{"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:00264083","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00264083","name":"Obec Mšené-lázně","short_name":"Mšené-lázně","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565318},"amounts":{"revenue_approved":48393000,"revenue_adjusted":51155400,"revenue_actual":58925116.73,"expense_approved":53393000,"expense_adjusted":65595400,"expense_actual":55745159.08,"tax_revenue":51501028.19,"nontax_revenue":3619585.34,"capital_revenue":459400,"transfer_revenue":3345103.2,"current_expense":33688296.6,"capital_expense":22056862.48,"budget_balance":3179957.65,"cash_current":17666016.73,"cash_previous":14443133.08},"ratios":{"revenue_execution":1.15188459,"expense_execution":0.84983336,"balance_to_revenue":0.05396608,"cash_to_expense":0.31690674,"cash_yoy":0.22314297,"capital_expense_share":0.39567315,"transfer_revenue_share":0.05676872},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00264083/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00264083"},"seo":{"slug":"msene-lazne","path":"/cz/municipalities/msene-lazne/"},"population":{"value":1877,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":48393000,"expenditure_czk":53393000,"financing_czk":5000000,"balance_czk":-5000000},{"stage":"revised","revenue_czk":51155400,"expenditure_czk":65595400,"financing_czk":14440000,"balance_czk":-14440000},{"stage":"actual","revenue_czk":58925116.73,"expenditure_czk":55745159.08,"financing_czk":-3179957.65,"balance_czk":3179957.65}],"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",11650000],["5169",8408000],["5171",6070000],["5011",6054000],["5331",5360000],["5154",2210000],["5139",2007000],["5023",1917000],["5031",1806000],["6130",1000000],["5153",900000],["5032",745000],["5021",676000],["5137",675000],["5156",638000],["5222",626000],["5163",476000],["5365",310000],["5168",250000],["6122",250000],["5362",240000],["5151",234000],["5162",101000],["5364",80000],["5175",76000],["5229",60000],["5499",60000],["5172",50000],["5194",50000],["5903",50000],["5164",46000],["5321",40000],["5329",40000],["5038",31000],["5134",30000],["5136",25000],["5167",22000],["5161",20000],["5173",20000],["5179",20000],["5199",20000],["5165",15000],["5339",15000],["5223",10000],["5221",5000],["5363",5000]],"economic_expenditure_total_czk":53393000,"economic_financing":[["8115",5000000]],"economic_financing_total_czk":5000000,"economic_revenue":[["1211",16000000],["1121",8000000],["3111",6500000],["1111",6000000],["1511",4500000],["1113",1200000],["2111",1120000],["2132",1003000],["1345",710000],["2324",610000],["4112",600000],["3112",500000],["1112",380000],["1122",300000],["2141",200000],["1342",150000],["1381",100000],["1386",100000],["1387",100000],["1361",80000],["2119",80000],["1343",60000],["1341",53000],["1334",10000],["1335",10000],["1356",10000],["2321",10000],["2112",7000]],"economic_revenue_total_czk":48393000,"purpose_expenditure":[["3639",7011000],["3745",6814000],["6171",6768000],["3113",5962000],["3613",4825000],["2212",4660000],["3722",3620000],["6112",2509000],["3392",1640000],["3419",1401000],["3631",1399000],["2321",1230000],["3612",920000],["3314",659000],["2219",510000],["6399",500000],["5512",435000],["3421",390000],["3724",350000],["2341",300000],["3725",300000],["2221",250000],["3399",210000],["3429",105000],["1032",100000],["3900",80000],["6402",80000],["2117",51000],["3341",50000],["3634",50000],["5213",50000],["3632",38000],["1012",30000],["6310",30000],["3329",20000],["4356",20000],["1014",16000],["3522",5000],["3525",5000]],"purpose_expenditure_total_czk":53393000},"revised":{"economic_expenditure":[["6121",16290000],["6130",10500000],["5169",8370400],["5331",6502000],["5011",6054000],["5171",2460000],["5154",2210000],["5139",2091000],["5023",1917000],["5031",1806000],["5153",847000],["5021",776000],["5032",745000],["5222",650000],["5156",638000],["5137",631000],["5163",477000],["6122",393000],["5365",310000],["5168",250000],["5362",244000],["5151",234000],["5364",220000],["5499",113000],["5175",111000],["5162",101000],["5229",61000],["6111",53000],["5172",50000],["5194",50000],["5903",50000],["5164",46000],["5321",40000],["5329",40000],["5038",31000],["5134",30000],["5173",30000],["5136",25000],["5161",25000],["5167",22000],["5179",20000],["5199",20000],["5165",15000],["5339",15000],["5221",10000],["5223",10000],["5019",5000],["5363",5000],["5039",2000]],"economic_expenditure_total_czk":65595400,"economic_financing":[["8115",14440000]],"economic_financing_total_czk":14440000,"economic_revenue":[["1211",16000000],["1121",8000000],["1111",6000000],["3111",4840000],["1511",4500000],["2111",1486000],["4222",1340000],["1113",1200000],["4116",1080000],["1342",1026000],["2132",1003000],["2324",810000],["1345",730000],["4112",686400],["1386",400000],["1112",380000],["3112",338000],["1122",284000],["2141",257000],["1387",176000],["4111",163000],["1361",80000],["2119",80000],["4122",78000],["1343",60000],["1341",53000],["2321",45000],["2322",12000],["1334",10000],["1335",10000],["1356",10000],["2112",7000],["2329",6000],["1381",4000],["2328",1000]],"economic_revenue_total_czk":51155400,"purpose_expenditure":[["3745",16314000],["6171",7252400],["3113",7104000],["3639",5981000],["3722",5569000],["2212",4660000],["3613",4216000],["6112",2509000],["3612",1720000],["3631",1429000],["3419",1301000],["3392",940000],["2219",910000],["2321",730000],["3314",690000],["6399",500000],["3399",455000],["5512",438000],["3421",390000],["3724",350000],["2341",300000],["3725",300000],["2221",250000],["6402",220000],["6114",163000],["3726",159000],["3341",120000],["1032",100000],["3429",98000],["3900",80000],["2117",51000],["3634",50000],["5213",50000],["3632",38000],["1012",34000],["6310",31000],["4356",30000],["3329",20000],["1014",16000],["3525",10000],["4349",10000],["3522",6000],["3589",1000]],"purpose_expenditure_total_czk":65595400},"actual":{"economic_expenditure":[["6121",11364301.6],["6130",10502000],["5169",8115238.61],["5011",6251071],["5331",5956123.44],["5171",2558300.1],["5023",1918785],["5031",1757625],["5154",1038151.22],["5032",725952],["5153",633081.04],["5139",557208.21],["5156",536924.26],["5222",531119],["5163",491120.88],["5137",482780.73],["5021",292388],["5365",267490],["5168",241393.73],["5364",219746.79],["5151",203058],["6122",138215.88],["5167",125087.89],["5162",103521.34],["5164",93289],["5499",81782.5],["5175",70139.08],["5172",54450],["5362",53430],["6111",52345],["5182",42091],["5321",35000],["5161",30270],["5194",29938],["5173",29680],["5329",28110],["5134",27711.78],["5229",25510.5],["5038",25018],["5136",17729],["5223",11000],["5179",10934.5],["5492",10000],["5165",3000],["5192",1000],["5133",998],["5339",550],["5181",472],["5363",27]],"economic_expenditure_total_czk":55745159.08,"economic_financing":[["8115",-3180317.65],["8901",360]],"economic_financing_total_czk":-3179957.65,"economic_revenue":[["1211",20205125.13],["1121",10827563.3],["1511",8158398.19],["1111",7418119.03],["1113",1430329.64],["2111",1371350.5],["4222",1339240],["2132",1091623],["4116",1079483.2],["1342",1025251],["2324",792049.07],["1345",728978],["1112",705599.57],["4112",686400],["3111",459400],["1386",394437.74],["1122",258720],["2141",256882.77],["4111",162500],["1387",154596.56],["1361",78570],["4122",77480],["1343",51824],["1341",50001],["2321",39527],["2139",27960],["2119",18511],["2322",11200],["1356",6000],["2112",5692],["1334",4435.3],["2329",4290],["1381",3079.73],["2131",500]],"economic_revenue_total_czk":58925116.73,"purpose_expenditure":[["3745",14850593.9],["6171",7251771.6],["3113",6892675.04],["3722",5568112.24],["3639",4575323.79],["2212",4544813.09],["6112",2428637.76],["3613",1912281.91],["3612",1587210],["2219",859379.67],["3392",683479.16],["3419",627846.95],["3631",581983.75],["2321",538023.88],["3314",528280.07],["3399",454588.5],["5512",437797.5],["6399",274990],["3421",239145.76],["6402",219746.79],["3726",158389.25],["3724",119851.59],["6114",81696],["3429",63201],["3725",50928],["2221",40500],["1012",33160],["3900",31040],["6310",30332.88],["4356",25000],["1014",16000],["3632",12377],["3525",10000],["4349",10000],["3522",6000],["3589",2]],"purpose_expenditure_total_czk":55745159.08}},"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."}}}}