{"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:00243663","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00243663","name":"Obec Branov","short_name":"Branov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Rakovník","municipality_code":541672},"amounts":{"revenue_approved":8594200,"revenue_adjusted":10766639,"revenue_actual":8870335.01,"expense_approved":7944160,"expense_adjusted":9966599,"expense_actual":6123843.35,"tax_revenue":5933910.73,"nontax_revenue":1574574.28,"capital_revenue":0,"transfer_revenue":1361850,"current_expense":5639154.15,"capital_expense":484689.2,"budget_balance":2746491.66,"cash_current":9011121.73,"cash_previous":6764670.07},"ratios":{"revenue_execution":0.82387224,"expense_execution":0.61443661,"balance_to_revenue":0.3096266,"cash_to_expense":1.47148142,"cash_yoy":0.33208592,"capital_expense_share":0.07914788,"transfer_revenue_share":0.15352859},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00243663/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00243663"},"seo":{"slug":"branov","path":"/cz/municipalities/branov/"},"population":{"value":190,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8594200,"expenditure_czk":7944160,"financing_czk":-650040,"balance_czk":650040},{"stage":"revised","revenue_czk":10766639,"expenditure_czk":9966599,"financing_czk":-800040,"balance_czk":800040},{"stage":"actual","revenue_czk":8870335.01,"expenditure_czk":6123843.35,"financing_czk":-2746491.66,"balance_czk":2746491.66}],"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",2365800],["5171",1770000],["5901",730460],["5021",550000],["5154",483000],["5023",440000],["6122",350000],["5163",287000],["5139",221500],["5137",132000],["5151",106500],["5175",70000],["5329",46000],["5032",40000],["5168",40000],["5144",39000],["5194",32000],["5362",30200],["5903",30000],["5156",29500],["5213",24000],["5166",20000],["5162",15000],["5164",14000],["5222",12000],["5161",10000],["5167",10000],["5172",10000],["5339",6000],["5155",5000],["5192",4200],["5365",4000],["5134",3500],["5179",3000],["5219",3000],["5229",3000],["5038",2000],["5321",1500],["5136",1000]],"economic_expenditure_total_czk":7944160,"economic_financing":[["8124",-650040]],"economic_financing_total_czk":-650040,"economic_revenue":[["1211",2570000],["1121",1314300],["4222",1250000],["1111",830000],["2111",702000],["2321",578000],["1511",330000],["2132",256000],["1345",190000],["1113",160700],["3111",150000],["1112",76200],["1342",75000],["2324",40000],["1386",25000],["2131",17000],["1387",11000],["1341",6000],["1334",5000],["2112",5000],["2141",2000],["1361",1000]],"economic_revenue_total_czk":8594200,"purpose_expenditure":[["6171",2041860],["3745",1000000],["2321",927800],["2212",611500],["3612",535500],["6112",480000],["3722",450000],["3412",301000],["3319",275000],["3399",267000],["3419",239000],["5512",166500],["2310",122000],["3723",106000],["3631",100000],["6310",99000],["2292",44000],["3721",40000],["6320",35000],["5213",30000],["2141",24000],["6399",20000],["3421",10000],["3632",8000],["3113",6000],["6409",5000]],"purpose_expenditure_total_czk":7944160},"revised":{"economic_expenditure":[["5169",2254660.21],["5171",1509944.46],["5366",1039172.16],["5901",958227],["5154",736216.77],["5021",587767.08],["6122",489656.2],["5023",440269],["5139",227981.3],["5151",207309.03],["5137",194354.5],["5365",190900],["5141",187000],["6121",163100],["5163",149858],["6123",117733],["5175",87156],["5329",46000],["5032",41620],["5168",40000],["5144",39000],["5194",32000],["5903",30000],["5156",29500],["5213",24000],["5164",22270.8],["5339",21000],["5362",-16902],["6119",16000],["5162",15200],["5222",12000],["5161",10085],["5167",10000],["5172",10000],["5221",9800],["5192",7000],["5155",5000],["5031",4464],["5134",3500],["5179",3000],["5219",3000],["5229",3000],["5321",1500],["5038",1464.49],["5136",1440],["5173",352]],"economic_expenditure_total_czk":9966599,"economic_financing":[["8124",-800040]],"economic_financing_total_czk":-800040,"economic_revenue":[["1211",2570000],["4222",1450000],["1121",1314300],["1111",894000],["2111",740917],["4213",697550],["2321",587000],["4122",360000],["1345",351960],["1511",330000],["2132",316000],["1122",186900],["2329",183675],["1113",176700],["2324",125457],["1342",93040],["1112",86200],["4112",71800],["1386",57000],["2112",54640],["2131",52000],["4111",32500],["1387",21000],["1341",6000],["1334",5000],["2141",2000],["1361",605],["1381",395]],"economic_revenue_total_czk":10766639,"purpose_expenditure":[["6171",2218605],["2321",1917560],["3745",963600],["3319",635000],["2212",611500],["6112",483000],["3612",463000],["3722",401800],["5512",371000],["3412",346000],["3399",326586],["3419",239000],["3723",176000],["6399",159798],["2310",146200],["3631",100000],["6310",99000],["6320",58108],["2292",44000],["3721",40000],["6114",32500],["5213",30000],["2141",24000],["3636",20000],["3635",16000],["3421",10000],["4379",9800],["3632",8000],["3113",6000],["3639",5542],["6409",5000]],"purpose_expenditure_total_czk":9966599},"actual":{"economic_expenditure":[["5169",1446580.85],["5366",1039172.16],["5154",667135.42],["5021",545770],["5023",442032],["5171",277952.74],["6122",187856.2],["5151",186364],["5365",178424],["5137",166934.5],["6121",163100],["5141",161535.8],["5139",159582.57],["6123",117733],["5163",67446.2],["5175",66250],["5329",46000],["5194",42539],["5032",41116],["5362",-27074.34],["5213",24000],["5168",21624.77],["5339",19000],["6119",16000],["5156",14094],["5162",13780.44],["5221",9800],["5164",8929.04],["5192",7000],["5031",4464],["5179",2874],["5161",2735],["5136",1440],["5321",1000],["5173",352],["5038",300]],"economic_expenditure_total_czk":6123843.35,"economic_financing":[["8115",-2246451.66],["8124",-500040]],"economic_financing_total_czk":-2746491.66,"economic_revenue":[["1211",2448346.56],["1121",1309816.64],["1111",890613.3],["4213",697550],["2111",583426.68],["2321",510300],["4122",360000],["1345",348609],["1511",324978.66],["4222",200000],["1122",186900],["2329",183674.83],["1113",173219.79],["2132",156779],["1342",93040],["1112",85395.75],["4112",71800],["2324",63276.95],["1386",47718.01],["2112",40460],["2131",36300],["4111",32500],["1387",18704.33],["1341",3600],["1334",2223.9],["1381",387.53],["2141",356.82],["1361",350],["1382",7.26]],"economic_revenue_total_czk":8870335.01,"purpose_expenditure":[["2321",1565344.89],["6171",1130823.01],["6112",483041.6],["3319",421977.55],["3722",359744.36],["3412",323640.21],["3399",316987.14],["5512",271833.29],["3745",243800.36],["3419",189593.82],["3723",164595],["6399",150249.66],["2212",92929.38],["2310",58705.87],["6320",58108],["3612",47383.76],["2292",44000],["3631",40637.37],["6114",32500],["3721",28795.58],["2141",24000],["3636",17605.5],["3635",16000],["4379",9800],["6310",9331.2],["3632",8000],["3639",5541.8],["6409",4874],["3113",4000]],"purpose_expenditure_total_czk":6123843.35}},"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."}}}}