{"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:00275735","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275735","name":"Obec Horní Branná","short_name":"Horní Branná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577120},"amounts":{"revenue_approved":52843752,"revenue_adjusted":57747083,"revenue_actual":58357169.31,"expense_approved":56027716,"expense_adjusted":63955507,"expense_actual":60374261.06,"tax_revenue":41593691.51,"nontax_revenue":10230453.8,"capital_revenue":12150,"transfer_revenue":6520874,"current_expense":41414678.65,"capital_expense":18959582.41,"budget_balance":-2017091.75,"cash_current":31888402.85,"cash_previous":33625130.06},"ratios":{"revenue_execution":1.0105648,"expense_execution":0.9440041,"balance_to_revenue":-0.03456459,"cash_to_expense":0.52817877,"cash_yoy":-0.05164968,"capital_expense_share":0.31403419,"transfer_revenue_share":0.11174075},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275735/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275735"},"seo":{"slug":"horni-branna","path":"/cz/municipalities/horni-branna/"},"population":{"value":1873,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":52843752,"expenditure_czk":56027716,"financing_czk":3183964,"balance_czk":-3183964},{"stage":"revised","revenue_czk":57747083,"expenditure_czk":63955507,"financing_czk":6208424,"balance_czk":-6208424},{"stage":"actual","revenue_czk":58357169.31,"expenditure_czk":60374261.06,"financing_czk":2017091.75,"balance_czk":-2017091.75}],"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",14665000],["5171",12505000],["5169",6561000],["5011",4880000],["5154",2760000],["5331",2642292],["6122",2630000],["5031",1693000],["5023",1350432],["5229",1027339],["5021",956400],["5032",653300],["5139",480000],["5323",376000],["5137",370000],["6130",290000],["5362",283821],["5329",267049],["5163",250000],["5156",208000],["5321",188960],["5499",126624],["6349",101093],["5903",100000],["5136",90000],["5194",90000],["5153",80000],["5132",70000],["5167",60000],["5364",49786],["5222",40000],["5175",35000],["5162",33000],["5038",23000],["5164",19520],["5161",18100],["5138",15000],["5492",15000],["5336",9000],["5221",8000],["5173",7000]],"economic_expenditure_total_czk":56027716,"economic_financing":[["8115",3183964]],"economic_financing_total_czk":3183964,"economic_revenue":[["1211",18847590],["1121",9599005],["1111",6770615],["2111",5994260],["2132",2478040],["4213",2219559],["1511",1800000],["1113",1213955],["1345",1041888],["2141",800000],["1112",711860],["4112",465800],["2324",219030],["1386",200000],["1387",100000],["1381",75000],["4111",64000],["2131",55000],["2139",40000],["1341",39000],["1361",25000],["1343",15000],["2112",15000],["3113",12150],["2329",12000],["1342",10000],["1344",10000],["4122",9000],["2119",1000]],"economic_revenue_total_czk":52843752,"purpose_expenditure":[["2310",10760000],["5512",5939775],["4351",5420500],["2212",5200000],["3119",5181292],["3639",5033546],["6171",3225800],["3322",2900000],["2419",2679292],["6112",1755464],["3722",1414520],["3723",1400000],["3631",913200],["3419",892160],["3612",650000],["3421",435000],["2292",376000],["2321",350000],["3314",255000],["3412",235000],["3399",189600],["6409",113821],["3632",105000],["3745",100000],["5213",100000],["4349",78960],["3313",70000],["6114",64000],["6402",49786],["3543",35000],["3315",30000],["3721",20000],["2122",13000],["3312",10000],["3319",10000],["3349",7000],["3311",5000],["3525",5000],["3900",5000]],"purpose_expenditure_total_czk":56027716},"revised":{"economic_expenditure":[["6121",15184750],["5171",15157509.61],["5169",7249053.3],["5011",5480035],["6122",4430000],["5331",2819678],["5154",2510000],["5031",1693000],["5023",1350432],["5229",1027339],["5021",957400],["5336",924830.39],["5365",843150],["5032",653300],["5139",485000],["5323",385500],["6130",353000],["5362",283821],["5329",267049],["5163",250000],["5137",220000],["5156",216600],["5321",188960],["5499",126624],["6349",101093],["5903",100000],["5136",90000],["5194",90000],["5153",80000],["5132",70000],["5167",60000],["5364",49786],["5366",43976.7],["5222",40000],["5175",35000],["5162",33000],["5038",23000],["5164",19520],["5161",18100],["5138",15000],["5492",15000],["5221",8000],["5173",7000]],"economic_expenditure_total_czk":63955507,"economic_financing":[["8115",6208424]],"economic_financing_total_czk":6208424,"economic_revenue":[["1211",18847590],["1121",9599005],["1111",6770615],["2111",6129260],["2132",2478040],["4213",2134108.61],["4122",2081535],["1511",1800000],["1113",1213955],["1345",1041888],["4116",924430.39],["4222",850000],["1122",843150],["2141",800000],["1112",711860],["4112",465800],["2324",376696],["1386",200000],["1387",100000],["1381",75000],["4111",65000],["2131",55000],["2139",40000],["1341",39000],["1361",25000],["1343",15000],["2112",15000],["3113",12150],["2329",12000],["1342",10000],["1344",10000],["2321",5000],["2119",1000]],"economic_revenue_total_czk":57747083,"purpose_expenditure":[["2310",10813000],["4351",7125544.61],["3639",6886512],["2212",6684450],["5512",6420875],["3119",5294508.39],["3322",3320000],["6171",3165800],["2419",2679292],["3612",1860000],["6112",1755464],["3722",1414520],["3723",1400000],["3631",913200],["3419",892160],["6399",843150],["3421",435000],["2292",376000],["2321",350000],["3314",255000],["3399",189600],["6409",113821],["3745",109500],["3632",105000],["5213",100000],["6402",89150],["4349",78960],["3313",70000],["6114",65000],["3543",35000],["3315",30000],["3721",20000],["2122",13000],["3312",10000],["3319",10000],["3412",10000],["3349",7000],["3311",5000],["3525",5000],["3900",5000]],"purpose_expenditure_total_czk":63955507},"actual":{"economic_expenditure":[["6121",15832765.58],["5171",14560131.96],["5169",6873634.96],["5011",5872891],["5331",2959678],["6122",2672724],["5154",2529564.71],["5031",1681521],["5023",1345714],["5362",-1329919],["5229",984953.01],["5336",924830.39],["5365",843150],["5021",764592],["5032",648503],["5139",389912.05],["5323",385500],["6130",353000],["5163",279293.75],["5329",267048.46],["5321",179405],["5156",168872.75],["5137",157006],["5499",127594],["5194",126057.37],["6349",101092.83],["5136",81735.02],["5153",75434],["5132",72293.3],["5222",70500],["5167",63410.8],["5364",49786],["5138",45445.4],["5366",43976.7],["5162",29000.02],["5175",27565],["5038",24569],["5492",22500],["5173",20490],["5161",18714],["5164",10890],["5019",8120],["5192",5828],["5363",4000],["5039",487]],"economic_expenditure_total_czk":60374261.06,"economic_financing":[["8115",1798376.21],["8901",218715.54]],"economic_financing_total_czk":2017091.75,"economic_revenue":[["1211",18549619.22],["1121",9926075.95],["1111",6780359.55],["2111",6617320.09],["2132",2502993],["4213",2134108.61],["4122",2081535],["1511",1874764.45],["1113",1312488.44],["1345",1043962],["4116",924430.39],["4222",850000],["1122",843150],["1112",647105.16],["2141",553827.56],["4112",465800],["2324",376698.11],["1386",361637.42],["1387",141742.56],["2131",105913],["4111",65000],["2139",38942],["1341",38085],["1361",34970],["2112",23179],["1343",15000],["3113",12150],["1344",12025],["1342",9585],["2329",6581.04],["2321",5000],["1381",2920.49],["1334",163.6],["1382",37.67]],"economic_revenue_total_czk":58357169.31,"purpose_expenditure":[["2310",11035545.51],["3639",7027135.01],["4351",6915277.44],["2212",5850767.88],["5512",5713919.66],["3119",5494680.44],["3322",3515896.13],["6171",3024918.91],["2419",2258737.87],["3612",1788335.01],["6112",1748981],["6409",-1505511],["3723",1499888.49],["3722",1364459.73],["3631",1024774],["3419",849666],["6399",843150],["2292",376000],["3421",337302],["3399",267280.37],["3314",177283.02],["3745",144567.25],["6402",89150],["2321",84842.28],["4349",78960],["3632",69550],["3313",63271],["6114",53826.6],["3721",47470.96],["3312",37000],["3543",30500],["3315",30020],["3319",19237],["2122",8228.5],["3311",8000],["3412",1150]],"purpose_expenditure_total_czk":60374261.06}},"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."}}}}