{"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:00263362","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00263362","name":"Město Bohušovice nad Ohří","short_name":"Bohušovice nad Ohří","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":564591},"amounts":{"revenue_approved":53274000,"revenue_adjusted":63257840.59,"revenue_actual":64569826.8,"expense_approved":73534000,"expense_adjusted":73099631.79,"expense_actual":72008190.69,"tax_revenue":53731585.95,"nontax_revenue":8913475.26,"capital_revenue":98840,"transfer_revenue":1825925.59,"current_expense":63225019.5,"capital_expense":8783171.19,"budget_balance":-7438363.89,"cash_current":19838627.87,"cash_previous":30276991.76},"ratios":{"revenue_execution":1.02074029,"expense_execution":0.98506913,"balance_to_revenue":-0.11519876,"cash_to_expense":0.27550516,"cash_yoy":-0.34476225,"capital_expense_share":0.12197461,"transfer_revenue_share":0.02827831},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00263362/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00263362"},"seo":{"slug":"bohusovice-nad-ohri","path":"/cz/municipalities/bohusovice-nad-ohri/"},"population":{"value":2408,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":53274000,"expenditure_czk":73534000,"financing_czk":20260000,"balance_czk":-20260000},{"stage":"revised","revenue_czk":63257840.59,"expenditure_czk":73099631.79,"financing_czk":9841791.2,"balance_czk":-9841791.2},{"stage":"actual","revenue_czk":64569826.8,"expenditure_czk":72008190.69,"financing_czk":7438363.89,"balance_czk":-7438363.89}],"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",18800000],["5171",11353000],["5011",11111000],["5169",5617000],["5331",4411000],["5031",3101000],["5023",2407000],["6201",2000000],["5032",1249000],["5152",1226000],["5222",1095000],["5154",1038000],["6123",1000000],["5139",887000],["5151",850000],["5499",810000],["5021",730000],["5163",591000],["5166",541000],["5168",505000],["5321",500000],["5156",450000],["5153",425000],["5141",420000],["5362",410000],["6122",400000],["5229",297000],["5194",225000],["5192",175000],["5167",161000],["5137",120000],["5164",115000],["5175",52000],["5038",51000],["5042",50000],["5903",50000],["5364",47000],["5132",43000],["5161",40000],["5162",38000],["5219",30000],["5136",25000],["5329",25000],["5223",20000],["5494",20000],["5172",12000],["5173",8000],["5165",3000]],"economic_expenditure_total_czk":73534000,"economic_financing":[["8115",23260000],["8124",-3000000]],"economic_financing_total_czk":20260000,"economic_revenue":[["1211",20500000],["1121",11000000],["1111",6500000],["1511",5875000],["2324",2133000],["1345",1716000],["2132",1672000],["1113",1500000],["4112",816000],["1112",470000],["1381",420000],["2111",238000],["2141",222000],["2131",74000],["1341",50000],["1361",45000],["2139",43000]],"economic_revenue_total_czk":53274000,"purpose_expenditure":[["6171",26356000],["2212",7800000],["3745",5856000],["2219",5500000],["3113",5436000],["6112",2931000],["4351",2666000],["3722",2300000],["3723",2127000],["2321",2000000],["3111",2000000],["3419",1343000],["3612",1249000],["3399",930000],["3313",629000],["2411",628000],["3613",618000],["3631",590000],["6320",554000],["6310",450000],["3632",190000],["2249",187000],["3639",176000],["3900",175000],["3314",138000],["3412",120000],["3421",120000],["5512",107000],["3726",80000],["3525",60000],["3341",55000],["5213",50000],["6402",47000],["3319",20000],["3429",20000],["4341",20000],["3349",6000]],"purpose_expenditure_total_czk":73534000},"revised":{"economic_expenditure":[["5171",17889145.2],["5011",11838000],["5169",7802000],["6121",5493000],["5331",3681000],["5031",3242000],["5139",2501000],["5023",2407000],["5222",1573000],["5152",1417000],["5032",1300000],["5362",1072000],["5154",1039000],["6123",1000000],["6130",964000],["5336",912425.59],["5151",901000],["5021",900500],["5499",816000],["5163",733000],["5166",541000],["5168",505000],["5321",500000],["5156",450000],["5153",425000],["5141",423000],["6122",400000],["5365",351750],["5137",313000],["5229",297000],["5194",225000],["5192",175000],["5164",168000],["5167",161000],["6201",121000],["5175",60000],["5364",53311],["5038",51000],["5042",50000],["5903",50000],["5132",43000],["5161",40000],["5162",38000],["5492",34500],["5219",30000],["5136",25000],["5329",25000],["5223",20000],["5494",20000],["5172",12000],["5173",8000],["5165",3000]],"economic_expenditure_total_czk":73099631.79,"economic_financing":[["8115",12841791.2],["8124",-3000000]],"economic_financing_total_czk":9841791.2,"economic_revenue":[["1211",22400000],["1121",12000000],["1111",8400000],["1511",5875000],["2324",2409000],["2132",1942000],["1345",1716000],["1113",1500000],["2122",1000000],["2111",998000],["4116",912425.59],["2141",822000],["4112",816000],["1381",620000],["1112",600000],["1122",351750],["2131",339000],["2133",153000],["3111",98000],["4111",97500],["1343",64000],["1341",50000],["1361",45000],["2139",43000],["2229",6165]],"economic_revenue_total_czk":63257840.59,"purpose_expenditure":[["6171",24795000],["3745",8544000],["2219",7487000],["3113",5761425.59],["6112",2931000],["4351",2837000],["3612",2558000],["3723",2448000],["3722",2444000],["3419",1836000],["3613",1678000],["3639",1516000],["2212",825000],["2411",814000],["3313",742000],["3399",730000],["5219",657000],["3631",648000],["6320",646000],["3900",465500],["6310",453000],["6399",351750],["5512",284000],["3632",190000],["3314",188000],["2249",187000],["3412",147000],["6114",131500],["2321",121000],["3421",120000],["3319",98000],["5311",85000],["3341",80000],["3525",60000],["3726",60000],["6402",53311],["5213",50000],["3429",34000],["4341",20000],["3725",12000],["3349",7000],["3511",4000],["3111",145.2]],"purpose_expenditure_total_czk":73099631.79},"actual":{"economic_expenditure":[["5171",12294114.25],["5011",11832208],["5169",9633413.01],["6121",6564896.65],["5331",3681000],["5031",3315227],["5023",2370606],["5139",1793080.96],["5222",1585416],["5152",1482571.86],["5032",1314464],["5499",1254403.59],["5021",1230420],["5362",1206442.8],["5151",1167414.61],["5154",1167155.73],["5336",912425.59],["6130",856600],["6123",841664.24],["5168",694394.84],["5163",674626.9],["5137",556456.22],["5166",548414.5],["5164",532523.49],["6122",520010.3],["5156",480607.95],["5153",450497.07],["5321",446000],["5141",430311.06],["5365",362050],["5229",340475],["5194",207305],["5162",204518.34],["5157",188276.52],["5167",178619.1],["5192",140622],["5494",80059.38],["5175",64971.39],["5132",64611.01],["5038",57086],["5364",53310.97],["5042",43414.8],["5492",34500],["5136",29801],["5223",25000],["5329",24150],["5161",18443],["5172",12282],["5219",11877],["5212",10000],["5122",8759],["5173",7937],["5041",2239.56],["5019",385],["5039",131]],"economic_expenditure_total_czk":72008190.69,"economic_financing":[["8117",20000000],["8115",-9587319.11],["8124",-3000000],["8901",25683]],"economic_financing_total_czk":7438363.89,"economic_revenue":[["1211",22472480.97],["1121",12025702.7],["1111",8471942.97],["1511",5761709.32],["2324",3329662.65],["2132",2019850],["1113",1590073.73],["1345",1471529],["2111",1081878.33],["2122",1000000],["4116",912425.59],["2141",860579.02],["4112",816000],["1112",783976.71],["1386",438137.16],["2131",368092.46],["1122",351750],["1387",171724.28],["2133",154923],["3111",98840],["4111",97500],["1361",75200],["1343",67050],["1341",45443],["2139",43560],["2119",32600],["2322",10864.8],["2229",6165],["2212",5000],["1381",3535.09],["1334",1291.8],["2112",300],["1382",39.22]],"economic_revenue_total_czk":64569826.8,"purpose_expenditure":[["6171",24582029.35],["3745",8543235.03],["2219",6823365.3],["3113",5760793.11],["6112",2929170],["4351",2836508.33],["3612",2557235.15],["3723",2447155.93],["3722",2443873.54],["3419",1832748],["3613",1676876.04],["3639",1515968.12],["2212",824675.71],["2411",813173.32],["3313",741097.91],["3399",722581.15],["5219",656081.75],["3631",647973.99],["6320",645672],["3900",465386.91],["6310",452302.96],["6399",351750],["5512",283036.43],["2249",181975],["3632",177763.1],["3314",175837.72],["6114",131272.81],["3412",124371.44],["2321",120510.42],["3421",117356.19],["5311",84978.3],["3341",79559.17],["3525",60000],["6402",53310.97],["3726",52600.19],["3429",33878],["3319",20086.21],["4341",20000],["3725",11825],["3349",6430.94],["3511",3600],["3111",145.2]],"purpose_expenditure_total_czk":72008190.69}},"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."}}}}