{"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:00253936","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00253936","name":"Město Františkovy Lázně","short_name":"Františkovy Lázně","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Cheb","municipality_code":554529},"amounts":{"revenue_approved":204569750,"revenue_adjusted":233477673.88,"revenue_actual":249560670.5,"expense_approved":293302200,"expense_adjusted":319134963.38,"expense_actual":291091272.18,"tax_revenue":185429174.45,"nontax_revenue":41339907.23,"capital_revenue":5831310,"transfer_revenue":16960278.82,"current_expense":183554238.92,"capital_expense":107537033.26,"budget_balance":-41530601.68,"cash_current":51455142.83,"cash_previous":93098021.61},"ratios":{"revenue_execution":1.06888452,"expense_execution":0.91212592,"balance_to_revenue":-0.16641485,"cash_to_expense":0.17676635,"cash_yoy":-0.44730144,"capital_expense_share":0.3694272,"transfer_revenue_share":0.06796054},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00253936/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00253936"},"seo":{"slug":"frantiskovy-lazne","path":"/cz/municipalities/frantiskovy-lazne/"},"population":{"value":5643,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":204569750,"expenditure_czk":293302200,"financing_czk":88732450,"balance_czk":-88732450},{"stage":"revised","revenue_czk":233477673.88,"expenditure_czk":319134963.38,"financing_czk":85657289.5,"balance_czk":-85657289.5},{"stage":"actual","revenue_czk":249560670.5,"expenditure_czk":291091272.18,"financing_czk":41530601.68,"balance_czk":-41530601.68}],"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",94200000],["5169",59363000],["5171",27415000],["5331",26353700],["5011",25145000],["5031",7365900],["5365",7002000],["5154",5900000],["5229",4100000],["5023",3700000],["5032",2767300],["6119",2420000],["5139",2001500],["5901",2000000],["5499",1960000],["5163",1693500],["5362",1670000],["5168",1630000],["6123",1300000],["5164",1208000],["5222",1195000],["5152",1080000],["5166",1050000],["6122",1000000],["5137",964000],["5021",806000],["6130",800000],["5153",787000],["5151",748000],["5194",707000],["5156",540000],["5213",520000],["5178",500000],["5321",478000],["5192",375000],["5167",337000],["5136",279000],["5542",250000],["5175",223000],["5162",221000],["5173",214000],["5161",189500],["5038",160000],["5134",124800],["5199",109000],["5172",107000],["6371",80000],["5179",72000],["5221",60000],["5329",50000],["5811",50000],["5903",20000],["5132",6000],["5133",3000],["5041",2000]],"economic_expenditure_total_czk":293302200,"economic_financing":[["8115",58927600],["8905",29804850]],"economic_financing_total_czk":88732450,"economic_revenue":[["1211",59040000],["1342",36000000],["1121",28690000],["1111",22700000],["1511",8600000],["2132",7823600],["1122",7000000],["2111",6250500],["2131",4299000],["1113",4200000],["4112",3500000],["1345",3350000],["2122",3322050],["2142",1680000],["1343",1500000],["1112",1400000],["4116",1200000],["2212",900000],["1386",700000],["2141",500000],["3111",500000],["1361",450000],["1387",400000],["1346",300000],["1341",200000],["2133",64600]],"economic_revenue_total_czk":204569750,"purpose_expenditure":[["3639",73187000],["6171",31165000],["3745",19995500],["2219",16905000],["3631",15600000],["2212",14400000],["3392",13140000],["5311",11765000],["3722",11500000],["2143",11217000],["3113",9704600],["6399",8600000],["6112",5940000],["3322",5000000],["3613",4540000],["3314",4091000],["3612",3717000],["2310",3000000],["4351",2994800],["3111",2927000],["3421",2675500],["3632",2250000],["6409",2000000],["3412",1980000],["3741",1750000],["2341",1620000],["1032",1450000],["6320",1400000],["2321",1080000],["3635",1020000],["3419",900000],["3723",900000],["3231",856600],["2229",500000],["2292",500000],["5512",478000],["3429",440000],["3329",300000],["4359",270700],["6310",220000],["2333",210000],["3349",205000],["3326",200000],["3399",195000],["3716",110000],["1014",100000],["3729",100000],["2322",60000],["2221",57500],["1036",30000],["4341",20000],["5213",20000],["4379",15000]],"purpose_expenditure_total_czk":293302200},"revised":{"economic_expenditure":[["6121",100311650],["5169",61419379.83],["5011",26561605],["5331",26552776],["5171",26270646.06],["5365",10710000],["5031",7939406],["5154",6645400.86],["5336",5163658.82],["5166",4644821],["6119",4323521],["5229",4090000],["5023",3343872],["5032",2853630],["5139",2662538.74],["5499",1898237],["6125",1828894.11],["5163",1728349],["5168",1661460],["5362",1611871.67],["5222",1283000],["5152",1250611],["5164",1154000],["6341",1081161.6],["6122",919600],["5151",915640.33],["5021",884423],["6130",800000],["5194",789000],["6123",755763.18],["5137",726230.38],["5156",553331],["5213",520000],["5364",495242.41],["5321",478000],["5153",449857.15],["5178",335000],["5175",312933],["5167",310000],["5542",296200.79],["5136",277685.57],["5366",240357.44],["5162",226500],["5173",222173],["5161",189500],["5134",181800],["5038",160000],["6142",135982.7],["5199",109000],["5172",103000],["5192",102155],["5223",100000],["6356",100000],["6371",80000],["5909",79651.26],["5179",75200],["5221",60000],["5329",50000],["5811",50000],["5903",20000],["5216",10000],["5363",7000],["5132",6000],["5019",5091],["5138",4932],["5133",3251],["5041",2000],["5039",1043],["5532",623.33],["5191",300],["5901",7.15]],"economic_expenditure_total_czk":319134963.38,"economic_financing":[["8115",55852439.5],["8905",29804850]],"economic_financing_total_czk":85657289.5,"economic_revenue":[["1211",59040000],["1342",36000000],["1121",28690000],["1111",22700000],["1122",10707900],["1511",8600000],["2132",7823600],["2111",6250500],["4116",5473812.6],["4122",5047166.22],["2131",4299000],["1113",4200000],["2229",3600355.3],["2142",3469609],["2122",3411802.5],["4222",3400000],["1345",3350000],["4216",3039076],["4112",2844308],["2141",2379400],["3112",1802900],["1343",1500000],["1112",1400000],["2212",1080000],["1386",700000],["3111",500000],["1361",450000],["2324",440000],["1387",400000],["1346",300000],["1341",200000],["4111",195000],["4152",86072.26],["2133",64600],["2119",25572],["2321",7000]],"economic_revenue_total_czk":233477673.88,"purpose_expenditure":[["3639",84031464.97],["6171",34041098.57],["3745",22548661.91],["2219",16892578.79],["3631",15018336.06],["3392",13663266.22],["3113",13113721.16],["6399",12250175],["5311",11765000],["3322",11422669.29],["2143",11384150.07],["2212",10700025.14],["3722",10277121.05],["6112",5683872],["3314",4098000],["3111",3807474.97],["3612",3735175.79],["3635",3558761],["3421",3043756.49],["4351",2994800],["3412",2801691.1],["3613",2178862.71],["2310",2000335],["3632",1891997.63],["3231",1674410.59],["2341",1641173.6],["3741",1628262.29],["5512",1559161.6],["1032",1450000],["6320",1400000],["3723",984722.39],["3419",912000],["2321",620836],["2229",598128.8],["3429",533950],["2292",500000],["3329",346200.79],["6402",299792.85],["4359",270700],["3399",256105],["6310",230000],["2333",210000],["3349",206616.4],["3326",200000],["6114",195000],["3716",110000],["3729",100000],["2322",60000],["6409",57732.15],["2221",57500],["1036",30000],["3725",21176],["4341",20000],["5213",20000],["4379",15000],["1014",13500],["3522",10000]],"purpose_expenditure_total_czk":319134963.38},"actual":{"economic_expenditure":[["6121",99281083.8],["5169",55332452.19],["5331",26408303.44],["5011",26368744],["5171",18500420.31],["5365",10708000],["5031",7066521],["5336",5163658.82],["5229",4070000],["6119",3823520],["5154",3768650.46],["5023",3340892],["5032",2682338],["5139",2264761.85],["6125",1828866.68],["5168",1527493.87],["5163",1504208.58],["5499",1491960],["5362",1413996.08],["5222",1188890],["5166",1153822.25],["5152",1124732],["6341",1081161.6],["5164",984461.46],["5021",823016],["5151",766365.56],["6123",755763.18],["5137",670016.52],["5194",563066.94],["5364",495242.41],["5321",478000],["5156",379424.06],["5178",334064.4],["6130",314200],["5542",296200.79],["5175",281654.95],["5167",276624.28],["5366",240357.44],["5153",235535.56],["5136",234919.35],["5162",204600.09],["5213",183990],["5134",155345.22],["6122",154129.8],["6142",135982.7],["5161",131742.11],["5038",103080],["5199",101362],["5223",100000],["6356",100000],["5173",84597.23],["5909",79651.26],["5172",76042],["6371",62325.5],["5221",57830],["5179",54702.21],["5329",46264],["5216",10000],["5192",8515],["5019",5091],["5138",4928],["5363",3500],["5041",1185.4],["5039",1043],["5133",1012.5],["5532",623.33],["5191",300],["5132",40]],"economic_expenditure_total_czk":291091272.18,"economic_financing":[["8115",41642878.78],["8901",-112277.1]],"economic_financing_total_czk":41530601.68,"economic_revenue":[["1211",56705413.58],["1342",41553660],["1121",30296126.3],["1111",21974007.61],["1122",10707900],["1511",10079711.42],["2132",9351416.85],["2111",8451534.92],["4116",5473812.6],["4122",5047166.22],["2131",5040307.43],["2142",4081190],["1113",4010210.77],["3111",3780310],["2229",3711355.49],["2122",3446489],["4222",3400000],["1345",3390237],["2141",3100413.73],["4112",2844300],["2324",2094689.84],["3112",2051000],["1343",1986370],["1112",1975943.99],["2212",1842463],["1386",1103372.49],["1361",627825],["1387",432683.09],["1346",332235.44],["1341",206088],["4111",195000],["2119",70432.89],["2133",66159],["2321",55700],["1334",37353.89],["2322",31249],["2143",-17781.67],["2112",12902.12],["1381",9246.56],["2328",1385.18],["1382",789.31],["2329",0.45]],"economic_revenue_total_czk":249560670.5,"purpose_expenditure":[["3639",79983584.93],["6171",31712629.04],["3745",22189488.36],["2219",15453815.92],["3392",13563596.54],["3113",12981903.28],["3631",12923620.02],["6399",12102669.41],["5311",11452854.18],["3722",10277121.05],["2212",9025887.99],["2143",8109539.62],["3322",6067691.33],["6112",5083738.1],["3111",3805689.97],["3635",3558761],["3314",3449533.79],["3612",3293730.98],["3421",2583461.95],["4351",2575521.02],["3412",2176226.94],["2310",2000335],["3231",1670210.59],["5512",1559161.6],["2341",1502834.97],["3632",1451606.1],["3741",1277121.97],["1032",1246156.03],["6320",1221404],["3613",1124678.24],["3723",984722.39],["3419",906600],["2321",603160.6],["3429",461240],["2229",395899.66],["3329",342464.79],["6402",299792.85],["6310",225577.58],["3349",206316.51],["2292",183990],["6114",175834.31],["3399",169325.08],["4359",156660.27],["3326",147620],["3716",99978.47],["3729",63445.09],["6409",57725],["2221",53424],["2322",48279],["1036",30000],["3725",19663],["4379",15000],["3522",10000],["1014",9979.66]],"purpose_expenditure_total_czk":291091272.18}},"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."}}}}