{"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:00259918","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00259918","name":"Obec Konstantinovy Lázně","short_name":"Konstantinovy Lázně","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Tachov","municipality_code":560952},"amounts":{"revenue_approved":44690000,"revenue_adjusted":58428693.7,"revenue_actual":54871323.65,"expense_approved":69090000,"expense_adjusted":74486700,"expense_actual":67676145.23,"tax_revenue":26956083.18,"nontax_revenue":9893042.88,"capital_revenue":222350.3,"transfer_revenue":17799847.29,"current_expense":36290139.07,"capital_expense":31386006.16,"budget_balance":-12804821.58,"cash_current":6688721.24,"cash_previous":4838793.74},"ratios":{"revenue_execution":0.93911604,"expense_execution":0.90856683,"balance_to_revenue":-0.2333609,"cash_to_expense":0.09883425,"cash_yoy":0.38231171,"capital_expense_share":0.46376764,"transfer_revenue_share":0.32439253},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00259918/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00259918"},"seo":{"slug":"konstantinovy-lazne","path":"/cz/municipalities/konstantinovy-lazne/"},"population":{"value":913,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":44690000,"expenditure_czk":69090000,"financing_czk":24400000,"balance_czk":-24400000},{"stage":"revised","revenue_czk":58428693.7,"expenditure_czk":74486700,"financing_czk":16058006.3,"balance_czk":-16058006.3},{"stage":"actual","revenue_czk":54871323.65,"expenditure_czk":67676145.23,"financing_czk":12804821.58,"balance_czk":-12804821.58}],"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",31010000],["5169",8150500],["5011",5330000],["5171",4280000],["5154",2715000],["6123",2420000],["5031",1679000],["5331",1527000],["5365",1500000],["5021",1030000],["5023",1000000],["5139",981000],["5153",900000],["5138",685000],["5032",615000],["5137",490000],["5362",449000],["5151",435000],["5499",400000],["6130",400000],["5141",350000],["6122",350000],["5168",230000],["5156",220000],["5163",210000],["5909",200000],["5492",170000],["5162",151000],["5164",140000],["5222",140000],["5132",130000],["5175",120000],["5041",75000],["5166",70000],["5323",60000],["5364",55500],["5182",50000],["5321",50000],["5179",45000],["5229",40000],["5038",33000],["5167",30000],["5194",30000],["5173",25000],["5329",25000],["5161",20000],["5212",20000],["5903",20000],["5131",15000],["5136",15000],["5133",4000]],"economic_expenditure_total_czk":69090000,"economic_financing":[["8115",26400000],["8124",-2000000]],"economic_financing_total_czk":24400000,"economic_revenue":[["1211",10500000],["2111",7232000],["1121",5100000],["4216",4160000],["1111",3500000],["1511",2560000],["1122",1500000],["1342",1500000],["4213",1240500],["2112",1230000],["2132",1220000],["1345",1000000],["1113",800000],["4121",800000],["2324",585000],["2131",310000],["1112",300000],["4116",280000],["4112",249500],["3111",180000],["1386",150000],["1387",100000],["2119",100000],["1341",35000],["1361",25000],["1334",15000],["1343",10000],["1344",5000],["2141",2000],["2139",1000]],"economic_revenue_total_czk":44690000,"purpose_expenditure":[["3113",12717000],["3745",7869000],["3639",7520000],["6171",4701000],["2219",4454000],["3631",3239000],["2212",3050000],["3312",3018000],["3322",2400000],["6399",1900000],["4351",1620000],["3725",1500000],["6112",1430000],["1031",1400000],["2341",1300000],["3392",1290000],["4356",1272000],["3722",1215000],["3111",910000],["1032",900000],["5512",890500],["2411",876000],["3412",722000],["6310",400000],["2143",396000],["2142",315000],["2115",250000],["3419",245000],["3421",220000],["3399",215000],["1036",160000],["3319",120000],["3721",120000],["6320",100000],["3349",90000],["3612",90000],["2292",60000],["6402",55500],["3314",40000],["5213",20000]],"purpose_expenditure_total_czk":69090000},"revised":{"economic_expenditure":[["6121",28834000],["5169",8341000],["5011",6356500],["5171",6192000],["5154",2691000],["6123",2420000],["5909",2068000],["5031",1988000],["5331",1527000],["5365",1485000],["5021",1302186],["5023",1188000],["5139",1144000],["5138",841014.41],["5153",786000],["5032",736000],["6122",714000],["5336",704185.59],["5137",685000],["5141",500000],["5151",490000],["5362",461000],["5499",408000],["5168",407000],["5492",315000],["5163",224500],["5156",210000],["5222",180000],["5162",156000],["5164",152000],["5175",123000],["5132",100000],["5166",80000],["5041",75000],["5323",60000],["5364",55500],["5182",50000],["5321",50000],["5179",45000],["5167",40590],["5229",35000],["5038",33500],["5194",30000],["5173",25000],["5329",25000],["5189",23000],["5161",21224],["5136",20000],["5212",20000],["5903",20000],["5131",15000],["6130",14000],["5019",13900],["5029",2300],["5039",2300],["5133",1000]],"economic_expenditure_total_czk":74486700,"economic_financing":[["8123",21632005],["8124",-6157000],["8115",583001.3]],"economic_financing_total_czk":16058006.3,"economic_revenue":[["4216",12492910.7],["1211",10500000],["2111",7628000],["1121",5248000],["1111",3680000],["1511",2566000],["4213",1967754],["4116",1915496.59],["1342",1750000],["1122",1500000],["2132",1435300],["2112",1364019.41],["1345",1080000],["4122",1027000],["1113",800000],["2324",735329],["2122",500000],["1112",342100],["2131",334000],["4112",243700],["1386",200000],["2119",200000],["3111",180000],["3113",160000],["1387",100000],["4113",72986],["4111",65000],["2329",55400],["2321",53903],["2142",49095],["3121",44000],["1341",35000],["2322",27000],["1361",25000],["1334",16700],["4121",15000],["1343",10000],["1335",5500],["2141",1900],["1381",1600],["2139",1000]],"economic_revenue_total_czk":58428693.7,"purpose_expenditure":[["3113",15021185.59],["3745",9122000],["3639",6154000],["2219",5608000],["6171",4975000],["3322",3560000],["3312",3238014.41],["2212",3150000],["4351",2320000],["6399",1900000],["3633",1860000],["6112",1660000],["3631",1529000],["1031",1400000],["4356",1340000],["3392",1295000],["2411",1272000],["3722",1242000],["5512",949500],["3111",910000],["1032",900000],["3412",772000],["3725",700000],["6310",564500],["2143",396000],["2142",340000],["3399",290000],["3421",280000],["2115",250000],["3419",245000],["3612",190000],["1036",160000],["3319",120000],["3721",120000],["2310",100000],["2341",100000],["6320",100000],["3349",90000],["6114",65000],["2292",60000],["6402",55500],["3314",40000],["2144",23000],["5213",20000]],"purpose_expenditure_total_czk":74486700},"actual":{"economic_expenditure":[["6121",28273751.21],["5169",6328759.44],["5011",5988511],["5171",5200667.59],["6123",2411844.6],["5154",2175416.2],["5031",1833473],["5331",1527000],["5909",1469301.93],["5365",1465170],["5021",1232987],["5023",1187918],["5139",892947.55],["5138",770492.49],["5336",704185.59],["6122",700410.35],["5032",684263],["5153",566836.42],["5137",513629.31],["5362",459534],["5141",426993.82],["5499",407400],["5168",406503.5],["5151",384017.88],["5163",190623.89],["5222",177050],["5156",162779.55],["5164",144954.5],["5162",119249.9],["5175",117718.68],["5492",104000],["5166",78042.8],["5041",60846.83],["5323",56952],["5364",55474.37],["5189",54220],["5132",52450],["5321",45200],["5167",38062.18],["5179",37424],["5229",27497.98],["5038",26326],["5329",20923],["5161",20087],["5212",20000],["5194",14003],["5019",13728.47],["5136",11019],["5173",5486],["5131",4995.4],["5039",2242.8],["5029",2240],["5133",534]],"economic_expenditure_total_czk":67676145.23,"economic_financing":[["8123",20267943.33],["8124",-5645861.33],["8115",-1875314.5],["8901",58054.08]],"economic_financing_total_czk":12804821.58,"economic_revenue":[["4216",12492910.7],["1211",9802008.81],["2111",5543129.2],["1121",5247865.35],["1111",3679946.08],["1511",2565827.67],["4213",1967754],["4116",1915496.59],["1342",1741165],["1122",1465170],["2132",1279929.02],["2112",1252820.32],["1345",1072471.26],["4122",1027000],["1113",693669.23],["2324",610739.92],["2122",500000],["1112",342073.15],["2131",333452.84],["4112",243700],["1386",191201],["2119",186037.5],["3113",150000],["1387",74935.24],["4113",72986],["4111",65000],["2329",56846.27],["2321",53903],["2142",49095],["3121",44000],["1341",31279],["3111",28350.3],["2322",26372],["1361",18850],["1334",16663.4],["4121",15000],["1343",5950],["1335",5482.4],["1381",1525.59],["2141",587.81],["2139",130]],"economic_revenue_total_czk":54871323.65,"purpose_expenditure":[["3113",14713636.09],["3745",8201489.76],["2219",5552964.74],["3639",5467627.61],["6171",4896456.8],["3322",3487416.37],["2212",2901730.03],["3312",2622490.46],["4351",1924641.76],["6399",1879691],["6112",1588016.85],["3633",1462055],["4356",1292511.14],["3631",1215660.03],["3392",1165108.65],["3722",1114933.15],["3111",910000],["1031",903861.18],["2411",899594.5],["3412",734976.14],["3725",654767.07],["1032",636822.68],["5512",490502.31],["6310",485742.94],["2142",322231.33],["2143",270320.3],["2115",249200],["3421",242910.19],["3399",235796.76],["3419",199775.6],["1036",157033.8],["3612",135299.64],["3319",102887.04],["2341",93200],["3349",88500],["6320",82716],["2292",56952],["6402",55474.37],["3721",48308.73],["2310",48000],["6114",35063.21],["3314",33560],["2144",16220]],"purpose_expenditure_total_czk":67676145.23}},"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."}}}}