{"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:00254061","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00254061","name":"Město Mariánské Lázně","short_name":"Mariánské Lázně","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Cheb","municipality_code":554642},"amounts":{"revenue_approved":469418500,"revenue_adjusted":567971630,"revenue_actual":611946448.5,"expense_approved":665349750,"expense_adjusted":838760030,"expense_actual":624529129.93,"tax_revenue":449819431.16,"nontax_revenue":71011785.61,"capital_revenue":10101345.02,"transfer_revenue":81013886.71,"current_expense":482919469.42,"capital_expense":141609660.51,"budget_balance":-12582681.43,"cash_current":296041414.21,"cash_previous":308624095.64},"ratios":{"revenue_execution":1.07742432,"expense_execution":0.74458618,"balance_to_revenue":-0.02056174,"cash_to_expense":0.47402339,"cash_yoy":-0.04077025,"capital_expense_share":0.22674629,"transfer_revenue_share":0.13238722},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00254061/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00254061"},"seo":{"slug":"marianske-lazne","path":"/cz/municipalities/marianske-lazne/"},"population":{"value":13914,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":469418500,"expenditure_czk":665349750,"financing_czk":195931250,"balance_czk":-195931250},{"stage":"revised","revenue_czk":567971630,"expenditure_czk":838760030,"financing_czk":270788400,"balance_czk":-270788400},{"stage":"actual","revenue_czk":611946448.5,"expenditure_czk":624529129.93,"financing_czk":12582681.43,"balance_czk":-12582681.43}],"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",141387000],["5331",96240000],["5169",89252750],["5011",68607800],["5171",46626000],["5909",36739000],["5213",30500000],["6111",22750000],["5031",18657800],["6313",16000000],["5221",15650000],["5154",10015000],["6901",8200000],["6122",6780000],["5032",6770800],["6909",6165000],["5164",5515000],["5023",5200000],["5901",5050000],["5163",3301000],["5152",3107000],["5151",2478000],["5168",1980000],["5166",1740000],["5137",1721000],["5139",1527000],["6119",1448600],["6329",1000000],["5042",955000],["5021",950000],["6123",855000],["5229",755000],["5162",748000],["5167",745000],["5153",725000],["5161",653000],["5362",538500],["6130",530000],["5222",502500],["5173",450000],["5134",380000],["5156",355000],["5175",340000],["5038",290000],["6127",255000],["5195",200000],["5179",170000],["5194",137000],["5212",100000],["5172",70000],["5132",60000],["5499",60000],["5192",38000],["5365",30000],["5136",28000],["5122",12000],["5903",5000],["5133",3000],["5363",1000]],"economic_expenditure_total_czk":665349750,"economic_financing":[["8115",195931250]],"economic_financing_total_czk":195931250,"economic_revenue":[["1211",144700000],["1121",68000000],["1111",51000000],["1342",46000000],["1511",34000000],["4112",26342000],["2132",24472000],["2111",10192000],["1345",10000000],["1113",9000000],["1387",6300000],["1361",6186000],["2131",5846500],["2141",5001000],["3111",4274000],["2324",3149000],["1112",3000000],["1343",2500000],["1386",2300000],["2133",2220000],["3112",1994000],["2212",1710000],["2139",590000],["2119",300000],["1353",250000],["1346",60000],["4121",30000],["2112",2000]],"economic_revenue_total_czk":469418500,"purpose_expenditure":[["6171",122359500],["3639",70703000],["2212",67400000],["3412",40071500],["2143",35668000],["2219",31392000],["3113",29440000],["3745",29003000],["3315",26060000],["2292",22988700],["4350",20100000],["5311",19404630],["3312",15000000],["6409",13000000],["3722",10887000],["3631",10510000],["3613",9778000],["3319",9450000],["3311",9400000],["3111",8750000],["6112",7503000],["3723",6070000],["3419",5484820],["3632",5243000],["3314",5060000],["3612",4970000],["3231",4900000],["3599",4170000],["3114",3950000],["3322",2400000],["5213",2316000],["3635",1448600],["1014",1310000],["1037",1011000],["3329",1000000],["5519",1000000],["2329",850000],["3313",600000],["4349",475000],["4399",453000],["3349",450000],["3729",440000],["3744",430000],["3421",400000],["4356",400000],["6310",270000],["3749",230000],["3326",210000],["3636",200000],["4329",157000],["2341",100000],["3429",100000],["4341",100000],["2229",53000],["3399",50000],["6402",50000],["3299",35000],["3769",35000],["3716",30000],["2271",10000],["3119",10000],["4372",10000]],"purpose_expenditure_total_czk":665349750},"revised":{"economic_expenditure":[["6121",230422480],["5169",111996530],["5331",96343000],["5011",72168340],["5171",54706150],["5213",32826400],["5336",31606900],["5365",26611800],["6111",25754200],["5031",19583510],["5221",15795000],["5909",12826180],["5154",9875700],["5222",7347900],["5032",7114950],["5164",7068770],["6122",6918560],["6119",6152100],["6125",6066150],["5023",5290700],["5137",5102260],["5179",5018000],["5901",4440400],["5152",3528100],["5163",3165860],["5139",3025600],["6901",2887500],["5168",2598660],["5151",2555710],["6123",2125000],["6313",1824500],["5166",1647700],["5021",1020280],["6329",1000000],["5042",960800],["5167",880700],["5162",804180],["5153",740000],["5161",675000],["5329",615000],["6127",600000],["5362",596500],["5229",590000],["5212",545000],["6130",530000],["5134",510100],["5173",418280],["5175",415170],["5156",394340],["5191",390000],["6351",382000],["5542",302000],["5493",300000],["5038",295000],["5364",292190],["5194",241000],["5195",200000],["5192",157610],["5142",78000],["5499",76000],["5366",73490],["5172",71630],["5132",60000],["6322",50000],["5136",36000],["5339",20000],["5223",17000],["5122",12000],["5903",5000],["5133",4000],["5019",3520],["5041",1900],["5363",1000],["5039",730]],"economic_expenditure_total_czk":838760030,"economic_financing":[["8115",270788400],["8117",30000000],["8118",-30000000]],"economic_financing_total_czk":270788400,"economic_revenue":[["1211",144700000],["1121",68000000],["1111",51000000],["1342",46000000],["1511",34000000],["4122",29320880],["1122",26581800],["4112",26134100],["2132",24472000],["4116",13781530],["2111",10638000],["1345",10000000],["4216",9975430],["1113",9000000],["2141",7001000],["1387",6300000],["1361",6186000],["1343",6122490],["2142",5941880],["2131",5846500],["2324",4615230],["3111",4274000],["1112",3000000],["1386",2300000],["2133",2230000],["3112",1994000],["2212",1730000],["2329",1573000],["4222",1210000],["3202",767710],["2139",668800],["4111",572500],["1334",393950],["2229",365680],["2119",300000],["1353",250000],["3113",220000],["2322",213150],["3121",200000],["1346",60000],["4121",30000],["2112",2000]],"economic_revenue_total_czk":567971630,"purpose_expenditure":[["6171",136485580],["2212",97960400],["3639",75665870],["4350",44332500],["3412",43986340],["3315",42083000],["3745",40925970],["3113",36537240],["2219",35136750],["6399",26581800],["2292",22988700],["5311",21996310],["3319",19820400],["3312",15000000],["3612",14765240],["3419",13384520],["2143",12495970],["3631",12291340],["3311",11119200],["3722",10969000],["3111",10781310],["3613",10367430],["2333",10120000],["6112",7843200],["6409",7107100],["3723",6055000],["3231",5734460],["3632",5243000],["3314",5078000],["3114",5045920],["3599",4180000],["5213",3516000],["3329",3267000],["3322",2922900],["3635",2712100],["1014",1806730],["3421",1744000],["1037",1011000],["3512",1000000],["5519",1000000],["2329",785430],["3749",770640],["3313",600000],["6114",572500],["4349",505000],["3349",450000],["3729",440000],["3744",430000],["4356",420000],["6402",389480],["6310",363600],["3429",340300],["4399",225130],["3326",210000],["2271",195000],["4329",184100],["2341",150000],["4341",100000],["3636",96700],["4339",60000],["2229",53000],["3399",50000],["3299",35000],["3769",35000],["3716",30000],["4344",30000],["4359",30000],["2141",20000],["3133",20000],["3543",20000],["4357",20000],["4372",17870],["4352",15000],["4354",15000],["3119",10000],["4371",10000]],"purpose_expenditure_total_czk":838760030},"actual":{"economic_expenditure":[["6121",106865548.79],["5169",97413030.1],["5331",87700982.41],["5011",67833763],["5213",31826400],["5336",31606861.29],["5171",28339867.65],["5365",26604576],["5031",17868436],["6111",16842999.43],["5221",15695000],["5909",13703409],["5154",7376690.58],["5222",7281738],["5032",6641145],["6125",6066146.89],["5164",5801962.94],["5023",5290659],["5179",4984642.79],["6122",4243294.05],["5137",4103949.37],["5152",3304038.54],["5163",2932418.25],["5139",2357637.88],["5168",2316363.72],["6123",2099018.55],["5151",1914222.15],["6119",1772000],["6313",1724500],["5362",-1299980],["5166",1250768.33],["5021",1014000],["6329",1000000],["5042",957085.25],["5167",756756.42],["5162",744188.15],["5329",613800],["5161",602935],["5229",565000],["5153",561243.74],["5212",545000],["5134",486440.58],["6127",397203.8],["5191",386453.22],["6351",381997],["5156",314584.85],["5493",300000],["5542",296083.18],["5038",294960],["5364",292185],["5173",284739.73],["5175",244563.49],["6130",166952],["5194",160487],["5195",156075],["5192",145678.47],["5142",77977.93],["5366",73479.64],["5499",59000],["5132",53135],["6322",50000],["5172",24683.4],["5339",20000],["5223",17000],["5136",14079.5],["5019",3518],["5133",3181.2],["5041",1842.23],["5039",727],["5363",4.44]],"economic_expenditure_total_czk":624529129.93,"economic_financing":[["8115",42582681.43],["8118",-30000000]],"economic_financing_total_czk":12582681.43,"economic_revenue":[["1211",142208037.29],["1121",76070799.49],["1342",60069240.32],["1111",54976835.48],["1511",35176477.06],["4122",29320861.49],["1122",26581800],["4112",26134100],["2132",24447970.72],["1345",14159279.14],["4116",13781488.83],["1113",10060830.43],["4216",9975436.39],["2111",9898658.54],["2141",9657655.91],["1361",8209763.31],["1343",6540420],["1387",6307155.79],["3111",6216370.62],["2324",6202770.37],["2142",5949422],["1112",4959701.75],["2131",4535749.75],["1386",2751402.69],["2133",2575653.25],["2329",2410172.84],["2212",2410076.86],["3112",1994450],["2139",1269077.38],["4222",1210000],["3202",1200000],["2420",604059.02],["1385",595408.29],["4111",572500],["3113",490524.4],["2119",463468.39],["1334",393950.7],["2229",365664.64],["1353",364300],["1346",360500],["2322",213150],["3121",200000],["1381",22558.84],["4121",19500],["1383",10174.7],["2112",6632.23],["2310",1520.66],["1382",647.37],["1335",148.51],["2143",83.05]],"economic_revenue_total_czk":611946448.5,"purpose_expenditure":[["6171",118691907.43],["2212",60061219.72],["3639",51653825.05],["4350",42256650],["3412",31059030.43],["3745",30272783.76],["6399",26581800],["3113",23341014.78],["2292",22988604],["5311",20214378.93],["3319",18747222.37],["2219",17995369.18],["3312",15000000],["3311",11119173.34],["3722",10707125.07],["2143",10674229.73],["2333",10106648.5],["3631",10024119.49],["3111",9881578.41],["3315",7950927.69],["6112",7351799.86],["3613",6784181.1],["3723",5820355.11],["3419",5721886],["3231",5587017.78],["3632",4861150.25],["3314",4778000],["3114",4733211.37],["3612",4269746.78],["3599",4180000],["3322",2618021.72],["3329",2263553.03],["5213",2250726.58],["3421",1639421.05],["3635",1452000],["1014",1341769.02],["3512",1000000],["5519",1000000],["1037",877607.5],["2329",774881.72],["3749",762840],["3313",600000],["6114",518948.18],["4349",505000],["3349",436531.2],["4356",420000],["3744",378742.1],["6402",365664.64],["6310",360784.07],["3729",350575.73],["3429",288637.1],["4399",191555],["4329",183292],["2341",147250],["4339",60000],["3299",35000],["3769",34694],["4344",30000],["4359",30000],["3399",26344],["3326",22711.7],["3133",20000],["3543",20000],["4357",20000],["4352",15000],["4354",15000],["2141",13310],["4372",10017],["3119",10000],["4371",10000],["2229",5082],["2271",4000],["6409",3000],["3716",2214.46]],"purpose_expenditure_total_czk":624529129.93}},"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."}}}}