{"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:00254029","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00254029","name":"Město Lázně Kynžvart","short_name":"Lázně Kynžvart","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Cheb","municipality_code":554600},"amounts":{"revenue_approved":41743022.71,"revenue_adjusted":44085005.62,"revenue_actual":47285808.01,"expense_approved":43114700,"expense_adjusted":61557781.92,"expense_actual":51839987.97,"tax_revenue":35619411.47,"nontax_revenue":8968689.11,"capital_revenue":55500,"transfer_revenue":2642207.43,"current_expense":39271126.54,"capital_expense":12568861.43,"budget_balance":-4554179.96,"cash_current":13163221.48,"cash_previous":15987738.02},"ratios":{"revenue_execution":1.07260524,"expense_execution":0.84213541,"balance_to_revenue":-0.09631177,"cash_to_expense":0.25392023,"cash_yoy":-0.17666768,"capital_expense_share":0.24245494,"transfer_revenue_share":0.05587739},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00254029/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00254029"},"seo":{"slug":"lazne-kynzvart","path":"/cz/municipalities/lazne-kynzvart/"},"population":{"value":1410,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":41743022.71,"expenditure_czk":43114700,"financing_czk":1371677.29,"balance_czk":-1371677.29},{"stage":"revised","revenue_czk":44085005.62,"expenditure_czk":61557781.92,"financing_czk":17472776.3,"balance_czk":-17472776.3},{"stage":"actual","revenue_czk":47285808.01,"expenditure_czk":51839987.97,"financing_czk":4554179.96,"balance_czk":-4554179.96}],"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":[["5171",9053900],["5011",6097600],["6121",5214500],["5169",4873600],["5331",2998000],["5031",1769000],["5023",1323100],["5154",1122600],["5179",1004900],["5139",980000],["5222",750000],["5499",710000],["5032",671200],["5152",613000],["6122",539000],["5175",445800],["5362",433000],["5365",421900],["5163",407000],["5166",363000],["5168",360500],["5021",348100],["5156",340000],["5511",283600],["5164",252700],["5151",248200],["5137",205700],["5153",200000],["5134",148600],["5194",132000],["5172",100000],["6111",100000],["5329",90800],["5162",72700],["5136",70000],["5199",60000],["5909",52000],["5339",50000],["5167",46800],["5903",30000],["5221",28200],["5038",25900],["5161",21000],["5133",10000],["5321",10000],["5901",10000],["5363",8000],["5173",6000],["5132",5000],["5019",3000],["5039",2700],["5041",2100]],"economic_expenditure_total_czk":43114700,"economic_financing":[["8115",1371677.29]],"economic_financing_total_czk":1371677.29,"economic_revenue":[["1211",15070000],["1121",7480000],["1111",5400000],["2132",2934300],["1345",1360000],["1511",1250000],["2111",1214000],["1113",1210000],["4213",927522.71],["2324",877400],["4112",781100],["1342",780000],["2142",668700],["1122",421900],["1112",390000],["3111",200000],["1386",170000],["2141",150000],["1361",110800],["1387",80000],["2131",68000],["1381",66000],["1341",47000],["4111",32000],["2329",17000],["4121",15000],["2119",10000],["2212",5000],["2112",3300],["1334",3000],["1343",1000]],"economic_revenue_total_czk":41743022.71,"purpose_expenditure":[["3639",9691700],["6171",9070000],["2212",4300000],["3113",3998000],["3722",2185000],["3631",1882700],["6112",1796100],["3399",1428200],["3612",1107600],["2219",1000000],["3632",838200],["6399",821900],["3745",716000],["3419",650000],["5512",627200],["1011",600000],["3429",330000],["3635",250000],["6320",230000],["2310",200000],["2321",200000],["2333",200000],["5311",200000],["2143",150000],["3421",120000],["3314",96100],["3341",83500],["3349",63000],["3721",50000],["3725",50000],["5213",40000],["6114",32000],["3613",30000],["6310",30000],["1014",15000],["3744",12200],["3319",10000],["5212",10000],["3633",300]],"purpose_expenditure_total_czk":43114700},"revised":{"economic_expenditure":[["5171",12352700],["5169",6598700],["5011",6013500],["6351",5860443.17],["6121",4905800],["5331",2998000],["5909",2770300],["6123",2553923.6],["5031",1773800],["5023",1323100],["5154",1123100],["5139",1031200.36],["5329",1026800],["5222",984000],["5191",912400],["5336",823900.8],["5499",710000],["5032",672700],["5362",633000],["5152",613000],["5137",612717.64],["5365",421900],["5163",401800],["5021",394700],["5166",373000],["5168",354700],["6119",323700],["5175",307300],["5156",296300],["5164",287100],["5532",283600],["6122",255596.35],["5151",250400],["5153",201800],["5123",156800],["5134",100100],["5162",84200],["5213",80000],["5179",78700],["5199",76300],["5339",72500],["5194",71900],["5136",68800],["6111",49200],["5167",43300],["5141",42100],["5903",30000],["5221",28200],["5038",25900],["5161",17000],["5192",15000],["5133",10000],["5216",10000],["5321",10000],["5901",10000],["5363",8000],["5172",5500],["5173",5500],["5132",5000],["5492",3700],["5041",2200],["5019",2100],["5039",800]],"economic_expenditure_total_czk":61557781.92,"economic_financing":[["8115",15379467.24],["8123",2181823.6],["8124",-88514.54]],"economic_financing_total_czk":17472776.3,"economic_revenue":[["1211",15070000],["1121",7480000],["1111",5422500],["2132",3082300],["2111",1880400],["1345",1360000],["1511",1250000],["1113",1210000],["2329",1047898.19],["4116",849698.8],["4112",781100],["1342",780000],["4213",771492.63],["2142",668700],["2324",465000],["1122",421900],["1112",390000],["3111",200000],["1386",170000],["2141",150000],["4122",141735],["1361",110800],["1387",80000],["2131",68000],["1381",66000],["4222",50681],["1341",47000],["4111",32500],["4121",15000],["2119",10000],["2212",5000],["2112",3300],["1334",3000],["1343",1000]],"economic_revenue_total_czk":44085005.62,"purpose_expenditure":[["3639",12060423.6],["3113",9709143.97],["6171",9253000],["2212",7700000],["2310",3812400],["3722",2185000],["3399",1986300],["3631",1882700],["6112",1796100],["3745",1716000],["3612",1390900],["1011",1200000],["6399",1021900],["2219",1000000],["5512",930614.35],["3419",850000],["3632",838200],["3429",330000],["3635",250000],["6320",230000],["2321",200000],["2333",200000],["5311",200000],["2143",150000],["3421",120000],["3314",96100],["3341",83500],["3349",63000],["3721",50000],["3725",50000],["5213",40000],["6114",32500],["3613",30000],["6310",30000],["4351",22500],["1014",15000],["3744",12200],["3319",10000],["5212",10000],["3633",300]],"purpose_expenditure_total_czk":61557781.92},"actual":{"economic_expenditure":[["5171",7437577.88],["6351",5860443],["5011",5715874],["5169",5293693.58],["6121",3722733.04],["5331",2998000],["5909",2742281],["6123",2553898.6],["5031",1698850],["5023",1283518],["5329",1026738],["5222",984000],["5191",912360],["5154",859347.79],["5336",823900.8],["5139",662236.95],["5032",649841],["5152",613000],["5499",573870],["5362",463076],["5137",461115.21],["5365",421890],["5163",392138.68],["5166",372947],["5021",367868],["6119",323640.44],["5168",304486.27],["5164",286920.62],["5532",283549.73],["5151",241701],["5156",241022.83],["5175",183039.61],["5153",155897.03],["6122",108146.35],["5213",80000],["5179",78612.3],["5162",78507.6],["5199",76275],["5134",74582.4],["5339",72487],["5194",71865.27],["5136",58387.72],["5141",42040.9],["5167",33950],["5221",27400],["5123",26745.84],["5038",23514],["5161",16927],["5192",15000],["5216",10000],["5363",8000],["5172",4980.36],["5321",4500],["5132",4281],["5492",3660],["5142",3187.99],["5019",2099],["5041",2068.18],["5039",710],["5133",604]],"economic_expenditure_total_czk":51839987.97,"economic_financing":[["8115",2824516.54],["8123",2181823.6],["8901",-363645.64],["8124",-88514.54]],"economic_financing_total_czk":4554179.96,"economic_revenue":[["1211",15009734.94],["1121",8024750.76],["1111",5674639.67],["2132",3077356.17],["2111",2311376.87],["1511",2007418.96],["1345",1365889],["2142",1262960],["2329",1076119.19],["1113",1061733.04],["2324",972867.14],["1342",896060],["4116",849698.8],["4112",781100],["4213",771492.63],["1112",523284.97],["1122",421890],["1386",292304.09],["1361",176910],["4122",141735],["1387",114601.11],["2141",96949.02],["2131",75908],["3111",55500],["4222",50681],["1341",47650],["2321",35000],["2119",34848],["4111",32500],["2212",15024],["4121",15000],["2149",6421.72],["2112",3859],["1381",2411.75],["1382",133.18]],"economic_revenue_total_czk":47285808.01,"purpose_expenditure":[["3639",11201344.24],["3113",9709089.64],["6171",8746611.11],["2212",5581223.86],["2310",3626360],["3722",2172347.73],["3399",1882779.97],["6112",1725389.78],["3612",1121408.05],["1011",996445.2],["5512",884768.82],["6399",856802],["3419",850000],["3631",682443.94],["3745",459300.14],["2219",442755.78],["6320",226905],["3429",127535.6],["5311",127100],["3341",79792.24],["3314",74244.47],["3349",61309],["3725",35000],["6310",25840.11],["6114",24151],["4351",22487],["3613",22185],["3632",20161],["2143",19720],["3421",14383],["3721",10183.2],["3319",6000],["3744",3317.09],["5213",604]],"purpose_expenditure_total_czk":51839987.97}},"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."}}}}