{"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:00277967","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00277967","name":"Město Janské Lázně","short_name":"Janské Lázně","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579351},"amounts":{"revenue_approved":41247598.4,"revenue_adjusted":46769870.93,"revenue_actual":42284856.89,"expense_approved":41247598.4,"expense_adjusted":47383315.12,"expense_actual":42610357.83,"tax_revenue":28531702.12,"nontax_revenue":12784525.92,"capital_revenue":0,"transfer_revenue":968628.85,"current_expense":39827443.98,"capital_expense":2782913.85,"budget_balance":-325500.94,"cash_current":16834301.11,"cash_previous":17694529.99},"ratios":{"revenue_execution":0.90410463,"expense_execution":0.89926924,"balance_to_revenue":-0.00769781,"cash_to_expense":0.39507533,"cash_yoy":-0.04861553,"capital_expense_share":0.06531074,"transfer_revenue_share":0.02290723},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00277967/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00277967"},"seo":{"slug":"janske-lazne","path":"/cz/municipalities/janske-lazne/"},"population":{"value":656,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":41247598.4,"expenditure_czk":41247598.4,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":46769870.93,"expenditure_czk":47383315.12,"financing_czk":613444.19,"balance_czk":-613444.19},{"stage":"actual","revenue_czk":42284856.89,"expenditure_czk":42610357.83,"financing_czk":325500.94,"balance_czk":-325500.94}],"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":[["5011",7900000],["5171",6361000],["5169",4015338.4],["5365",3000000],["5031",2055000],["5139",1732000],["5152",1690000],["5331",1400000],["5362",1307000],["5154",1172000],["5222",1154750],["5023",1100000],["5032",960000],["6122",915000],["5021",820000],["5137",629500],["5321",600000],["5164",517000],["5156",455000],["5168",400000],["5339",382810],["5163",375000],["5179",289200],["5141",230000],["5151",225000],["6121",200000],["5167",147000],["5329",145000],["5499",140000],["5162",139000],["5194",130000],["5166",120000],["5172",85000],["5229",82000],["6119",72000],["5132",53000],["5038",47500],["5041",47000],["5492",35000],["5175",30000],["5903",25000],["5136",20000],["5161",20000],["5173",20000],["5192",4000],["5191",500]],"economic_expenditure_total_czk":41247598.4,"economic_financing":[["8115",700200],["8124",-700200]],"economic_financing_total_czk":0,"economic_revenue":[["1211",7200000],["2131",6800000],["1342",4500000],["1511",4500000],["1121",3800000],["1111",3200000],["1122",3000000],["2111",2914000],["2132",2047000],["1345",790000],["1113",700000],["4112",323300],["1112",250000],["1346",230000],["4216",184041],["2324",110000],["1361",100000],["2420",96257.4],["1381",80000],["1343",70000],["1386",70000],["2119",60000],["2322",45000],["1387",35000],["2139",35000],["1335",30000],["2212",30000],["1341",25000],["2321",20000],["2133",3000]],"economic_revenue_total_czk":41247598.4,"purpose_expenditure":[["6171",11672250],["3639",7827038.4],["6399",4300000],["3613",2745000],["3113",2646000],["3119",1400000],["3722",1350000],["6112",1345000],["3313",1296500],["3419",1103000],["3631",755000],["3612",683000],["6310",587500],["3745",443000],["3312",420000],["3635",405000],["4356",378810],["2219",325000],["3311",231000],["2143",192000],["2212",175000],["6320",170000],["3399",165000],["3111",130000],["2411",110000],["4359",80000],["2141",55000],["2229",55000],["3322",50000],["3721",50000],["3421",30000],["5213",25000],["2321",20000],["3314",17500],["3319",10000]],"purpose_expenditure_total_czk":41247598.4},"revised":{"economic_expenditure":[["5171",8572431],["5011",8150000],["5169",3785902.4],["5365",3000000],["5031",2065000],["5152",2002800],["5139",1898648.04],["6121",1576500],["5331",1450796.61],["5362",1307000],["5154",1190000],["5222",1169750],["6122",1155000],["5023",1100000],["5032",960000],["5021",861250],["5179",639200],["5336",612828.85],["5321",600000],["5168",590595.32],["5164",517000],["5137",505500],["5156",440000],["5339",382810],["5163",375000],["5192",333256],["5499",308600],["5151",254130],["5141",230000],["5162",147000],["5167",147000],["5329",145000],["5194",131000],["5166",120000],["5172",85000],["5229",82000],["6119",72600],["5132",63000],["5041",52000],["5038",47500],["5175",46917],["5909",39150],["5492",35000],["5903",25000],["5161",20000],["5173",20000],["5136",19450],["6130",18861.9],["5364",12338],["5219",10000],["5363",10000],["5191",500]],"economic_expenditure_total_czk":47383315.12,"economic_financing":[["8115",1313644.19],["8124",-700200]],"economic_financing_total_czk":613444.19,"economic_revenue":[["1211",7200000],["2131",6800000],["1511",5950000],["1342",4630000],["1121",3800000],["2111",3669000],["1111",3200000],["1122",3000000],["2132",2147000],["2119",1770180.68],["1345",930000],["1113",700000],["4116",612828.85],["1346",495000],["4112",323300],["2322",253431],["1112",250000],["2324",237373],["1386",140000],["1361",125000],["1343",100000],["2420",96257.4],["1381",80000],["1387",75000],["1335",40000],["2139",35000],["4111",32500],["2212",30000],["1341",25000],["2321",20000],["2133",3000]],"economic_revenue_total_czk":46769870.93,"purpose_expenditure":[["6171",11777950],["3639",9252091.3],["6399",4310000],["3613",4056280],["3113",3822828.85],["3722",1556000],["3119",1450796.61],["6112",1345000],["3313",1281500],["3419",1088000],["3631",988000],["6310",937500],["3612",778000],["2221",685000],["2411",514940],["3745",508000],["2219",382500],["4356",378810],["3111",365000],["3312",270000],["2212",241000],["3635",225000],["3311",186000],["6320",170000],["3399",165000],["2143",138000],["4359",85000],["2229",72000],["3421",60000],["2141",55000],["3322",50000],["3721",50000],["3314",32500],["2321",32000],["6114",25410.36],["5213",25000],["6402",12338],["3319",10000],["3632",870]],"purpose_expenditure_total_czk":47383315.12},"actual":{"economic_expenditure":[["5171",8071302.36],["5011",7974998],["5169",3168134.63],["5365",2508450],["5031",2020730],["5152",1688217.61],["6121",1564139.72],["5139",1521249.16],["5331",1450796.61],["5222",1169580],["6122",1127312.23],["5154",1061977.02],["5362",1031768],["5023",1018600],["5032",825870],["5021",638837],["5179",621390.25],["5336",612828.85],["5168",586353.05],["5321",499830],["5164",357464.3],["5192",331256],["5339",309000],["5499",284657],["5163",284484.33],["5156",266365.35],["5137",234175.32],["5151",212147.63],["5141",159246.17],["5329",132470],["5162",128404.83],["5166",115937.02],["5167",99683.19],["5229",82000],["5194",78972],["6119",72600],["5172",49731],["5041",39449.02],["5909",39150],["5132",38614],["5038",33739.1],["5175",26471.18],["6130",18861.9],["5364",12338],["5219",10000],["5363",9005],["5136",7463],["5492",7000],["5173",3965],["5161",3343]],"economic_expenditure_total_czk":42610357.83,"economic_financing":[["8115",1025700.94],["8124",-700200]],"economic_financing_total_czk":325500.94,"economic_revenue":[["1211",6711125.96],["2131",6589525.5],["1511",5748293.32],["1342",4631696],["1121",3585731.48],["2111",3273748.12],["1111",2996506.59],["1122",2508450],["2132",1961948.4],["1345",787258],["4116",612828.85],["2119",505598.5],["1113",474603.02],["1346",415156.15],["4112",323300],["1112",233858.97],["2322",208431],["1386",130593.74],["1361",128460],["2324",127373],["2420",96257.4],["1343",77569],["1387",51210.26],["1335",33258.89],["4111",32500],["2212",18725],["1341",16750],["2139",2178],["1381",1092.05],["2328",741],["1382",88.69]],"economic_revenue_total_czk":42284856.89,"purpose_expenditure":[["6171",10682386.15],["3639",8410320.86],["3613",3804595.15],["3113",3728733.52],["6399",3547223],["3722",1453828.15],["3119",1450796.61],["6112",1159576],["3419",1087000],["3313",1015406.36],["3631",906224.84],["6310",838476.57],["2221",683413.8],["3612",588954.81],["3745",477282.53],["2411",395120.79],["4356",305000],["3111",301826.46],["2219",281688.8],["3312",207168.76],["3635",199650],["3311",164877.85],["2212",161731.82],["6320",152471],["2143",113996],["3399",86625.98],["4359",79557],["3421",60000],["2229",55018.33],["2141",53270],["3322",50000],["2321",31315],["3721",28402.33],["6114",25410.36],["6402",12338],["3314",9801],["3632",870]],"purpose_expenditure_total_czk":42610357.83}},"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."}}}}