{"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:60153415","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"60153415","name":"Obec Dolní Brusnice","short_name":"Dolní Brusnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":554863},"amounts":{"revenue_approved":12499900,"revenue_adjusted":20257849.57,"revenue_actual":17067415.37,"expense_approved":17399900,"expense_adjusted":20938461,"expense_actual":15630979.84,"tax_revenue":7847036.87,"nontax_revenue":1799353.5,"capital_revenue":0,"transfer_revenue":7421025,"current_expense":6042489.23,"capital_expense":9588490.61,"budget_balance":1436435.53,"cash_current":24759148.11,"cash_previous":23075856.31},"ratios":{"revenue_execution":0.84250874,"expense_execution":0.74652,"balance_to_revenue":0.08416245,"cash_to_expense":1.58397927,"cash_yoy":0.07294602,"capital_expense_share":0.61342863,"transfer_revenue_share":0.43480661},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/60153415/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/60153415"},"seo":{"slug":"dolni-brusnice","path":"/cz/municipalities/dolni-brusnice/"},"population":{"value":371,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12499900,"expenditure_czk":17399900,"financing_czk":4900000,"balance_czk":-4900000},{"stage":"revised","revenue_czk":20257849.57,"expenditure_czk":20938461,"financing_czk":680611.43,"balance_czk":-680611.43},{"stage":"actual","revenue_czk":17067415.37,"expenditure_czk":15630979.84,"financing_czk":-1436435.53,"balance_czk":1436435.53}],"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",8928053],["5169",1731735],["5171",1695000],["5011",950000],["5023",830000],["5031",432000],["5139",300000],["5137",275000],["5154",258000],["5365",230000],["5492",225000],["5362",201300],["5032",166000],["5901",150000],["5168",141000],["5212",120000],["5021",108000],["5153",100000],["5499",77000],["5222",67000],["5156",60000],["5163",50000],["5172",50000],["5194",30000],["5167",28000],["5903",24000],["5175",21000],["5162",20000],["5339",17000],["5223",15000],["5179",14000],["5221",12000],["5321",12000],["5041",10000],["5164",9112],["5173",7000],["5038",6000],["5136",6000],["5134",5000],["5166",5000],["5192",5000],["5161",2200],["5229",2000],["5132",1000],["5133",1000],["5138",1000],["5165",1000],["5363",500]],"economic_expenditure_total_czk":17399900,"economic_financing":[["8115",4900000]],"economic_financing_total_czk":4900000,"economic_revenue":[["1211",3700000],["2111",2026000],["1121",1900000],["1111",1300000],["1511",800000],["2324",511000],["2141",400000],["1113",330000],["1122",300000],["2132",292000],["4122",192000],["1112",150000],["1345",130000],["1342",120000],["4112",91900],["1386",50000],["2322",50000],["4111",35000],["1361",30000],["1334",25000],["1387",20000],["3111",15000],["2119",10000],["2133",10000],["2131",5000],["2139",5000],["1343",1000],["2112",1000]],"economic_revenue_total_czk":12499900,"purpose_expenditure":[["5512",7789000],["6171",1995800],["3319",1524053],["6112",1115000],["2310",950000],["3631",670000],["2212",480000],["2321",475000],["1031",393000],["6399",380000],["3745",243000],["2141",205000],["3723",185200],["3722",177000],["3399",128000],["3341",111035],["3632",75000],["2219",70000],["3113",65000],["3421",60000],["3739",50000],["6115",35312],["5213",34000],["3419",30000],["6320",30000],["3314",26000],["3613",25000],["1012",12000],["3639",12000],["3429",11500],["3721",10000],["6310",10000],["2221",5000],["3412",5000],["3726",5000],["4349",5000],["3612",3000]],"purpose_expenditure_total_czk":17399900},"revised":{"economic_expenditure":[["6121",11628053],["5171",1900500],["5169",1741696],["5011",1020000],["5023",868000],["5031",436000],["5139",330871],["5365",299480],["5154",293300],["5137",272000],["6122",255000],["5492",225000],["5362",201300],["5032",173000],["5168",141000],["5622",140000],["5212",120000],["5021",105400],["5153",101250],["5172",100000],["5222",77000],["5499",77000],["5156",60400],["5163",50000],["5901",50000],["5167",33000],["5194",30000],["5903",24000],["5162",20500],["5175",20290],["5339",17000],["5179",15000],["5223",15000],["5221",12000],["5321",12000],["5041",10000],["5164",9112],["5132",9000],["5173",6455],["5038",6000],["5136",6000],["5134",5000],["5166",5000],["5192",5000],["5364",3473],["5161",2000],["5229",2000],["5133",1000],["5138",1000],["5165",1000],["5909",881],["5363",500]],"economic_expenditure_total_czk":20938461,"economic_financing":[["8117",16850000],["8118",-12650000],["8115",-5073276.05],["8127",1467814.57],["8901",86072.91]],"economic_financing_total_czk":680611.43,"economic_revenue":[["4216",6000000],["1211",3700000],["2111",2026000],["1121",1900000],["1111",1300000],["4222",1000000],["1511",800000],["2149",466551],["2141",423473],["1122",417500],["2324",330400],["1113",330000],["2132",292000],["4122",252000],["4213",210000],["1112",150000],["1345",130000],["1342",120000],["4112",91900],["1386",70000],["2322",50000],["1387",33000],["4111",32500],["1361",30000],["4116",26625],["1334",25000],["3111",15000],["2119",13349],["2133",10000],["2131",5000],["2139",5000],["1343",1000],["2112",1000],["1381",525.37],["1382",26.2]],"economic_revenue_total_czk":20257849.57,"purpose_expenditure":[["5512",10169200],["6171",2075800],["3319",1524053],["6112",1159881],["2310",988000],["2212",800200],["3631",672000],["3745",563000],["2321",475000],["6399",449480],["1031",393000],["2141",205000],["3723",189050],["3419",180000],["3722",179000],["3341",141035],["3399",128000],["3632",75000],["2219",70000],["3113",65000],["3639",62000],["3421",60000],["1012",53100],["3739",50000],["5213",34000],["6114",33139],["6320",30000],["3314",27000],["3613",26250],["3429",11500],["3721",10000],["6310",10000],["3612",6300],["2221",5000],["3412",5000],["3726",5000],["4349",5000],["6402",3473]],"purpose_expenditure_total_czk":20938461},"actual":{"economic_expenditure":[["6121",9334482.61],["5169",1154998.83],["5011",1019866],["5023",867812],["5171",799847.72],["5031",433928],["5365",294504],["6122",254008],["5154",216776.49],["5032",169890],["5622",140000],["5168",122792.36],["5212",120000],["5139",88900.81],["5021",85380],["5362",78603],["5499",70406],["5153",65235.94],["5492",50350],["5156",44177.92],["5222",41100],["5137",35533.16],["5163",32234.8],["5175",15962.5],["5162",15225.13],["5167",14546],["5194",12050],["5164",9112],["5179",8205],["5041",6726],["5132",6386.57],["5134",4342],["5038",4219],["5223",4000],["5364",3473],["5339",2000],["5321",1700],["5909",881],["5165",776],["5173",455],["5161",93]],"economic_expenditure_total_czk":15630979.84,"economic_financing":[["8117",16850000],["8118",-12650000],["8115",-7190323.01],["8127",1467814.57],["8901",86072.91]],"economic_financing_total_czk":-1436435.53,"economic_revenue":[["4216",6000000],["1211",3278299.31],["1121",1752828.2],["1111",1237366.55],["4222",1000000],["1511",705445.42],["2111",673985.87],["2149",461550],["1122",249480],["2324",238689.48],["1113",231893.7],["2132",223000],["4213",210000],["2141",185940.15],["1112",114296.25],["1345",112800],["4112",91900],["1342",70755],["1386",63849.07],["4122",60000],["4111",32500],["4116",26625],["1387",25031.8],["2119",10769],["1361",4440],["2131",4419],["2133",1000],["1381",525.37],["1382",26.2]],"economic_revenue_total_czk":17067415.37,"purpose_expenditure":[["5512",8777846.21],["6171",1796376.1],["6112",1152390.63],["2310",930088.34],["3319",435772.57],["2212",409821.16],["3745",395551],["6399",328083],["1031",181824.54],["3419",180000],["3723",165627.15],["2141",121036],["3722",120974.84],["3341",120796.87],["2321",115914.14],["3631",85797.27],["1012",52876],["3739",45024],["3113",45000],["6114",33139],["3399",33036.97],["6320",28689],["2219",18755],["3314",17450],["3613",12046.94],["3721",7450.02],["3612",5516.69],["6402",3473],["6310",3342.8],["3726",2541],["3632",1839.6],["3421",1800],["3429",1100]],"purpose_expenditure_total_czk":15630979.84}},"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."}}}}