{"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:00237418","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237418","name":"Město Bakov nad Jizerou","short_name":"Bakov nad Jizerou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":535427},"amounts":{"revenue_approved":160926762,"revenue_adjusted":201425686.89,"revenue_actual":191410180.96,"expense_approved":213657600,"expense_adjusted":251315749.02,"expense_actual":157617270.12,"tax_revenue":131580754.38,"nontax_revenue":20119719.71,"capital_revenue":24840364,"transfer_revenue":14869342.87,"current_expense":111224649.23,"capital_expense":46392620.89,"budget_balance":33792910.84,"cash_current":178093826,"cash_previous":143492513.74},"ratios":{"revenue_execution":0.95027692,"expense_execution":0.6271683,"balance_to_revenue":0.17654709,"cash_to_expense":1.12991315,"cash_yoy":0.24113671,"capital_expense_share":0.29433717,"transfer_revenue_share":0.07768313},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237418/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237418"},"seo":{"slug":"bakov-nad-jizerou","path":"/cz/municipalities/bakov-nad-jizerou/"},"population":{"value":5334,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":160926762,"expenditure_czk":213657600,"financing_czk":52730838,"balance_czk":-52730838},{"stage":"revised","revenue_czk":201425686.89,"expenditure_czk":251315749.02,"financing_czk":49890062.13,"balance_czk":-49890062.13},{"stage":"actual","revenue_czk":191410180.96,"expenditure_czk":157617270.12,"financing_czk":-33792910.84,"balance_czk":33792910.84}],"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",84960000],["5011",25425000],["5169",22079000],["5171",14795000],["5331",12505400],["5031",7383750],["6123",4480000],["5154",4125000],["5139",3774000],["5166",3202000],["5023",3100000],["5365",3000000],["5032",2836950],["5153",2797000],["5362",2049000],["5499",2030000],["5229",1925000],["5323",1400000],["5021",1365000],["5137",1330000],["5151",1285000],["5156",810000],["5163",700000],["5168",700000],["5223",635000],["5901",550000],["5167",456000],["5134",435000],["5172",400000],["5162",360000],["6122",300000],["5194",280000],["5136",250000],["6130",250000],["5179",245000],["5138",210000],["5161",204000],["5024",200000],["5175",130000],["5038",120000],["5195",120000],["5222",100000],["5173",61000],["5019",55000],["5041",52000],["5164",50000],["5903",50000],["5185",40000],["5133",15500],["5192",15000],["5131",10000],["5177",5000],["5221",2000]],"economic_expenditure_total_czk":213657600,"economic_financing":[["8115",52730838]],"economic_financing_total_czk":52730838,"economic_revenue":[["1211",53833000],["1121",27417000],["1111",20372000],["3111",20000000],["1511",9000000],["2132",7330000],["1113",3467362],["1345",3400000],["1122",3000000],["4112",2380000],["2122",1880000],["1112",1644000],["2324",1581000],["2133",1450000],["2111",1259000],["2131",560000],["1386",433000],["2139",306000],["1361",300000],["2141",240000],["1381",215000],["2112",208000],["1387",206400],["1341",100000],["1342",90000],["1334",80000],["2212",80000],["1343",50000],["2119",35000],["1344",10000]],"economic_revenue_total_czk":160926762,"purpose_expenditure":[["3639",45222000],["3613",35150000],["6171",29100000],["3631",15260000],["3722",13251000],["3113",9500000],["5311",6872000],["2212",6170000],["3111",5930400],["3429",5091300],["6399",5000000],["3612",4020000],["6112",3660000],["3326",2800000],["2219",2750000],["3314",2623400],["3421",2390000],["3412",2246000],["4351",2007000],["3745",1990000],["3419",1600000],["5512",1483000],["2143",1454500],["2292",1400000],["3319",1070000],["3511",1051000],["3349",700000],["3635",660000],["6320",650000],["2321",540000],["1032",492000],["3341",420000],["3315",394000],["3632",325000],["3399",150000],["3311",100000],["5213",50000],["6310",50000],["3330",35000]],"purpose_expenditure_total_czk":213657600},"revised":{"economic_expenditure":[["6121",104673072.64],["5011",25425000],["5169",23396871.33],["5171",15493741.07],["5331",12805400],["5031",7383750],["5365",6848807],["6123",5215151],["5362",4299000],["5154",4154705.25],["5139",4118303.24],["6202",3662000],["5166",3442000],["5023",3100000],["5153",2890000],["5032",2836950],["5336",2721289.3],["5499",2030000],["5137",1741820.9],["5229",1625000],["5151",1605802],["5021",1501789],["5323",1400000],["5168",811023.82],["5156",810000],["5163",730000],["5223",635000],["5134",555000],["5901",550000],["5167",469280],["5172",400000],["6122",392257.9],["5162",376124.89],["6322",300000],["5194",280000],["5026",251862],["5136",250000],["6130",250000],["5179",245000],["5138",210000],["5161",207833],["5024",200000],["5175",130000],["5195",127428],["5904",121909],["5038",120000],["5222",100000],["5173",61000],["5019",57842],["5164",55302.68],["5041",52000],["5811",50000],["5903",50000],["5185",40000],["5133",16244],["5192",15000],["5131",10000],["5191",7500],["5177",5000],["5221",2000],["5364",689]],"economic_expenditure_total_czk":251315749.02,"economic_financing":[["8115",49890062.13]],"economic_financing_total_czk":49890062.13,"economic_revenue":[["1211",53833000],["1121",28770536.68],["1111",20372000],["3111",20000000],["1511",13163221.98],["3121",10125600],["2132",9127836.42],["4216",8196525.55],["1122",4452000],["1113",3801941.57],["1345",3455747],["4116",2937004.01],["3122",2389234],["4112",2380700],["2324",2380452.8],["2133",2075169],["2142",1910705],["2122",1880000],["1112",1875158.95],["2111",1636739.68],["1386",1048166],["4122",800956],["2141",733923.58],["2131",560000],["2321",503300],["1387",410806.01],["1361",384470],["2119",332194.71],["2139",307715.64],["4222",300000],["2112",298243],["4111",254157.31],["1381",215000],["1341",100000],["1342",95830],["2229",86350],["2212",84300],["1334",80000],["1343",50000],["1344",10000],["2310",6500],["1335",202]],"economic_revenue_total_czk":201425686.89,"purpose_expenditure":[["3639",54593866.58],["3613",39967556.08],["6171",29749960.97],["3631",17050000],["3722",13751000],["3113",13364732.1],["6399",11098807],["2212",7876707.31],["5311",7269587.68],["3111",6758866.2],["3429",5479200.9],["2219",4757249],["3326",4200000],["3612",4138776.63],["6112",3911862],["3745",3040000],["3314",2802738.52],["3412",2644045.44],["3421",2390000],["4351",2160028.29],["5512",1849571.35],["3511",1656000],["2143",1610935.2],["3419",1600000],["2292",1400000],["3319",1163389],["3349",880000],["3635",660000],["6320",650000],["2321",540000],["3315",500752.46],["1032",492000],["3632",398270],["6114",254157.31],["3341",240000],["3399",150000],["3311",100000],["6310",80000],["5213",50000],["3330",35000],["6402",689]],"purpose_expenditure_total_czk":251315749.02},"actual":{"economic_expenditure":[["6121",38756195.44],["5011",23847932],["5169",20212175.75],["5331",12805400],["5171",10057112.25],["5365",6848807],["5031",6168807],["6123",5169389.85],["5154",3102229.44],["5139",2726802.01],["5023",2601247],["5032",2447509],["5336",2383497.3],["5153",2230536.29],["5166",2142671.06],["6202",1830811.5],["5499",1762252],["5229",1505500],["5151",1489653],["5021",1338267],["5137",1123851.06],["5323",865545],["5168",811023.82],["5163",679770.76],["5156",575635.72],["5223",534990],["5134",374991.4],["5362",355579],["5162",306455.39],["6322",300000],["6122",292257.9],["5026",251862],["5167",198040.8],["5138",193465.4],["5194",188946.11],["5136",143753.9],["5195",127428],["5161",126371],["5904",121909],["5038",101483.71],["5179",101453],["5222",100000],["5175",90905.92],["5164",55302.68],["6130",43966.2],["5173",30676],["5185",28550],["5041",19173.89],["5811",16447],["5019",15120.57],["5191",7500],["5133",6033],["5131",1298],["5364",689]],"economic_expenditure_total_czk":157617270.12,"economic_financing":[["8118",-73000000],["8117",70000000],["8115",-31107017.01],["8901",756993.54],["8125",-442887.37]],"economic_financing_total_czk":-33792910.84,"economic_revenue":[["1211",53716760.8],["1121",28770536.68],["1111",20233413.25],["1511",13163221.98],["3111",12325530],["3121",10125600],["2132",9127836.62],["4216",8196525.55],["1122",4452000],["1113",3801941.57],["1345",3455747],["4116",2937004.01],["3122",2389234],["4112",2380700],["2324",2349452.8],["2133",2075169],["2142",1910705],["1112",1875158.95],["2111",1549129.27],["1386",1048166],["4122",800956],["2141",733715.23],["2131",524448.12],["2321",503300],["1387",410806.01],["1361",384470],["2119",332194.71],["2139",306715.64],["4222",300000],["2112",292230],["2122",264673.32],["4111",254157.31],["1342",95830],["1341",94996],["2229",86350],["2212",57300],["1343",40688],["1334",21240.02],["1381",8287.12],["1344",7289],["2310",6500],["1335",202]],"economic_revenue_total_czk":191410180.96,"purpose_expenditure":[["6171",24825946],["3639",19833854.86],["3631",15969097.04],["3722",12757179.86],["3113",11652503.04],["3613",8892151.23],["6399",7184626],["3111",6712926.69],["5311",6529619.16],["2212",5681545.25],["3429",4646064.08],["2219",3625248.07],["6112",3178923.22],["3326",2829710.24],["3612",2782112.9],["3314",2513446.19],["3412",2440959.72],["4351",1817815.5],["3745",1687566.34],["5512",1580080.18],["3419",1426998],["3421",1410477.11],["2143",1294763.6],["3511",1199282.15],["3319",1010046.35],["3349",875699.33],["2292",865545],["6320",626816],["3315",314366.56],["3632",310686.69],["6114",254157.31],["1032",219997],["3341",190837.46],["3635",171000],["3311",100000],["3399",96750.11],["6310",52954.76],["3330",35000],["2321",19828.12],["6402",689]],"purpose_expenditure_total_czk":157617270.12}},"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."}}}}