{"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:00573680","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00573680","name":"Obec Broumov","short_name":"Broumov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Tachov","municipality_code":541401},"amounts":{"revenue_approved":4700000,"revenue_adjusted":5315250,"revenue_actual":5286925.69,"expense_approved":9300000,"expense_adjusted":10245250,"expense_actual":6008735.89,"tax_revenue":4024288.08,"nontax_revenue":546587.61,"capital_revenue":0,"transfer_revenue":716050,"current_expense":4068229.68,"capital_expense":1940506.21,"budget_balance":-721810.2,"cash_current":4769921.11,"cash_previous":5491731.31},"ratios":{"revenue_execution":0.99467112,"expense_execution":0.58648992,"balance_to_revenue":-0.1365274,"cash_to_expense":0.79383105,"cash_yoy":-0.13143582,"capital_expense_share":0.3229475,"transfer_revenue_share":0.13543788},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00573680/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00573680"},"seo":{"slug":"broumov-00573680","path":"/cz/municipalities/broumov-00573680/"},"population":{"value":132,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4700000,"expenditure_czk":9300000,"financing_czk":4600000,"balance_czk":-4600000},{"stage":"revised","revenue_czk":5315250,"expenditure_czk":10245250,"financing_czk":4930000,"balance_czk":-4930000},{"stage":"actual","revenue_czk":5286925.69,"expenditure_czk":6008735.89,"financing_czk":721810.2,"balance_czk":-721810.2}],"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",3600000],["5169",934000],["5171",855000],["5011",768000],["5023",660000],["6122",500000],["5154",470000],["5901",230000],["5031",192000],["5365",140000],["5032",131000],["5139",119000],["5021",115000],["5499",93000],["5137",82000],["5168",58000],["5163",47000],["5175",37000],["5156",35000],["5162",30000],["5492",30000],["5172",25000],["5194",24000],["5173",21000],["5903",20000],["5132",15000],["5321",15000],["5138",10000],["5323",6000],["5151",5000],["5038",3000],["5136",3000],["5167",3000],["5179",3000],["5213",3000],["5229",3000],["5329",3000],["5364",3000],["5041",2000],["5153",2000],["5161",2000],["5221",2000],["5362",1000]],"economic_expenditure_total_czk":9300000,"economic_financing":[["8117",4500000],["8115",100000]],"economic_financing_total_czk":4600000,"economic_revenue":[["1211",1694000],["1121",892000],["1111",609000],["1511",302000],["2131",260000],["1122",140000],["1113",124000],["2141",106000],["1345",103000],["2132",103000],["4112",102000],["2324",62000],["1112",52000],["3111",50000],["2111",49000],["1386",20000],["1387",10000],["2133",8000],["2310",5000],["1341",3000],["2112",2000],["2321",2000],["1361",1000],["2222",1000]],"economic_revenue_total_czk":4700000,"purpose_expenditure":[["2212",3070000],["6171",1536000],["6112",940000],["2219",724000],["3639",553000],["2223",500000],["3631",430000],["3722",280000],["3399",270000],["2341",200000],["6399",140000],["3745",130000],["3326",80000],["3612",62000],["3412",40000],["5213",40000],["6320",40000],["6114",34000],["5512",30000],["2310",20000],["3319",20000],["3421",20000],["3721",20000],["4356",20000],["2321",10000],["3312",10000],["3314",10000],["3341",10000],["3632",10000],["3723",10000],["3725",10000],["5212",10000],["6310",7000],["2292",6000],["3522",3000],["6402",3000],["3513",1000],["3525",1000]],"purpose_expenditure_total_czk":9300000},"revised":{"economic_expenditure":[["6121",3680000],["5171",1580000],["5011",770250],["5169",762000],["5023",660000],["6122",571000],["5154",482000],["5031",234000],["5901",230000],["5139",174700],["5365",140000],["5032",131000],["5021",128000],["5137",121000],["5168",86500],["5499",86000],["5175",60000],["5163",47000],["5492",35000],["5156",34000],["5162",30000],["5194",26000],["5172",25000],["5173",20400],["5903",20000],["5321",15000],["5132",13000],["5123",11000],["5138",10000],["5151",9000],["5222",7000],["5179",6000],["5323",6000],["5038",3000],["5136",3000],["5153",3000],["5167",3000],["5213",3000],["5229",3000],["5329",3000],["5364",3000],["5041",2000],["5134",2000],["5161",2000],["5221",2000],["5019",1000],["5362",1000],["5039",400]],"economic_expenditure_total_czk":10245250,"economic_financing":[["8117",4500000],["8115",2430000],["8118",-2000000]],"economic_financing_total_czk":4930000,"economic_revenue":[["1211",1675000],["1121",896000],["1111",618000],["4122",400000],["1511",304000],["2131",240000],["1122",131000],["1113",116000],["2141",106000],["1345",103000],["2132",103000],["4112",102000],["4116",101250],["4213",80000],["2324",62000],["1112",58000],["3111",50000],["2111",48000],["4111",34000],["1386",32000],["2310",25000],["1387",10000],["2133",9000],["1341",5000],["2112",2000],["2321",2000],["1361",1000],["1381",1000],["2222",1000]],"economic_revenue_total_czk":5315250,"purpose_expenditure":[["2212",3070000],["6171",1536000],["6112",940000],["3326",820000],["2219",724000],["3639",617250],["2223",500000],["3631",430000],["3399",341000],["3722",290000],["2341",200000],["3612",142000],["6399",140000],["3745",130000],["3412",40000],["5213",40000],["6320",40000],["6114",34000],["5512",30000],["2310",20000],["3319",20000],["3421",20000],["4356",20000],["2321",10000],["3312",10000],["3314",10000],["3341",10000],["3721",10000],["3723",10000],["3725",10000],["5212",10000],["6310",7000],["2292",6000],["3522",3000],["6402",3000],["3513",1000],["3525",1000]],"purpose_expenditure_total_czk":10245250},"actual":{"economic_expenditure":[["6121",1870232.21],["5171",816189.21],["5011",665891],["5023",615986],["5169",559304.4],["5154",432543.38],["5031",136090],["5365",131880],["5032",111572],["5139",104327.03],["5021",93526],["5137",90704.84],["5168",83505.29],["6122",70274],["5175",52600.25],["5163",35043],["5162",25127.4],["5194",24219.38],["5492",21000],["5156",13379],["5123",10302.4],["5173",8548],["5222",7000],["5151",5191],["5323",5168],["5138",4600],["5179",2658.32],["5329",2025],["5321",2000],["5153",1380],["5134",1276],["5213",1000],["5221",1000],["5019",952],["5041",644.78],["5038",584],["5161",422],["5039",322],["5132",268]],"economic_expenditure_total_czk":6008735.89,"economic_financing":[["8115",721810.2]],"economic_financing_total_czk":721810.2,"economic_revenue":[["1211",1675171.12],["1121",896625.29],["1111",618265.88],["4122",400000],["1511",331683.5],["2131",249930],["1345",142192],["1122",131880],["1113",118537.84],["2132",109959],["4112",102300],["4116",101250],["2141",97168.61],["4213",80000],["1112",58449.22],["2324",44471],["1386",32667.58],["4111",32500],["2111",29399],["2310",14320],["1387",12803.37],["1341",5150],["2112",920],["1361",600],["2133",420],["1381",262.28]],"economic_revenue_total_czk":5286925.69,"purpose_expenditure":[["2212",1749300.21],["6171",1238530.76],["3326",727473.84],["6112",682373],["3639",322655.12],["3722",281289.01],["3399",278155.56],["3631",270846.28],["6399",131880],["3612",93139.01],["3745",86235.74],["6114",33297.84],["6320",32106],["3412",31747.21],["5512",20000],["3721",5696.87],["2292",5168],["3725",3536.96],["4356",3340],["3723",3146.48],["6310",2937],["3314",2040],["3319",1046],["3522",1000],["3525",1000],["2219",795]],"purpose_expenditure_total_czk":6008735.89}},"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."}}}}