{"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:00302406","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00302406","name":"Obec Branná","short_name":"Branná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":526169},"amounts":{"revenue_approved":11650000,"revenue_adjusted":17029888.52,"revenue_actual":16415734.07,"expense_approved":12041017,"expense_adjusted":18761328.54,"expense_actual":15120467.75,"tax_revenue":8604152.61,"nontax_revenue":2008785.37,"capital_revenue":3616200,"transfer_revenue":2186596.09,"current_expense":8994983.79,"capital_expense":6125483.96,"budget_balance":1295266.32,"cash_current":10792654.12,"cash_previous":9369006.71},"ratios":{"revenue_execution":0.96393667,"expense_execution":0.80593801,"balance_to_revenue":0.07890395,"cash_to_expense":0.71377779,"cash_yoy":0.15195286,"capital_expense_share":0.40511207,"transfer_revenue_share":0.13320124},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00302406/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00302406"},"seo":{"slug":"branna","path":"/cz/municipalities/branna/"},"population":{"value":281,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11650000,"expenditure_czk":12041017,"financing_czk":391017,"balance_czk":-391017},{"stage":"revised","revenue_czk":17029888.52,"expenditure_czk":18761328.54,"financing_czk":1731440.02,"balance_czk":-1731440.02},{"stage":"actual","revenue_czk":16415734.07,"expenditure_czk":15120467.75,"financing_czk":-1295266.32,"balance_czk":1295266.32}],"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":[["5171",2448000],["5011",1811000],["5169",1060000],["5321",1043000],["5154",815000],["6121",750000],["5023",740000],["5031",608000],["6123",570000],["6119",500000],["5365",460000],["5137",241000],["5032",240000],["5168",120000],["5139",118000],["5156",75000],["5323",60000],["5166",55000],["5364",42017],["5162",38000],["5021",35000],["5362",34000],["5136",30000],["5138",20000],["5167",20000],["5163",15000],["5194",12000],["5175",10000],["5903",10000],["5909",10000],["5222",9000],["5221",8000],["5038",7000],["5134",6000],["5213",6000],["5132",5000],["5161",5000],["5173",3000],["5164",2000]],"economic_expenditure_total_czk":12041017,"economic_financing":[["8115",391017]],"economic_financing_total_czk":391017,"economic_revenue":[["1211",3027000],["1121",1525000],["3111",1500000],["1511",1300000],["2111",1297000],["1111",1089000],["1122",400000],["1342",300000],["1345",300000],["2132",284000],["1113",222000],["4112",128000],["1112",78000],["2321",50000],["1361",40000],["2131",30000],["1341",20000],["2322",20000],["1387",18000],["2119",12000],["1386",5000],["1334",2000],["2112",2000],["2141",1000]],"economic_revenue_total_czk":11650000,"purpose_expenditure":[["6171",2034000],["3745",1488000],["2321",1458000],["3115",1183000],["6112",965000],["2310",662000],["2212",660000],["3722",552000],["3632",500000],["3635",500000],["3723",470000],["6399",400000],["5512",337000],["3612",305000],["3631",200000],["3319",128000],["2292",60000],["6310",45000],["6402",42017],["3314",22000],["3721",20000],["3636",10000]],"purpose_expenditure_total_czk":12041017},"revised":{"economic_expenditure":[["6121",5286000],["5011",2274804.29],["5169",1929000],["5171",1489050],["6122",993000],["5321",928000],["5154",862000],["5023",771000],["5031",725768.32],["6119",700000],["6123",578000],["5365",474000],["5137",361250],["5032",260165.92],["5139",192000],["5168",120000],["5166",117900],["5156",95000],["5323",60000],["5364",57856.01],["5213",54000],["5021",51500],["5660",50000],["5162",38000],["5138",35000],["5362",34000],["5222",32000],["5136",31000],["5167",28000],["5194",27000],["5134",17000],["5163",15000],["5909",15000],["5175",12000],["5903",10000],["5038",7000],["5161",6000],["5039",5000],["5132",5000],["5221",5000],["5019",3000],["5173",3000],["5164",2000],["5904",1034]],"economic_expenditure_total_czk":18761328.54,"economic_financing":[["8115",1731440.02]],"economic_financing_total_czk":1731440.02,"economic_revenue":[["3111",3616000],["1211",3142000],["1121",1684000],["2111",1580010],["1511",1300000],["1111",1184000],["4116",1157585.09],["1342",660000],["4222",500000],["1122",400000],["4213",300261],["1345",300089],["2132",291000],["1113",222000],["4112",128000],["1112",108000],["2321",80000],["4122",68250],["1386",61000],["1361",40000],["2119",34193.43],["4111",32500],["2112",32000],["2131",30000],["1387",24000],["1341",20000],["2322",20000],["2460",12000],["1334",2000],["2141",1000]],"economic_revenue_total_czk":17029888.52,"purpose_expenditure":[["3115",4532738.53],["6171",3889050],["3745",2805150],["2321",1369000],["6112",1007000],["3722",735000],["3635",700000],["2212",660000],["5512",572000],["3632",500000],["6399",400000],["2310",342000],["3612",305000],["3723",287000],["3631",200000],["3319",167000],["2292",60000],["6402",58890.01],["6310",45000],["3611",40000],["6114",32500],["3314",22000],["3721",20000],["3636",10000],["6409",2000]],"purpose_expenditure_total_czk":18761328.54},"actual":{"economic_expenditure":[["6121",4836347.75],["5011",2240156],["5169",1834909.49],["5154",818459.53],["5321",788527.29],["5023",770947],["5031",713074],["6122",680505.21],["6123",572331],["5171",526634.75],["5032",252739],["5137",191259],["5139",165212.49],["5168",114208.75],["5166",107593.3],["5156",71552.01],["5365",64272],["5362",-61399],["5364",57856.01],["5323",55297.5],["5660",44398],["6119",36300],["5021",33436],["5222",31820],["5194",24749.81],["5136",22993.4],["5138",22715],["5162",19620.56],["5134",16386.4],["5909",13865.5],["5163",13280],["5167",13056],["5038",6572],["5175",6094],["5221",4278],["5161",3201],["5019",2342],["5039",2295],["5904",1034],["5164",1008],["5132",540]],"economic_expenditure_total_czk":15120467.75,"economic_financing":[["8115",-1295266.32]],"economic_financing_total_czk":-1295266.32,"economic_revenue":[["3111",3616200],["1211",3143157.19],["1121",1684444.46],["2111",1523274.98],["1511",1212515.41],["1111",1185954.37],["4116",1157585.09],["1342",660076],["4222",500000],["4213",300261],["2132",290829],["1345",267876],["1113",222509.22],["4112",128000],["1112",109768.68],["2321",80500],["4122",68250],["1386",61362.24],["2119",34469.3],["4111",32500],["2112",30486],["1387",24050.49],["2131",20560.8],["1341",17430],["2322",16800],["1361",14530],["2460",11616],["1381",478.55],["2141",249.29]],"economic_revenue_total_czk":16415734.07,"purpose_expenditure":[["3115",4458842.35],["6171",3273849.81],["3745",2756692.19],["2321",1308900.74],["6112",1006596],["3722",695285.59],["2212",511690.46],["5512",281424.61],["3723",179751.03],["3631",155327.02],["2310",153698.09],["3319",112155.4],["6402",58890.01],["2292",55297.5],["6310",-48119],["3612",39693],["3635",36300],["3611",34398],["6114",18477],["3314",15732],["3721",14574.45],["6409",1011.5]],"purpose_expenditure_total_czk":15120467.75}},"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."}}}}