{"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:00831778","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00831778","name":"Obec Brodec","short_name":"Brodec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":546895},"amounts":{"revenue_approved":1937500,"revenue_adjusted":1937500,"revenue_actual":2255559.39,"expense_approved":1937500,"expense_adjusted":1937500,"expense_actual":1375455.16,"tax_revenue":1982441.38,"nontax_revenue":53318.01,"capital_revenue":5000,"transfer_revenue":214800,"current_expense":1210475.16,"capital_expense":164980,"budget_balance":880104.23,"cash_current":4663193.62,"cash_previous":3898886.39},"ratios":{"revenue_execution":1.16415969,"expense_execution":0.70991234,"balance_to_revenue":0.39019333,"cash_to_expense":3.39029127,"cash_yoy":0.19603219,"capital_expense_share":0.11994575,"transfer_revenue_share":0.09523137},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00831778/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00831778"},"seo":{"slug":"brodec","path":"/cz/municipalities/brodec/"},"population":{"value":88,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1937500,"expenditure_czk":1937500,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":1937500,"expenditure_czk":1937500,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":2255559.39,"expenditure_czk":1375455.16,"financing_czk":-880104.23,"balance_czk":880104.23}],"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",754000],["5011",400000],["5154",348000],["5171",113500],["5031",110000],["5139",65000],["5032",30000],["5039",30000],["5162",25000],["5141",11000],["5156",10000],["5163",10000],["5321",10000],["5038",5000],["5151",5000],["5329",5000],["5363",5000],["5161",1000]],"economic_expenditure_total_czk":1937500,"economic_revenue":[["1211",750000],["1121",350000],["1511",270000],["1111",240000],["4116",200400],["1113",60000],["2131",22000],["2111",20000],["1112",15000],["1386",7000],["1387",3000],["2141",100]],"economic_revenue_total_czk":1937500,"purpose_expenditure":[["6171",1263000],["3722",470000],["3631",90000],["2219",38500],["3745",30000],["6310",21000],["3639",20000],["2212",5000]],"purpose_expenditure_total_czk":1937500,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",583900],["5011",400000],["5154",348000],["6122",175000],["5171",113500],["5031",110000],["5139",65000],["5032",30000],["5039",30000],["5162",25000],["5141",11000],["5156",10000],["5163",10000],["5038",5000],["5151",5000],["5329",5000],["5363",5000],["5176",3000],["5321",2000],["5161",1000],["5362",100]],"economic_expenditure_total_czk":1937500,"economic_revenue":[["1211",750000],["1121",350000],["1511",270000],["1111",240000],["4116",200400],["1113",60000],["2131",22000],["2111",20000],["1112",15000],["1386",7000],["1387",3000],["2141",100]],"economic_revenue_total_czk":1937500,"purpose_expenditure":[["6171",1208000],["3722",350000],["3745",205000],["3631",90000],["2219",38500],["6310",21000],["3639",20000],["2212",5000]],"purpose_expenditure_total_czk":1937500,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5169",446730.87],["5011",423051],["6122",164980],["5154",129490.26],["5031",96717],["5032",21092],["5137",15230],["5171",14832.18],["5039",12695],["5162",12683.4],["5139",8056],["5163",7903.3],["5141",5728.2],["5363",5000],["5156",4020],["5176",2957.95],["5329",2550],["5182",-2457],["5038",2339],["5321",1200],["5151",556],["5362",100]],"economic_expenditure_total_czk":1375455.16,"economic_financing":[["8115",-766764.23],["8124",-113340]],"economic_financing_total_czk":-880104.23,"economic_revenue":[["1211",845658.84],["1121",453024.15],["1111",304728.21],["1511",266545.83],["4116",214800],["1113",59857.82],["2111",31462.5],["1112",29524.84],["2131",21523],["1386",16503.34],["1387",6468.48],["3113",5000],["2141",332.51],["1381",129.87]],"economic_revenue_total_czk":2255559.39,"purpose_expenditure":[["6171",895629.86],["3722",248122],["3745",186415],["3631",31656.8],["6310",13631.5]],"purpose_expenditure_total_czk":1375455.16}},"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."}}}}