{"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:00273350","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00273350","name":"Město Lázně Bohdaneč","short_name":"Lázně Bohdaneč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Pardubice","municipality_code":574767},"amounts":{"revenue_approved":128063710,"revenue_adjusted":146646850,"revenue_actual":128232778.16,"expense_approved":165367400,"expense_adjusted":167038410,"expense_actual":130018337.84,"tax_revenue":88923170.31,"nontax_revenue":11362417.95,"capital_revenue":1681211,"transfer_revenue":26265978.9,"current_expense":81726319.88,"capital_expense":48292017.96,"budget_balance":-1785559.68,"cash_current":71255134.78,"cash_previous":73831665.84},"ratios":{"revenue_execution":0.87443254,"expense_execution":0.7783739,"balance_to_revenue":-0.01392436,"cash_to_expense":0.54803911,"cash_yoy":-0.03489737,"capital_expense_share":0.37142467,"transfer_revenue_share":0.20483046},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00273350/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00273350"},"seo":{"slug":"lazne-bohdanec","path":"/cz/municipalities/lazne-bohdanec/"},"population":{"value":3338,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":128063710,"expenditure_czk":165367400,"financing_czk":37303690,"balance_czk":-37303690},{"stage":"revised","revenue_czk":146646850,"expenditure_czk":167038410,"financing_czk":20391560,"balance_czk":-20391560},{"stage":"actual","revenue_czk":128232778.16,"expenditure_czk":130018337.84,"financing_czk":1785559.68,"balance_czk":-1785559.68}],"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",63000000],["5331",25901000],["5011",15245000],["5169",8937000],["5171",8334900],["6130",6500000],["6122",4815000],["6351",4000000],["5031",3951000],["5221",2760000],["5023",2200000],["5323",1750000],["5032",1583000],["5222",1550000],["5499",1362000],["5362",1032500],["5152",1028000],["5365",1000000],["5137",900000],["5139",844500],["5168",787000],["5154",671000],["6119",590000],["5166",500000],["6901",500000],["5021",494000],["5223",470000],["5213",450000],["5153",444000],["5151",378000],["5156",365000],["5163",300000],["5901",300000],["5162",286000],["5194",276000],["5141",257000],["5172",210000],["5167",195000],["5136",190000],["5192",137000],["5329",120000],["5175",118000],["5161",115000],["5909",100000],["5164",96000],["5038",90000],["5179",64500],["5173",62000],["5229",50000],["5176",30000],["5133",25000],["5131",3000]],"economic_expenditure_total_czk":165367400,"economic_financing":[["8115",40663690],["8124",-3360000]],"economic_financing_total_czk":37303690,"economic_revenue":[["1211",36168100],["4216",21412810],["1121",18420300],["1111",13968000],["2141",8400000],["1511",6000000],["4112",4163400],["2132",3800000],["1342",2400000],["1345",2400000],["1113",2329600],["2212",1550000],["1122",1500000],["2324",1300000],["2111",1220000],["1112",1104000],["4121",534500],["1361",400000],["4116",400000],["2131",319000],["4111",100000],["1341",90000],["1343",70000],["2119",10000],["1335",4000]],"economic_revenue_total_czk":128063710,"purpose_expenditure":[["2219",30484000],["6171",25804000],["3639",23699000],["3745",20020000],["3113",10962000],["5311",5493000],["2212",5220000],["3631",4650000],["3412",4538000],["3722",4214000],["2321",4197900],["3111",3729000],["3725",3280000],["3723",3000000],["3392",2760000],["6112",2550000],["2292",2200000],["3613",1534000],["3314",1308000],["5512",1225000],["6399",1000000],["3429",750000],["4351",450000],["3635",420000],["3612",390000],["2339",300000],["3632",200000],["6320",200000],["1039",194500],["3399",155000],["5213",145000],["4349",100000],["6310",100000],["3319",50000],["3341",45000]],"purpose_expenditure_total_czk":165367400},"revised":{"economic_expenditure":[["6121",58015000],["5331",26051000],["5011",15432100],["5169",10112955],["6123",10000000],["5171",8484020],["5031",4134060],["6351",4000000],["5365",3221130],["5221",2873000],["5023",2200000],["6122",2125000],["5032",1584600],["5222",1562000],["5336",1451080],["5323",1300000],["5152",1095000],["5499",1014000],["5362",992000],["5168",989080],["5137",937630],["5166",926200],["6130",800000],["5139",772378],["5154",603100],["6119",590000],["5021",503799],["5151",499200],["5223",476000],["5153",474700],["6901",430000],["5156",352000],["5163",316000],["5162",267970],["5141",257000],["5167",251900],["5213",235400],["5194",193800],["5136",191260],["5901",130000],["5192",124000],["5329",120000],["5161",113609],["5175",99469],["5164",96000],["5123",91600],["5038",90000],["5179",86500],["5492",81000],["5172",72700],["5173",60850],["5229",45000],["5321",41000],["5176",35000],["5133",25000],["5019",3200],["5131",3000],["5339",3000],["5122",2000],["5039",1100],["5363",20]],"economic_expenditure_total_czk":167038410,"economic_financing":[["8115",23751560],["8124",-3360000]],"economic_financing_total_czk":20391560,"economic_revenue":[["1211",36168100],["4216",23423443],["1121",18420300],["1111",13968000],["2141",8400000],["1511",7400000],["4112",4163400],["2132",3800000],["4213",3233530],["1122",3219930],["4116",2970887],["1342",2890000],["1345",2400000],["1113",2329600],["2212",1850000],["4222",1630000],["3111",1520220],["2111",1400000],["2324",1300000],["1112",1104000],["1361",680000],["1386",676790],["4129",629110],["4121",622500],["2229",414610],["2131",322000],["2322",280600],["1387",262800],["2142",256840],["3113",161000],["2321",157260],["4111",129400],["2119",113610],["4122",100000],["1341",90000],["1343",70000],["4221",60000],["4171",11610],["2226",6000],["1335",4000],["2310",3450],["1334",3300],["2149",560]],"economic_revenue_total_czk":146646850,"purpose_expenditure":[["2219",30730900],["6171",25976800],["3639",23632000],["3113",14711080],["3745",13100300],["5512",11269000],["3631",5720000],["3412",5707200],["5311",5493000],["3722",4308300],["2321",4197900],["3725",3665700],["6399",3219930],["3392",2870000],["6112",2620000],["3613",1742000],["2292",1570000],["3314",1308000],["3111",1261000],["3429",748000],["4351",459000],["3635",440000],["3612",392800],["2339",300000],["3632",240780],["1039",221500],["6320",200000],["3399",155000],["5213",145000],["6114",125000],["3723",100000],["6310",100000],["3341",86000],["4349",86000],["2169",41000],["2212",38220],["3319",30000],["3330",20000],["3525",3000],["3636",2000],["4352",2000]],"purpose_expenditure_total_czk":167038410},"actual":{"economic_expenditure":[["6121",42014503.42],["5331",26051000],["5011",15246144],["5169",8860023.96],["5031",4042751.83],["5171",4038955.05],["6351",4000000],["5365",3221130],["5221",2873000],["5023",1651889],["6122",1650563.54],["5222",1466606],["5032",1453950.17],["5336",1451080.36],["5323",1300000],["5152",1088291.75],["5168",945685.21],["5166",926119.4],["5499",903499],["5137",902540.01],["5139",512979.31],["5223",475423],["6130",474540],["5153",441740.04],["5021",401824],["5154",372611.46],["5151",360547.3],["5163",295955.7],["5167",238016.04],["5156",233125.08],["5362",214121],["5162",204258.5],["5141",198327.3],["5136",175575],["5194",166733.7],["6119",152411],["5213",152390],["5192",123948.4],["5329",104820],["5123",90906.84],["5161",76234],["5175",70091.8],["5164",68339.16],["5038",62154],["5179",55588.95],["5173",52871],["5492",52360],["5321",40920],["5172",20008.56],["5229",15000],["5176",12633],["5019",5502],["5339",3000],["5122",2000],["5039",1862],["5133",1770],["5363",17]],"economic_expenditure_total_czk":130018337.84,"economic_financing":[["8117",25000000],["8115",-12992970.88],["8118",-8000000],["8124",-3360000],["8901",1138530.56]],"economic_financing_total_czk":1785559.68,"economic_revenue":[["1211",34844449.03],["1121",18619031.76],["4216",14252238.46],["1111",13371990.81],["1511",7533437.02],["4112",4163400],["2132",3830882.08],["1122",3219930],["4116",2970885.05],["1342",2892330],["4213",2752838.18],["1113",2464238.51],["2212",2461972.03],["1345",2347999],["3111",1520211],["2111",1497104.78],["2324",1357032.38],["1112",1214289.39],["1361",761540],["1386",678127.08],["2141",640013.8],["4222",630000],["4129",629114],["1343",614556],["4121",566500],["2229",414610.65],["2131",323114.75],["2322",299934],["1387",265908.87],["2142",256830.3],["3113",161000],["2321",157263],["4111",129398.21],["2119",113601],["4122",100000],["1341",82875.5],["4221",60000],["4171",11605],["2226",6000],["1381",5658.55],["2310",3450],["1334",3291.75],["1335",3080.8],["2149",553.44],["1382",436.24],["2223",55.74]],"economic_revenue_total_czk":128232778.16,"purpose_expenditure":[["2219",23485550.1],["3639",23247945.26],["6171",22961438.49],["3745",11296046.41],["3113",10979565.94],["5311",5205115.09],["3412",4526353.2],["3722",3786472.05],["3631",3772979.82],["3725",3646308.99],["6399",3219930],["3392",2870000],["6112",2046727.55],["2292",1486051.8],["3314",1304239.13],["3613",1193550.51],["5512",1101554.73],["3111",1025000],["3429",672606],["4351",458423],["3612",337857.84],["3632",236437],["6320",188180],["1039",160348.83],["3399",140575.5],["6114",139615.63],["2321",97301],["6310",92175.7],["3635",61946],["4349",57360],["2169",40920],["2339",39930],["3723",36300],["3341",29629.27],["3319",24518],["2212",22385],["3330",20000],["3525",3000],["3636",2000],["4352",2000]],"purpose_expenditure_total_czk":130018337.84}},"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."}}}}