{"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:00303712","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00303712","name":"Obec Branky","short_name":"Branky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":541648},"amounts":{"revenue_approved":43100000,"revenue_adjusted":25867540,"revenue_actual":25288631.77,"expense_approved":44500000,"expense_adjusted":39762540,"expense_actual":32547557.1,"tax_revenue":22069069.76,"nontax_revenue":1969435.69,"capital_revenue":53300,"transfer_revenue":1196826.32,"current_expense":18838671.48,"capital_expense":13708885.62,"budget_balance":-7258925.33,"cash_current":29250709.25,"cash_previous":36643195.81},"ratios":{"revenue_execution":0.97762028,"expense_execution":0.81854824,"balance_to_revenue":-0.28704302,"cash_to_expense":0.89870675,"cash_yoy":-0.20174241,"capital_expense_share":0.42119553,"transfer_revenue_share":0.04732665},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00303712/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00303712"},"seo":{"slug":"branky","path":"/cz/municipalities/branky/"},"population":{"value":1029,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":43100000,"expenditure_czk":44500000,"financing_czk":1400000,"balance_czk":-1400000},{"stage":"revised","revenue_czk":25867540,"expenditure_czk":39762540,"financing_czk":13895000,"balance_czk":-13895000},{"stage":"actual","revenue_czk":25288631.77,"expenditure_czk":32547557.1,"financing_czk":7258925.33,"balance_czk":-7258925.33}],"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",16400000],["5171",8220000],["5362",3258000],["5169",3158999],["5011",2783000],["5331",2255000],["5023",2203000],["5031",912000],["5154",618000],["6123",500000],["5032",447000],["5139",410000],["5222",328000],["5499",280000],["5153",265000],["5166",230000],["5168",208000],["5329",204000],["5021",199000],["5163",182000],["5156",167000],["5137",142000],["5365",142000],["6122",116000],["5323",104000],["5136",80000],["5175",76000],["5151",72000],["5162",57500],["5042",57000],["5194",55000],["5164",50001],["5132",44000],["5038",43000],["5903",42000],["5173",38000],["5364",31000],["5492",30000],["5041",25000],["5179",24000],["5321",15000],["5161",9000],["5901",9000],["5167",8500],["5131",2000]],"economic_expenditure_total_czk":44500000,"economic_financing":[["8115",1400000]],"economic_financing_total_czk":1400000,"economic_revenue":[["3111",20000000],["1211",9550000],["1121",4850000],["1111",3500000],["2111",1240300],["1511",1110000],["1113",620000],["1345",577000],["1112",250000],["4112",242600],["2132",222000],["2324",220000],["1122",142000],["2131",140000],["1386",100000],["2141",98800],["1381",50000],["1387",50000],["2133",40400],["4111",32000],["1341",26000],["2112",18400],["1361",10000],["1343",4000],["2321",3500],["2119",3000]],"economic_revenue_total_czk":43100000,"purpose_expenditure":[["2212",9063000],["2321",6196000],["3113",5595000],["3639",3457000],["6399",3385000],["3744",3004000],["6112",2746000],["6171",2675000],["2310",2000000],["1032",1261000],["3631",900000],["3722",705000],["5512",386000],["1036",360000],["3723",353000],["3632",349000],["3419",275000],["3745",231000],["2333",200000],["3399",170000],["3613",118000],["2143",111000],["2292",104000],["3319",90000],["3322",72000],["4399",65000],["3421",63000],["3314",58000],["3349",55000],["3341",53000],["3612",49000],["3392",46000],["5213",42000],["6114",36000],["6402",31000],["2219",30000],["3721",30000],["6320",27000],["3725",18000],["3429",12000],["6310",12000],["6409",12000],["1014",10000],["3330",10000],["3636",10000],["5212",10000],["2221",5000],["3719",5000],["1019",3000],["3741",2000]],"purpose_expenditure_total_czk":44500000},"revised":{"economic_expenditure":[["6121",18188000],["5171",4878800],["5169",3723209],["5011",2307500],["5023",2203000],["5331",1576000],["5031",803000],["5139",693920],["5336",620350],["5154",558900],["6123",517000],["5032",407000],["5021",293500],["5499",280000],["5365",278690],["5362",-275306],["5168",243000],["5153",242000],["5166",236000],["5222",229000],["5137",226000],["5329",204000],["5163",169250],["5156",126000],["6122",116000],["5323",104000],["5136",76000],["5175",69980],["5151",68300],["5164",64001],["5194",61500],["5162",61096],["5042",57000],["5038",43000],["5903",42000],["5132",40500],["5173",38000],["5364",31000],["5492",30000],["5179",26600],["5041",25000],["6341",22000],["5321",15000],["6130",14000],["5167",10500],["5161",9000],["5134",4000],["5131",2000],["5901",2000],["5133",1250]],"economic_expenditure_total_czk":39762540,"economic_financing":[["8115",13895000]],"economic_financing_total_czk":13895000,"economic_revenue":[["1211",9660000],["1121",4850000],["1111",3500000],["1511",1360000],["2111",1245400],["4122",801000],["1113",670000],["4116",667619],["1345",577000],["2324",321800],["1112",280000],["1122",270690],["4221",254200],["4112",242600],["2132",222000],["1386",189731],["2131",137900],["2119",101100],["2141",98800],["1387",74500],["2321",73200],["1381",50000],["2133",40400],["3113",36300],["4111",32500],["2322",26400],["1341",26000],["2112",20900],["3111",17000],["1361",10000],["2310",6000],["1343",4500]],"economic_revenue_total_czk":25867540,"purpose_expenditure":[["2321",9658806],["2212",9013000],["3113",3846350],["6171",2800000],["6112",2746000],["3639",2622000],["2310",1500000],["1032",1483000],["3631",1010000],["3722",760000],["3745",515000],["5512",495000],["3723",405500],["3632",374000],["1036",360000],["3744",304000],["3419",175000],["3399",170000],["2341",129000],["2333",122000],["3613",118000],["2143",111000],["2292",104000],["3319",90000],["2219",87000],["3612",74000],["3322",72000],["4399",65000],["3341",63000],["3421",63000],["3314",58000],["3349",55000],["3392",46000],["5213",42000],["6114",39500],["6402",31000],["3721",30000],["6320",27000],["6399",-21616],["3725",18000],["6409",14000],["3429",12000],["6310",12000],["1014",10000],["3330",10000],["3636",10000],["5212",10000],["3633",8000],["2221",5000],["3719",5000],["1019",3000],["3741",2000],["4379",1000]],"purpose_expenditure_total_czk":39762540},"actual":{"economic_expenditure":[["6121",13169631.15],["5171",3990694.2],["5169",3490013.4],["5011",2283381],["5023",2163840],["5331",1576000],["5031",777732],["5336",620350],["5139",560943.77],["6123",512250],["5154",410572.09],["5032",400207],["5362",-278453.78],["5365",274690],["5021",245820],["5166",233914],["5168",212135.64],["5329",203139],["5222",199955],["5137",197231.2],["5499",187954],["5153",174072.91],["5163",140310.4],["5156",106141.84],["5323",103100],["5136",69389.56],["5164",56733],["5162",53357.39],["5042",47829],["5194",42688.5],["5151",41288.64],["5038",37584],["5132",37091.69],["5364",30018],["5492",29000],["5175",26834.2],["6341",21304.47],["5179",21088.47],["5173",20867],["5041",18171.86],["5321",14000],["5161",7698],["5167",6326],["6130",5700],["5134",3569.5],["5133",946],["5131",447]],"economic_expenditure_total_czk":32547557.1,"economic_financing":[["8117",7000000],["8115",2392486.56],["8118",-2000000],["8901",-133561.23]],"economic_financing_total_czk":7258925.33,"economic_revenue":[["1211",9734779.74],["1121",5213710.95],["1111",3557113.77],["1511",1379875.16],["2111",942737.47],["1113",688994.62],["4116",667619],["1345",578600],["1112",339814.4],["2324",319532.1],["1122",270690],["4221",254107.32],["4112",242600],["2132",218119.54],["1386",189946.65],["2131",136303.04],["2119",101035],["2141",88563.21],["1387",74445.3],["2321",72950],["2133",40272.43],["3113",36300],["4111",32500],["2322",26308],["1341",26076],["2112",17940],["3111",17000],["1361",9220],["2310",5674.9],["1343",4300],["1381",1503.17]],"economic_revenue_total_czk":25288631.77,"purpose_expenditure":[["2212",7819949.2],["2321",5801869.52],["3113",3828761.84],["6112",2667140],["3639",2528104.67],["6171",2476753.01],["1032",1467894.23],["2310",1129045.95],["3722",757657.97],["3631",686938.75],["3723",399558.45],["3745",360836.5],["1036",360000],["3632",335876.6],["5512",314416.53],["3744",290090],["3419",174000],["3399",151617.41],["2341",128976.9],["2292",103100],["2219",72464],["2143",71081.35],["3613",57751.59],["4399",54550],["3341",54301.77],["3314",50576.16],["3349",48199.2],["3319",45482],["3612",43990.18],["3392",34070.2],["6114",30768],["6402",30018],["3421",28856],["3322",27768.61],["6320",24700.71],["6399",-21615.78],["2333",21304.47],["3721",19373.24],["3725",18000],["6409",13267.47],["3429",12000],["5212",7388],["6310",7348.4],["3636",6050],["3633",5276],["3741",1000],["4379",1000]],"purpose_expenditure_total_czk":32547557.1}},"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."}}}}