{"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:00578231","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00578231","name":"Obec Brada-Rybníček","short_name":"Brada-Rybníček","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Jičín","municipality_code":549100},"amounts":{"revenue_approved":4000900,"revenue_adjusted":4736670,"revenue_actual":4664705.05,"expense_approved":4255000,"expense_adjusted":7741045,"expense_actual":6104578.43,"tax_revenue":3985407.88,"nontax_revenue":200487.17,"capital_revenue":95000,"transfer_revenue":383810,"current_expense":4968975.89,"capital_expense":1135602.54,"budget_balance":-1439873.38,"cash_current":1754852.36,"cash_previous":3627255.45},"ratios":{"revenue_execution":0.98480685,"expense_execution":0.78859875,"balance_to_revenue":-0.30867405,"cash_to_expense":0.28746495,"cash_yoy":-0.51620381,"capital_expense_share":0.18602473,"transfer_revenue_share":0.08227959},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00578231/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00578231"},"seo":{"slug":"brada-rybnicek","path":"/cz/municipalities/brada-rybnicek/"},"population":{"value":192,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4000900,"expenditure_czk":4255000,"financing_czk":254100,"balance_czk":-254100},{"stage":"revised","revenue_czk":4736670,"expenditure_czk":7741045,"financing_czk":3004375,"balance_czk":-3004375},{"stage":"actual","revenue_czk":4664705.05,"expenditure_czk":6104578.43,"financing_czk":1439873.38,"balance_czk":-1439873.38}],"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",1132000],["5171",790000],["5023",660000],["5329",280000],["5154",238000],["5151",233000],["5139",180000],["5141",140000],["6122",130000],["5032",83000],["5031",50000],["5365",50000],["6121",50000],["5163",40000],["5175",40000],["5222",35000],["5021",32000],["5364",22000],["5136",18000],["5156",15000],["5194",15000],["5162",8000],["5339",5000],["5137",3000],["5161",2000],["5168",2000],["5038",1000],["5362",1000]],"economic_expenditure_total_czk":4255000,"economic_financing":[["8115",674100],["8124",-420000]],"economic_financing_total_czk":254100,"economic_revenue":[["1211",1646100],["1121",890000],["1111",592000],["1345",180000],["1511",180000],["1113",120000],["1122",100000],["4112",71800],["2324",70000],["1112",50000],["1342",50000],["2141",19000],["2111",18000],["1361",10000],["1341",4000]],"economic_revenue_total_czk":4000900,"purpose_expenditure":[["2219",750000],["6171",750000],["6112",720000],["2321",540000],["3722",400000],["3745",350000],["3631",200000],["6310",150000],["2212",80000],["3399",60000],["5512",60000],["6399",50000],["3314",38000],["2310",30000],["6320",30000],["6402",22000],["3326",15000],["3419",10000]],"purpose_expenditure_total_czk":4255000},"revised":{"economic_expenditure":[["5171",2065000],["5169",1882000],["5023",690000],["6122",626100],["6121",300000],["5329",280000],["6129",265000],["5154",238000],["5151",233000],["5011",220000],["5139",180000],["5365",150000],["5141",140000],["5032",83000],["5137",70445],["5021",64500],["5031",50000],["5163",40000],["5175",40000],["5222",35000],["5364",22000],["5136",18000],["5156",15000],["5194",15000],["5162",8000],["5339",5000],["5161",2000],["5168",2000],["5038",1000],["5362",1000]],"economic_expenditure_total_czk":7741045,"economic_financing":[["8115",3824375],["8118",-2000000],["8117",1600000],["8124",-420000]],"economic_financing_total_czk":3004375,"economic_revenue":[["1211",1646100],["1121",890000],["1111",592000],["4216",347270],["1345",235000],["1511",230000],["1122",150000],["1113",120000],["3111",95000],["4112",71800],["2324",70000],["2111",53000],["1112",50000],["1342",50000],["2141",50000],["4111",32500],["1386",20000],["1335",10000],["1361",10000],["1387",10000],["1341",4000]],"economic_revenue_total_czk":4736670,"purpose_expenditure":[["2219",1810000],["6171",1566100],["3745",1465000],["6112",750000],["2321",540000],["3722",500000],["3631",340000],["6310",150000],["6399",150000],["3314",130445],["2212",80000],["3399",60000],["5512",60000],["6114",32500],["2310",30000],["6320",30000],["6402",22000],["3326",15000],["3419",10000]],"purpose_expenditure_total_czk":7741045},"actual":{"economic_expenditure":[["5169",1507358.87],["5171",967416.6],["5023",682191],["6122",645646.57],["6121",489955.97],["5329",281984.5],["5137",235197.91],["5154",206307.56],["5011",204513],["5365",147840],["5139",137251.96],["5141",117094.29],["5032",79816],["5151",78127.3],["5163",46376.05],["5031",40494],["5175",36669],["5222",30000],["5021",28404],["5123",25325.3],["5364",20344],["5362",18563],["5136",17044],["5492",12000],["5156",8522.25],["5499",7000],["5168",6561.3],["5179",5067],["5339",5000],["5162",3588],["5321",3100],["5173",2970],["5194",2861],["5134",2024],["5161",1102],["5038",862]],"economic_expenditure_total_czk":6104578.43,"economic_financing":[["8117",3600000],["8118",-2000000],["8124",-432529.71],["8115",272403.09]],"economic_financing_total_czk":1439873.38,"economic_revenue":[["1211",1617450.74],["1121",865426.09],["1111",585432.85],["4213",279510],["1345",235798.48],["1511",209920.1],["1122",147840],["1113",114439.68],["3111",95000],["2324",93853.95],["4112",71800],["1342",70620],["2111",57735],["1112",56420.78],["2141",48898.22],["4111",32500],["1386",31529.41],["1334",27039.6],["1387",12358.23],["1335",7023.6],["1341",3450],["1361",400],["1381",255.22],["1382",3.1]],"economic_revenue_total_czk":4664705.05,"purpose_expenditure":[["3745",1424292.44],["6171",1260100.37],["2219",1060930.42],["6112",743601],["3722",418966.11],["2321",354051.3],["3631",203511.97],["6399",147840],["3314",129638.3],["6310",122339.34],["5512",55796],["3399",53528],["2212",52996.5],["6114",29677.4],["6402",20344],["2310",13652.56],["3326",13312.72]],"purpose_expenditure_total_czk":6104578.43}},"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."}}}}