],["5179",14000],["5019",10000],["5161",10000],["5038",8000],["5192",7000],["5221",7000],["5199",6000],["5909",5000],["5133",3000],["5176",3000],["5131",2000],["5153",1000]],"economic_expenditure_total_czk":14195772,"economic_financing":[["8124",-900000]],"economic_financing_total_czk":-900000,"economic_revenue":[["1211",6100000],["1121",3000000],["1111",2100000],["2111",1026000],["1345",545000],["1113",510000],["1511",510000],["2324",345000],["4112",241900],["1112",165000],["2132",115000],["1386",100000],["2131",90000],["1381",50000],["1387",50000],["3111",50000],["4111",30000],["4122",20872],["1341",20000],["1361",20000],["2133",3000],["1343",2000],["1382",1000],["1385",1000]],"economic_revenue_total_czk":15095772,"purpose_expenditure":[["6171",3978963.1],["2310",1922000],["6112",1713300],["3639",1233000],["3399",846000],["3119",791872],["2321",739056.2],["3722",600000],["6310",365000],["2212",340000],["3723",300000],["5512",178000],["3631",130000],["3745",130000],["2292",124916.7],["3419",115000],["6320",95000],["6409",72000],["3726",70000],["3330",50000],["3632",40000],["3314",32000],["3111",30000],["3113",30000],["3322",30000],["6114",30000],["3721",25000],["4359",25000],["6402",21664],["3319",21000],["1031",20000],["3349",20000],["3412",20000],["1070",15000],["5273",15000],["6399",15000],["3725",10000],["3341",2000]],"purpose_expenditure_total_czk":14195772},"revised":{"economic_expenditure":[["5169",2440800],["5901",1742493.1],["5011",1600000],["5023",1320000],["6121",850000],["5331",806000],["5139",691485],["5031",650000],["5336",631515.3],["5154",595000],["6349",591133.2],["5151",550000],["5141",350000],["5032",290000],["5171",280000],["5021",217372],["5041",187000],["5132",175000],["5329",159923],["5222",152000],["5137",145000],["5323",124916.7],["5163",123000],["5156",110000],["5365",101010],["5166",100000],["5162",90000],["6122",90000],["5168",80000],["5229",78000],["5223",75000],["5175",64486],["5194",61000],["5213",60000],["6130",50000],["5499",47000],["5167",35000],["5321",33000],["5136",31000],["5173",30413],["5362",30000],["5164",28001],["5364",21664],["5903",15000],["5179",14000],["5019",13014],["5161",10699],["5038",8000],["5192",7000],["5221",7000],["5199",6000],["5909",5000],["5133",3000],["5172",3000],["5176",3000],["5131",2000],["5153",1000]],"economic_expenditure_total_czk":15985925.3,"economic_financing":[["8124",-900000]],"economic_financing_total_czk":-900000,"economic_revenue":[["1211",6200000],["1121",3300000],["1111",2260000],["2111",1026000],["4116",593668.3],["1511",570000],["1345",545000],["1113",510000],["2324",420000],["4112",241900],["1112",215000],["4122",184847],["2132",155000],["1386",140000],["1122",101010],["3111",100000],["2131",90000],["1381",50000],["1387",50000],["2321",41000],["4111",32500],["1361",30000],["1341",20000],["2133",3000],["1343",2000],["2119",2000],["1334",1000],["1382",1000],["1385",1000]],"economic_revenue_total_czk":16885925.3,"purpose_expenditure":[["6171",4045963.1],["2310",2132000],["6112",1833300],["3639",1466000],["3119",1457515.3],["3399",883000],["2321",739056.2],["3722",650000],["2212",390000],["5512",378000],["6310",365000],["3723",300000],["3631",150000],["6399",131010],["3745",130000],["2292",124916.7],["3419",115000],["6320",95000],["6409",75000],["3726",70000],["3330",50000],["3632",40000],["6114",32500],["3314",32000],["3111",30000],["3113",30000],["3322",30000],["3721",30000],["4359",25000],["6402",21664],["3319",21000],["1031",20000],["3349",20000],["3412",20000],["1070",15000],["5273",15000],["3729",11000],["3725",10000],["3341",2000]],"purpose_expenditure_total_czk":15985925.3},"actual":{"economic_expenditure":[["5169",1849928.33],["5011",1577376],["5023",1319406],["5331",806000],["5031",635168.39],["5336",631515.3],["6349",591133.2],["6121",581409.84],["5154",527800.5],["5151",457592],["5139",442767.95],["5141",300937.08],["5032",269856],["5041",159600.32],["5021",159526.61],["5329",157598],["5222",152000],["5171",145233.51],["5323",124916.7],["5132",119657.32],["5163",113074.6],["5137",108121],["5365",101010],["5166",91222],["6122",84700],["5229",78000],["5223",75000],["5162",72139.37],["5156",67727.57],["5213",48000],["5168",47584.8],["5499",44000],["5194",29089],["5167",28158],["5321",27000],["5364",21664],["5175",21093],["5164",20661],["5362",18530],["5136",13370.52],["5179",13316.36],["5173",13182],["5221",6634],["5038",6533],["5161",5997],["5019",3014],["6130",3000],["5172",2420],["5176",690],["5131",532],["5192",350]],"economic_expenditure_total_czk":12175236.27,"economic_financing":[["8115",-3194533.74],["8124",-900000]],"economic_financing_total_czk":-4094533.74,"economic_revenue":[["1211",6133144.74],["1121",3283859.78],["1111",2225076.16],["2111",868962],["4116",593668.3],["1511",558556.21],["1345",535742],["1113",434042.35],["2324",329436.36],["4112",241900],["1112",214048.29],["4122",184847],["2132",148729],["1386",119642.94],["1122",101010],["2131",76691],["3111",47770],["1387",46890.53],["2321",41000],["4111",32500],["1361",28723.44],["1341",17250],["2119",2000],["1343",1910],["1381",952.91],["2133",940],["1334",477]],"economic_revenue_total_czk":16269770.01,"purpose_expenditure":[["6171",2913521.43],["6112",1785238.33],["3119",1455665.3],["2310",1344959.72],["3639",952600.23],["2321",738984.2],["3722",618482.89],["3399",588655.28],["6310",311817.68],["3723",287584.84],["5512",235296.9],["2292",124916.7],["6399",119540],["3419",115000],["6320",92908],["3631",86983.16],["2212",73183.23],["6409",56143.36],["3330",50000],["3721",29608.7],["6114",29270],["3314",27433],["4359",25000],["6402",21664],["1070",15000],["3412",14741.61],["3729",10198],["3745",10150.12],["3319",10000],["3111",9872.09],["3725",8656.58],["3349",5338.52],["3632",3509.4],["1031",2638],["3341",675]],"purpose_expenditure_total_czk":12175236.27}},"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."}}}}