{"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:00278564","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278564","name":"Město Brandýs nad Orlicí","short_name":"Brandýs nad Orlicí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":579947},"amounts":{"revenue_approved":32830100,"revenue_adjusted":41684101.14,"revenue_actual":42237388.76,"expense_approved":41769000,"expense_adjusted":53200001.14,"expense_actual":39114689.14,"tax_revenue":31505636.37,"nontax_revenue":2494142.14,"capital_revenue":0,"transfer_revenue":8237610.25,"current_expense":35134700.56,"capital_expense":3979988.58,"budget_balance":3122699.62,"cash_current":17968447.33,"cash_previous":15242990.54},"ratios":{"revenue_execution":1.01327335,"expense_execution":0.7352385,"balance_to_revenue":0.07393212,"cash_to_expense":0.4593785,"cash_yoy":0.17880066,"capital_expense_share":0.10175176,"transfer_revenue_share":0.19503124},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278564/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278564"},"seo":{"slug":"brandys-nad-orlici","path":"/cz/municipalities/brandys-nad-orlici/"},"population":{"value":1301,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":32830100,"expenditure_czk":41769000,"financing_czk":8938900,"balance_czk":-8938900},{"stage":"revised","revenue_czk":41684101.14,"expenditure_czk":53200001.14,"financing_czk":11515900,"balance_czk":-11515900},{"stage":"actual","revenue_czk":42237388.76,"expenditure_czk":39114689.14,"financing_czk":-3122699.62,"balance_czk":3122699.62}],"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",10980000],["5171",6595000],["5011",5429000],["5331",4178000],["5169",3926000],["5031",1555000],["5023",1100000],["5139",907000],["5154",789000],["5032",603000],["5137",520000],["5212",500000],["6130",500000],["5021",440500],["5365",380000],["5163",315000],["5222",300000],["5362",300000],["6122",300000],["5168",254000],["5172",210000],["5499",190000],["5151",182000],["5153",177000],["5156",171000],["5903",150000],["5162",114000],["5167",100500],["5329",90000],["5166",83000],["5136",80000],["5175",51000],["5909",42000],["5164",41000],["5194",37500],["5161",31000],["5132",30000],["5038",25000],["5133",23000],["5029",20000],["5173",12500],["5134",10000],["5141",10000],["5179",10000],["5138",4000],["5131",3000]],"economic_expenditure_total_czk":41769000,"economic_financing":[["8115",9617260],["8124",-678360]],"economic_financing_total_czk":8938900,"economic_revenue":[["1211",13359700],["1121",6804100],["1111",4799200],["1511",1970000],["2111",1308000],["1345",1044000],["1113",860500],["2132",720000],["4112",467500],["1112",408100],["2324",393000],["1122",316500],["1386",110000],["1361",60000],["1341",50000],["1381",50000],["1387",50000],["1343",30000],["1342",15000],["2112",10000],["2212",3000],["2141",1500]],"economic_revenue_total_czk":32830100,"purpose_expenditure":[["3113",11178000],["6171",4829000],["3745",3839000],["2212",3300000],["3612",2599000],["3412",2430000],["3322",1800000],["4351",1705000],["3722",1565000],["6112",1464000],["3639",1065000],["3631",1040000],["3429",800000],["6399",680000],["3314",505500],["1031",500000],["5512",452500],["3613",435000],["2143",379000],["3319",360000],["6320",200000],["3723",150000],["5213",150000],["3349",145000],["3315",70000],["3632",64000],["6310",40000],["3399",20000],["3744",4000]],"purpose_expenditure_total_czk":41769000},"revised":{"economic_expenditure":[["5171",16170302],["6121",6394603],["5011",5936605],["5169",4382880.62],["5331",4378000],["5229",1560000],["5031",1546152],["5139",1359913],["6122",1238100],["5023",1100000],["5336",1034830],["5154",907970],["6130",620000],["5032",604400],["5021",601542],["5137",570652],["5365",559020],["5212",500000],["5222",450000],["5362",410050],["5163",315000],["6351",280000],["5168",254000],["5166",223000],["5153",208700],["5151",191810],["5499",190000],["5156",177500],["5903",150000],["5329",123840],["5162",103845],["5136",98000],["5172",96000],["5167",84497],["5175",60794.52],["5164",46200],["5909",42000],["5132",35595],["5194",31300],["5161",31000],["5038",25000],["6349",20400],["5029",20000],["5811",19000],["5133",10000],["5141",10000],["5179",10000],["5173",8500],["5364",5000],["5138",4000]],"economic_expenditure_total_czk":53200001.14,"economic_financing":[["8115",12194260],["8124",-678360]],"economic_financing_total_czk":11515900,"economic_revenue":[["1211",13359700],["1121",6804100],["1111",4927430],["4116",4776964],["1511",2030000],["4222",1817800],["2111",1431000],["4122",1198000],["1345",1098000],["1113",907000],["2132",720000],["1122",558520],["4112",467500],["2324",452000],["1112",408100],["1386",260000],["1387",111000],["1361",60000],["1341",50000],["1381",50000],["1343",41000],["2322",35055],["4111",32500],["1342",25356],["2310",20000],["2329",10322],["2112",10000],["4113",9847.14],["1335",8407],["2212",3000],["2141",1500]],"economic_revenue_total_czk":41684101.14,"purpose_expenditure":[["2212",10936682],["3113",8492830],["6171",4885500],["3745",4447500],["3322",4017230],["3412",3426000],["3612",2744000],["4351",2253000],["3722",1751000],["6112",1464000],["3631",1347440],["3429",1250000],["3639",1215000],["6399",951020],["3613",743000],["5512",619952],["3314",515520],["1031",509847.14],["3319",360000],["2143",322840],["6320",200000],["3349",158000],["3723",150000],["5213",150000],["3632",90715],["3315",70000],["6310",40000],["6114",32500],["3399",24000],["2141",20400],["6402",5000],["3744",4000],["2115",3025]],"purpose_expenditure_total_czk":53200001.14},"actual":{"economic_expenditure":[["5171",9369756.6],["5011",5331032],["5331",4378000],["5169",3981115.39],["6121",1836921.77],["5229",1560000],["5031",1519882],["6122",1237542.81],["5023",1067254],["5139",1057046.78],["5336",1024829.9],["5154",805039.93],["6130",605124],["5032",562035],["5365",559020],["5021",518478],["5212",441344],["5222",367153],["5137",364893.6],["6351",280000],["5163",275524.89],["5168",216748.3],["5153",206142],["5166",200750],["5362",186288.74],["5151",175676],["5156",159386.36],["5329",123840],["5162",102298.87],["5499",94500],["5136",90166.89],["5175",54722],["5167",48873.3],["5321",38107],["5164",36410],["5213",34000],["5161",25443.3],["5909",23877],["5132",23731],["5038",21671.75],["6349",20400],["5223",20000],["5194",18900],["5811",18749],["5179",9397.85],["5029",7949],["5364",5000],["5173",4957],["5141",3625.11],["5138",1085]],"economic_expenditure_total_czk":39114689.14,"economic_financing":[["8115",-2487481.37],["8124",-678360],["8901",43141.75]],"economic_financing_total_czk":-3122699.62,"economic_revenue":[["1211",13237711.31],["1121",7086824.3],["1111",5039360.46],["4116",4776963.11],["1511",2566829.82],["4222",1817800],["4122",1133000],["1345",1098725],["2111",1061581.54],["1113",936786.03],["2132",677363],["1122",559020],["2324",542958.6],["4112",467500],["1112",461950.87],["1386",258204.3],["2322",104981],["1387",101194.65],["1341",49850],["2131",48440],["1343",40994],["4111",32500],["1361",32360],["1342",25356],["2119",24243],["2310",20000],["2329",10322],["4113",9847.14],["1335",8406.24],["2112",4143],["1381",2063.39],["2321",110]],"economic_revenue_total_czk":42237388.76,"purpose_expenditure":[["3113",6642724.93],["2212",4544643.41],["6171",4461739.84],["3745",4095199.26],["3322",4017217.26],["3412",2257867.94],["4351",1779601.45],["3722",1748848.85],["6112",1415750.1],["3612",1266043.64],["3429",1162497],["3631",1070104.3],["6399",727280],["3613",721851.24],["3639",661899.74],["5512",543503.76],["3314",485564.39],["1031",314978.4],["3319",290900.75],["2143",196018.05],["6320",165514],["3349",157591.78],["3723",136710.65],["3632",89989],["5213",40938.4],["6114",32500],["6310",31556],["2141",20400],["3399",14502],["3315",8728],["6402",5000],["3744",4000],["2115",3025]],"purpose_expenditure_total_czk":39114689.14}},"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."}}}}