{"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:00263389","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00263389","name":"Obec Brňany","short_name":"Brňany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":564613},"amounts":{"revenue_approved":10700000,"revenue_adjusted":11671500,"revenue_actual":11496910.83,"expense_approved":11700000,"expense_adjusted":15490500,"expense_actual":8628000.37,"tax_revenue":11040807.03,"nontax_revenue":304203.8,"capital_revenue":0,"transfer_revenue":151900,"current_expense":8167011.96,"capital_expense":460988.41,"budget_balance":2868910.46,"cash_current":14988295.24,"cash_previous":11619384.78},"ratios":{"revenue_execution":0.98504141,"expense_execution":0.55698656,"balance_to_revenue":0.24953751,"cash_to_expense":1.73716905,"cash_yoy":0.2899388,"capital_expense_share":0.05342935,"transfer_revenue_share":0.01321224},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00263389/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00263389"},"seo":{"slug":"brnany","path":"/cz/municipalities/brnany/"},"population":{"value":474,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10700000,"expenditure_czk":11700000,"financing_czk":1000000,"balance_czk":-1000000},{"stage":"revised","revenue_czk":11671500,"expenditure_czk":15490500,"financing_czk":3819000,"balance_czk":-3819000},{"stage":"actual","revenue_czk":11496910.83,"expenditure_czk":8628000.37,"financing_czk":-2868910.46,"balance_czk":2868910.46}],"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",3000000],["5171",2380000],["5169",1692000],["5023",1285000],["5021",560000],["5153",392000],["5154",309000],["5331",300000],["5166",200000],["5229",200000],["5031",196000],["5151",160000],["5137",130000],["5032",126000],["5139",119000],["5168",100000],["5903",100000],["5175",98000],["5163",86000],["5222",54500],["5194",50000],["5156",43000],["5162",29000],["5223",25000],["5365",10000],["5321",8000],["5362",8000],["5329",7500],["5136",7000],["5164",6000],["5173",6000],["5041",5000],["5167",4000],["5161",3000],["5038",1000]],"economic_expenditure_total_czk":11700000,"economic_financing":[["8115",1000000]],"economic_financing_total_czk":1000000,"economic_revenue":[["1211",4500000],["1121",2200000],["1111",1427000],["1511",1300000],["1113",350000],["1345",307000],["2324",140000],["4112",116400],["1112",100000],["1381",70000],["1386",60000],["2131",49000],["2132",24000],["1387",20000],["1122",18300],["1341",11300],["2111",5000],["1361",1000],["2119",1000]],"economic_revenue_total_czk":10700000,"purpose_expenditure":[["3322",2011000],["2321",2000000],["6171",1826000],["6112",1589000],["3722",855000],["3111",686000],["2219",556000],["3399",350000],["3419",328000],["3725",300000],["3745",276000],["3392",264000],["3631",120000],["2212",100000],["5213",100000],["6320",81000],["1039",50000],["3632",50000],["3412",33000],["3421",30000],["3525",20000],["4344",20000],["3314",18000],["3341",10000],["4341",10000],["3543",5000],["6310",5000],["3721",3000],["4379",3000],["3639",1000]],"purpose_expenditure_total_czk":11700000},"revised":{"economic_expenditure":[["5171",5203000],["6121",2887000],["5169",1587500],["5023",1326000],["5021",714700],["5153",393000],["6122",379000],["5154",309000],["5331",300000],["5031",250000],["5229",230000],["5139",223000],["5137",171000],["5166",159000],["5032",145000],["5151",135000],["5011",116000],["5321",108000],["5168",101000],["5175",100000],["5903",100000],["6125",90000],["5163",86000],["5222",73500],["5156",53000],["5329",37500],["5364",37000],["5492",31000],["5162",29000],["5365",28300],["5223",25000],["5194",19000],["5362",8000],["5136",7000],["5173",7000],["5164",6000],["5041",5000],["5167",4000],["5161",3000],["5038",2000],["5132",1000],["5134",1000]],"economic_expenditure_total_czk":15490500,"economic_financing":[["8115",3819000]],"economic_financing_total_czk":3819000,"economic_revenue":[["1211",4500000],["1121",2377000],["1111",1672000],["1511",1610000],["1113",350000],["1345",317000],["1112",155000],["2324",145500],["4112",119400],["1386",87000],["1381",70000],["2131",49000],["2111",48500],["2132",44000],["1387",34000],["4111",32500],["2212",30000],["1122",18300],["1341",10300],["1361",1000],["2119",1000]],"economic_revenue_total_czk":11671500,"purpose_expenditure":[["3322",4011000],["2321",2000000],["6171",1944500],["6112",1643000],["3722",861000],["3745",704700],["2219",676000],["3111",636000],["5512",560000],["3392",361000],["3399",350000],["3419",328000],["3725",300000],["3632",172000],["3639",156000],["3412",133000],["3631",120000],["2212",100000],["5213",100000],["6320",81000],["1039",50000],["6402",37000],["3421",30000],["3525",20000],["4344",20000],["6114",20000],["6399",18300],["3314",18000],["3341",10000],["4341",10000],["3721",7000],["3543",5000],["6310",5000],["4379",3000]],"purpose_expenditure_total_czk":15490500},"actual":{"economic_expenditure":[["5171",2021602.18],["5169",1492074.65],["5023",1325012],["5021",660424],["5331",300210],["5153",266641.76],["5031",249697],["6122",246927.75],["5154",243174.18],["5229",230000],["5139",171065.6],["5166",158806.5],["5032",144180],["6121",128824.95],["5011",117524],["5151",112040.22],["5321",107800],["5168",100527.56],["6125",85235.71],["5163",80336.6],["5222",71110],["5137",60538.63],["5156",50582.23],["5175",41499],["5364",37014],["5492",31000],["5162",26526.05],["5223",20000],["5365",19270],["5194",9404],["5329",7300],["5164",5916],["5134",1756],["5161",1351],["5038",1016],["5362",862],["5132",396],["5041",245.8],["5173",109]],"economic_expenditure_total_czk":8628000.37,"economic_financing":[["8115",-3368910.46],["8901",500000]],"economic_financing_total_czk":-2868910.46,"economic_revenue":[["1211",4449288.95],["1121",2376077.52],["1111",1668698.74],["1511",1609572.96],["1345",316996],["1113",314596.05],["1112",154986.72],["2324",133253.8],["4112",119400],["1386",86527.96],["2111",48500],["2131",48450],["2132",44000],["1387",33935.8],["4111",32500],["2212",30000],["1122",18270],["1341",10200],["1361",850],["1381",731.55],["1382",74.78]],"economic_revenue_total_czk":11496910.83,"purpose_expenditure":[["6171",1688414.88],["6112",1625261],["3722",860158.94],["2219",671159.34],["3111",561616.66],["5512",559664.52],["3745",441407.23],["3322",278069.26],["3392",277805.9],["3725",275437.18],["3419",245908.22],["3399",238379.8],["3632",168196],["3639",155959],["2321",108919.13],["3412",99486.2],["3631",94727],["6320",76740],["1039",50000],["6402",37014],["3525",20000],["4344",20000],["6399",18270],["6114",17065],["3314",14009],["3421",8963],["3721",5893.51],["6310",3596.6],["4379",3000],["4341",2879]],"purpose_expenditure_total_czk":8628000.37}},"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."}}}}