{"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:00265845","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00265845","name":"Obec Braňany","short_name":"Braňany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Most","municipality_code":567060},"amounts":{"revenue_approved":44547738.28,"revenue_adjusted":48718684.13,"revenue_actual":44047228.94,"expense_approved":125579000,"expense_adjusted":134435769,"expense_actual":69708786.62,"tax_revenue":27758491.92,"nontax_revenue":10787492.9,"capital_revenue":825090.91,"transfer_revenue":4676153.21,"current_expense":35804498.23,"capital_expense":33904288.39,"budget_balance":-25661557.68,"cash_current":26318937.21,"cash_previous":81441106.6},"ratios":{"revenue_execution":0.90411368,"expense_execution":0.51852857,"balance_to_revenue":-0.58259187,"cash_to_expense":0.37755552,"cash_yoy":-0.67683473,"capital_expense_share":0.48637037,"transfer_revenue_share":0.10616226},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00265845/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00265845"},"seo":{"slug":"branany","path":"/cz/municipalities/branany/"},"population":{"value":1208,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":44547738.28,"expenditure_czk":125579000,"financing_czk":81031261.72,"balance_czk":-81031261.72},{"stage":"revised","revenue_czk":48718684.13,"expenditure_czk":134435769,"financing_czk":85717084.87,"balance_czk":-85717084.87},{"stage":"actual","revenue_czk":44047228.94,"expenditure_czk":69708786.62,"financing_czk":25661557.68,"balance_czk":-25661557.68}],"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",78000000],["5171",8090000],["5169",6733000],["5011",6620000],["5331",5856000],["5137",3640000],["5031",2400000],["5023",2000000],["5139",1837000],["5021",1736000],["5032",1182000],["5365",1000000],["5154",806000],["6122",660000],["5499",610000],["5660",600000],["5362",515000],["5163",470000],["6119",400000],["5152",370000],["5156",290000],["5166",250000],["5151",173000],["5167",150000],["5194",150000],["5222",130000],["5175",125000],["5136",120000],["5492",120000],["5134",100000],["5038",60000],["5162",60000],["6130",50000],["5019",40000],["5179",39000],["5132",32000],["5157",30000],["5161",30000],["5172",20000],["5041",10000],["5122",10000],["5173",10000],["5223",10000],["5321",10000],["5901",10000],["5039",8000],["5131",7000],["5133",5000],["5192",5000]],"economic_expenditure_total_czk":125579000,"economic_financing":[["8115",81031261.72]],"economic_financing_total_czk":81031261.72,"economic_revenue":[["1211",12000000],["2132",6930000],["1121",5500000],["1111",4500000],["2111",4148000],["4213",4073246.28],["2141",1500000],["1511",1000000],["1113",900000],["1122",900000],["2324",750000],["1345",560000],["2460",350000],["1356",300000],["4112",279491],["1112",250000],["1386",150000],["2131",90001],["1387",80000],["1381",60000],["1334",50000],["1341",45000],["4121",40000],["1335",35000],["3111",20000],["1361",15000],["2119",15000],["1343",7000]],"economic_revenue_total_czk":44547738.28,"purpose_expenditure":[["3429",35145000],["3115",23000000],["2219",11540000],["3612",10666000],["3639",8346000],["3113",6906000],["6171",6472000],["5512",4920000],["2321",4240000],["6112",2711000],["3631",2693000],["3399",1516000],["3722",1500000],["3723",1500000],["6399",1000000],["3392",752000],["3412",666000],["3632",572000],["3635",400000],["3745",280000],["3314",172000],["3341",160000],["3511",102000],["3419",100000],["3721",100000],["2212",50000],["6310",50000],["3539",10000],["5299",10000]],"purpose_expenditure_total_czk":125579000},"revised":{"economic_expenditure":[["6121",81070450.3],["5171",8783000],["5169",7168142.31],["5011",6620000],["5331",5856000],["5137",3568867],["5031",2400000],["5909",2029012],["5023",2000000],["5139",1981333],["5021",1709414],["5154",1267173.77],["5152",1253037.21],["5032",1182000],["5336",864712.8],["6122",665765.92],["5499",610000],["5660",600000],["5157",545300],["5163",470000],["5365",451600],["6119",400000],["5151",391840],["5362",370000],["5156",295000],["5134",230000],["5166",180000],["5175",136776],["5167",136657.69],["5194",130000],["5222",130000],["5123",123000],["5136",120000],["5492",120000],["5178",100000],["5038",60000],["5162",60000],["6130",50000],["5019",40000],["5172",40000],["5179",39200],["5168",36000],["5132",32000],["5161",30810],["5041",10000],["5122",10000],["5173",10000],["5223",10000],["5321",10000],["5903",10000],["5039",8000],["5131",7000],["5192",6586],["5133",5000],["5364",1591],["5363",500]],"economic_expenditure_total_czk":134435769,"economic_financing":[["8115",85717084.87]],"economic_financing_total_czk":85717084.87,"economic_revenue":[["1211",12200000],["2132",6930000],["1121",5500000],["1111",4500000],["2111",4448000],["4213",4073246.28],["2324",1917100],["2141",1500000],["1511",1400000],["3111",1018360],["1113",900000],["4116",895736.8],["1345",560032],["1112",370000],["1122",351600],["2460",350000],["1356",318000],["4112",279500],["1386",240000],["4222",200000],["2131",130001],["4122",130000],["1387",94000],["1381",60000],["1334",50000],["1341",45000],["4121",40000],["2322",39200],["2321",37000],["1335",35000],["4111",33549],["2329",26359.05],["2119",25000],["1361",15000],["1343",7000]],"economic_revenue_total_czk":48718684.13,"purpose_expenditure":[["3429",35145000],["3115",23000000],["3612",14321342.53],["2219",11540000],["3113",8830712.8],["3639",8493802.22],["6171",6446349],["3631",5487000],["5512",5126920.45],["2321",4240000],["6112",2711000],["3399",1893000],["3723",1500000],["3722",1400000],["3392",752000],["3412",731000],["6399",656600],["3632",572000],["3635",400000],["3745",280000],["3721",200000],["3314",176300],["3341",160000],["3511",102000],["3419",100000],["2212",50000],["6310",50000],["6114",49151],["3539",10000],["5213",10000],["6402",1591]],"purpose_expenditure_total_czk":134435769},"actual":{"economic_expenditure":[["6121",33524119.7],["5331",5856000],["5011",4851686.42],["5171",4810805.95],["5169",4087538.56],["5909",2029012],["5031",1658745],["5023",1562536],["5139",1393728.87],["5021",1220820.98],["5152",1154662.25],["5154",1135778.6],["5336",864712.8],["5032",677665],["5137",614840.26],["5157",536624.73],["5499",470658.56],["5163",404189.4],["5151",360489],["5365",351540],["5660",300000],["5362",210562],["5134",196756.32],["6122",193344.69],["6119",186824],["5156",172070.6],["5222",130000],["5123",122978.24],["5194",108899.66],["5166",105298],["5178",79135.21],["5167",60672.58],["5175",59718],["5162",43950.27],["5168",35091],["5179",28668.71],["5161",24715.2],["5038",24404],["5132",20549.21],["5172",17239],["5041",7443.85],["5192",3586],["5019",2599],["5321",2500],["5131",1660],["5364",1591],["5039",879],["5173",557],["5363",500],["5136",440]],"economic_expenditure_total_czk":69708786.62,"economic_financing":[["8118",-75965351.27],["8117",57311016.37],["8115",43980642.49],["8901",335250.09]],"economic_financing_total_czk":25661557.68,"economic_revenue":[["1211",12292846.26],["1121",6589126.4],["2132",6094616.74],["1111",4493924.19],["4213",3093893.41],["2111",2538622.65],["1511",1410074.45],["2324",1296785.47],["4116",895736.8],["1113",870288.72],["3111",825090.91],["1345",572332],["1112",429365.02],["2141",358746.64],["1122",351540],["1356",317699.88],["2460",284690.6],["4112",279500],["1386",240026.81],["4222",200000],["4122",130000],["2131",98833.54],["1387",94077.95],["1334",44722],["4121",43474],["1341",39425],["2322",39200],["2321",37000],["4111",33549],["2329",26359.05],["2119",12638.21],["1361",9290],["1343",1890],["1381",1863.24]],"economic_revenue_total_czk":44047228.94,"purpose_expenditure":[["3612",10758629.84],["3115",9504565.82],["2219",9204122.88],["3113",8747355.42],["3639",5668498.26],["3631",4723257.41],["6171",4109265.59],["2321",3713232],["3429",3172096.06],["5512",2624651.78],["6112",2017774.76],["3399",1209590.57],["3723",977073.28],["3722",949826],["3412",596279.13],["6399",547402],["3392",284346.69],["3745",194609.65],["3635",186824],["3314",133832.58],["3419",100000],["3721",94544.56],["3511",63114.48],["6114",42027.48],["2212",39809],["6310",31022.73],["3341",12129.65],["6402",1591],["3632",1314]],"purpose_expenditure_total_czk":69708786.62}},"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."}}}}