{"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:00277738","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00277738","name":"Obec Dolní Branná","short_name":"Dolní Branná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579122},"amounts":{"revenue_approved":30239300,"revenue_adjusted":31972275.3,"revenue_actual":36084498.44,"expense_approved":71947756,"expense_adjusted":73680731.3,"expense_actual":35946210.25,"tax_revenue":28759257.43,"nontax_revenue":5748420.71,"capital_revenue":10010,"transfer_revenue":1566810.3,"current_expense":22965974.76,"capital_expense":12980235.49,"budget_balance":138288.19,"cash_current":56921125.22,"cash_previous":56782837.03},"ratios":{"revenue_execution":1.12861841,"expense_execution":0.48786446,"balance_to_revenue":0.00383234,"cash_to_expense":1.58350838,"cash_yoy":0.00243539,"capital_expense_share":0.36110164,"transfer_revenue_share":0.04342059},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00277738/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00277738"},"seo":{"slug":"dolni-branna","path":"/cz/municipalities/dolni-branna/"},"population":{"value":1025,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30239300,"expenditure_czk":71947756,"financing_czk":41708456,"balance_czk":-41708456},{"stage":"revised","revenue_czk":31972275.3,"expenditure_czk":73680731.3,"financing_czk":41708456,"balance_czk":-41708456},{"stage":"actual","revenue_czk":36084498.44,"expenditure_czk":35946210.25,"financing_czk":-138288.19,"balance_czk":138288.19}],"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",38200000],["6130",6050000],["5171",5140000],["5169",3792000],["5011",2415000],["5023",1900000],["5331",1835000],["5151",1538000],["6122",1500000],["5139",1173000],["5031",1010000],["6371",1000000],["5154",925000],["5021",867000],["5137",540000],["5156",530000],["5223",500000],["5153",416000],["5032",354000],["5132",212000],["5222",205000],["5499",200000],["5167",175000],["5168",160000],["5175",154000],["5362",150000],["5163",140000],["5138",120000],["5901",115000],["5194",105000],["5019",100000],["5172",80000],["5162",75000],["5321",67210],["5903",50000],["5492",35000],["5364",20546],["5179",17000],["5136",15000],["5038",10000],["5173",10000],["5189",10000],["5493",10000],["5161",9000],["5039",7000],["5041",5000],["5909",5000],["5166",1000]],"economic_expenditure_total_czk":71947756,"economic_financing":[["8115",41708456]],"economic_financing_total_czk":41708456,"economic_revenue":[["1211",8000000],["1333",8000000],["1121",5000000],["1111",2900000],["2111",2157000],["1511",900000],["1113",700000],["2141",570000],["2112",451000],["2451",300000],["2324",250000],["4112",243300],["2132",220000],["1345",200000],["1112",190000],["1381",80000],["1341",30000],["1342",20000],["1361",15000],["2131",11000],["2119",2000]],"economic_revenue_total_czk":30239300,"purpose_expenditure":[["3639",13994000],["2321",9330000],["2212",8500000],["2219",7000000],["6171",5155000],["2310",3300000],["2142",2650000],["6112",2480000],["3722",2430000],["3319",2342000],["3632",1970000],["3119",1835000],["3412",1624000],["3315",1500000],["3633",1500000],["5512",1237000],["3631",980000],["3322",800000],["3330",500000],["3421",500000],["3399",470000],["3745",403000],["2333",300000],["3429",250000],["6399",150000],["2141",107000],["2292",100000],["3635",100000],["3744",100000],["4379",67210],["6320",55000],["3419",50000],["5213",50000],["3900",40000],["2411",33000],["6402",20546],["6310",15000],["5212",10000]],"purpose_expenditure_total_czk":71947756},"revised":{"economic_expenditure":[["6121",37760000],["6130",6050000],["5171",5026500],["5169",4012000],["5011",2415000],["5023",1900000],["5331",1835000],["5151",1538000],["6122",1500000],["5139",1159148],["5031",1010000],["6371",1000000],["5154",925000],["5365",921900],["5021",886190],["5336",778575.3],["5137",670000],["5156",530000],["5223",500000],["5153",416000],["5032",354000],["5362",250000],["5132",212000],["5222",208000],["5499",200000],["5167",175000],["5321",167210],["5168",160000],["5175",155100],["5163",150000],["5138",120000],["5194",105000],["5019",100000],["5172",80000],["5162",75000],["5329",64890],["5901",60092],["5903",50000],["5492",28500],["5493",25000],["5364",20546],["5179",17000],["5136",15000],["5161",10080],["5038",10000],["5173",10000],["5189",10000],["5039",7000],["5041",5000],["5909",2000],["5166",1000]],"economic_expenditure_total_czk":73680731.3,"economic_financing":[["8115",41708456]],"economic_financing_total_czk":41708456,"economic_revenue":[["1211",8000000],["1333",8000000],["1121",5000000],["1111",2900000],["2111",2157000],["1122",921900],["1511",900000],["4116",767575.3],["1113",700000],["2141",570000],["2112",451000],["2451",300000],["2324",250000],["4112",243300],["2132",220000],["1345",200000],["1112",190000],["1381",80000],["4111",32500],["1341",30000],["1342",20000],["1361",15000],["2131",11000],["4122",11000],["2119",2000]],"economic_revenue_total_czk":31972275.3,"purpose_expenditure":[["3639",13994000],["2321",9330000],["2212",7585000],["2219",7000000],["6171",5155000],["2310",3300000],["2142",2650000],["3119",2613575.3],["6112",2480000],["3722",2430000],["3319",2232000],["3315",1950000],["3632",1856500],["3412",1624000],["3633",1600000],["5512",1237000],["6399",1171900],["3631",980000],["3322",800000],["3745",603000],["3330",500000],["3421",500000],["3399",463500],["2333",300000],["3429",265000],["2143",250000],["2141",107000],["2292",100000],["3635",100000],["3744",100000],["4379",67210],["6320",65000],["3419",50000],["5213",50000],["3900",40000],["2411",33000],["6114",32500],["6402",20546],["4351",20000],["6310",15000],["5212",10000]],"purpose_expenditure_total_czk":73680731.3},"actual":{"economic_expenditure":[["6121",12318731.14],["5169",3792476.29],["5011",2536660],["5171",2008638.88],["5331",1835000],["5023",1642699],["5151",1502857],["5021",1024177],["5154",992324.57],["5031",945935],["5365",922020],["5336",778575.3],["5139",563944.82],["5223",500000],["5138",498028.66],["5137",485369.4],["6122",394621.35],["5153",379202],["5032",369522],["5909",271040],["6371",266883],["5168",231762.03],["5156",225698.28],["5499",209707],["5222",208000],["5163",198639.88],["5362",195353],["5162",135564.13],["5194",82629.04],["5321",67210],["5329",64890],["5175",61325.9],["5167",46655],["5123",44770],["5492",28500],["5132",25753],["5493",25000],["5364",20546],["5179",15994.58],["5136",11381],["5038",11032],["5161",6494],["5363",600]],"economic_expenditure_total_czk":35946210.25,"economic_financing":[["8117",60000000],["8118",-60000000],["8115",-138288.19]],"economic_financing_total_czk":-138288.19,"economic_revenue":[["1211",10077298.64],["1333",5650999.9],["1121",5394111.06],["1111",3758484.81],["2111",2259545.79],["1511",1297891.22],["2112",962113.2],["2149",940000],["1122",921900],["4116",767575.3],["1113",713099.45],["2141",570100],["4213",512435],["2324",380102.72],["1112",351626.07],["2451",300000],["2132",295263],["4112",243300],["1345",208352],["1386",196535.52],["1387",77024.91],["1342",63680],["4111",32500],["1341",29618],["1361",17060],["2321",16838],["4122",11000],["2131",10494],["3113",10010],["2139",9710],["2119",3630],["1381",1575.85],["2328",531],["2329",93]],"economic_revenue_total_czk":36084498.44,"purpose_expenditure":[["3639",13006119.69],["6171",4857776.76],["3119",2613575.3],["2310",2348452.74],["3722",2216142.89],["6112",2043787],["3315",1650262.17],["6399",1113813],["2212",897877.33],["2321",728242.5],["3319",640704.15],["5512",587836.56],["3412",544196.16],["3330",500000],["3745",497598.18],["3631",335176],["3633",275460],["3399",240515],["3429",165478],["2142",140417.5],["2143",125494],["2141",75200],["4379",67210],["6320",62429],["3419",50000],["3900",38000],["3744",35392.5],["2411",26475.58],["6114",22518],["6402",20546],["6310",7639.47],["2219",7435.45],["4351",2344.32],["3632",2095]],"purpose_expenditure_total_czk":35946210.25}},"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."}}}}