{"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:00231401","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00231401","name":"Město Benešov","short_name":"Benešov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":529303},"amounts":{"revenue_approved":636243100,"revenue_adjusted":691969835.19,"revenue_actual":726649660.3,"expense_approved":933286000,"expense_adjusted":957329035.19,"expense_actual":739548772.22,"tax_revenue":466231175.92,"nontax_revenue":87697126.57,"capital_revenue":13066210.34,"transfer_revenue":159655147.47,"current_expense":565895241.66,"capital_expense":173653530.56,"budget_balance":-12899111.92,"cash_current":400879129.42,"cash_previous":413183963.63},"ratios":{"revenue_execution":1.05011754,"expense_execution":0.77251263,"balance_to_revenue":-0.01775149,"cash_to_expense":0.54205908,"cash_yoy":-0.02978052,"capital_expense_share":0.23481011,"transfer_revenue_share":0.21971406},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00231401/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00231401"},"seo":{"slug":"benesov","path":"/cz/municipalities/benesov/"},"population":{"value":17009,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":636243100,"expenditure_czk":933286000,"financing_czk":297042900,"balance_czk":-297042900},{"stage":"revised","revenue_czk":691969835.19,"expenditure_czk":957329035.19,"financing_czk":265359200,"balance_czk":-265359200},{"stage":"actual","revenue_czk":726649660.3,"expenditure_czk":739548772.22,"financing_czk":12899111.92,"balance_czk":-12899111.92}],"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",311200000],["5169",150871000],["5011",109345000],["5331",68537000],["5171",48652000],["5213",46310000],["5031",27866000],["5323",25000000],["5365",20000000],["6313",17750000],["5032",10407000],["5499",9651000],["5222",9410000],["5023",6288000],["5161",6000000],["5329",5303000],["5168",5270000],["6130",5000000],["5137",4406000],["5139",4116000],["6122",3500000],["5154",2718000],["5321",2640000],["6111",2400000],["5151",2210000],["6119",2200000],["5162",2184000],["5167",2090000],["6901",2000000],["5163",1605000],["5021",1490000],["5194",1420000],["5164",1387000],["5901",1220000],["5042",1180000],["5153",1150000],["5172",1150000],["6123",1000000],["6125",900000],["5319",850000],["5903",750000],["5156",668000],["5134",625000],["5038",500000],["5041",500000],["5152",500000],["5175",456000],["5362",435000],["5173",380000],["5179",283000],["5166",250000],["5811",250000],["5178",170000],["5492",120000],["6371",120000],["5192",119000],["5176",95000],["5136",74000],["5229",65000],["5141",60000],["5133",55000],["5199",50000],["5494",43000],["5132",42000]],"economic_expenditure_total_czk":933286000,"economic_financing":[["8115",272042900],["8123",25000000]],"economic_financing_total_czk":297042900,"economic_revenue":[["1211",182000000],["1121",91000000],["1111",65000000],["4112",48907100],["2212",43153000],["4222",37500000],["1511",25000000],["1122",20000000],["1345",15500000],["3111",15000000],["1113",14000000],["4116",13000000],["4131",12500000],["1361",11746000],["2111",8050000],["1385",6500000],["1387",5500000],["1112",4500000],["2324",4405000],["1386",2500000],["2141",2012000],["3122",2000000],["4121",1215000],["1342",1200000],["4111",800000],["1353",700000],["1343",650000],["1381",500000],["2119",500000],["1341",400000],["2321",200000],["2328",100000],["4122",100000],["1334",60000],["1346",20000],["2229",10000],["2329",10000],["2112",5000]],"economic_revenue_total_czk":636243100,"purpose_expenditure":[["6171",183144000],["3639",137485000],["2212",78100000],["3113",67972000],["3722",61500000],["3314",59804000],["2219",55800000],["3392",36450000],["2292",29770000],["5311",29537000],["3412",29210000],["6399",20000000],["3111",14455000],["3315",13793000],["3721",12050000],["2221",12000000],["5512",10810000],["3745",8720000],["3612",8500000],["6112",8281000],["4351",6724000],["3419",5500000],["3141",5374000],["3613",4000000],["3149",3071000],["6409",3000000],["4399",2526000],["2143",2400000],["2341",2050000],["4349",2002000],["3631",2000000],["3114",1904000],["3231",1900000],["4374",1550000],["5213",1250000],["3329",1200000],["3699",1000000],["6114",1000000],["3319",965000],["5511",850000],["6320",800000],["3429",550000],["6310",550000],["1036",533000],["3399",370000],["3723",300000],["2419",250000],["3421",250000],["3632",250000],["3749",250000],["1014",245000],["3545",200000],["3729",200000],["3741",200000],["2299",164000],["3635",155000],["2321",120000],["3636",100000],["3725",50000],["4339",42000],["3733",30000],["3724",20000],["1037",10000]],"purpose_expenditure_total_czk":933286000},"revised":{"economic_expenditure":[["6121",239211000],["5169",164938500],["5011",109816700],["5331",65708000],["5171",54505600],["5213",46310000],["5031",28352200],["5336",27417137.19],["6130",25000000],["5323",24968000],["6313",18140000],["5363",18022000],["5365",14510000],["5329",13803000],["5032",10616100],["5499",9651000],["5222",7793820],["5161",6400500],["5023",6162000],["5168",5549000],["6122",5007000],["5139",4993700],["5137",4910300],["6119",4182000],["5321",3000000],["5154",2756500],["6111",2400000],["5167",2317000],["5151",2293000],["5021",2253600],["5162",2186300],["6901",2000000],["5163",1762000],["5153",1650000],["5164",1569000],["5194",1343000],["5901",1200000],["5042",1185000],["5172",1130000],["5221",956450],["6351",925000],["6125",900000],["5311",850000],["5366",825898],["5038",794900],["5903",750000],["5134",680300],["5152",636000],["5156",619000],["5175",608700],["5223",504730],["5041",500000],["5173",429500],["5362",313500],["5179",293000],["5166",250000],["6356",250000],["5178",170000],["5492",120000],["6371",120000],["5176",95000],["5219",95000],["5192",78000],["5229",73000],["5136",71000],["5141",61000],["5133",57000],["5123",52000],["5199",50000],["5216",50000],["5494",49000],["5132",40000],["5212",30000],["5019",11500],["5039",5500],["5191",1100]],"economic_expenditure_total_czk":957329035.19,"economic_financing":[["8115",265359200]],"economic_financing_total_czk":265359200,"economic_revenue":[["1211",182000000],["1121",91000000],["1111",65000000],["4112",50157800],["2212",43153000],["4131",33600000],["4216",28586200],["4116",27011171.19],["1511",25000000],["4122",16357766],["1345",15500000],["3111",15000000],["1122",14510000],["1113",14000000],["1361",11746000],["2111",10496000],["2132",8500000],["1387",6000000],["1385",5800000],["2324",5360000],["1112",4500000],["2229",2719898],["1386",2700000],["2141",2012000],["3122",2000000],["4171",1774000],["4121",1215000],["1342",1190000],["4111",767000],["1353",700000],["1343",650000],["2119",500000],["1381",490000],["1341",410000],["4222",406000],["2226",394000],["2321",290000],["2322",269000],["2328",100000],["1334",60000],["1346",20000],["1383",10000],["2329",10000],["2112",5000]],"economic_revenue_total_czk":691969835.19,"purpose_expenditure":[["6171",182686900],["3639",148762000],["3113",90397124.8],["2212",63461000],["2219",59739000],["3722",43100000],["3314",37157000],["3392",36840000],["5311",30907000],["2292",29770000],["3412",29110000],["6409",21345000],["3111",18445642.39],["4351",16624880],["6399",14510000],["2221",13200000],["5512",12860000],["3315",12099000],["3612",10000000],["2310",8500000],["6112",8373100],["3745",7720000],["3721",7550000],["3141",6599866],["3419",5436800],["4374",4549300],["3613",3600000],["3149",3372800],["3231",3028752],["3114",2431252],["2143",2400000],["1036",2157000],["2341",2050000],["4349",1272000],["5213",1250000],["3329",1200000],["3631",1000000],["3699",1000000],["6114",1000000],["4378",878450],["5511",850000],["6402",825898],["6320",800000],["6310",710000],["4339",642000],["4312",495800],["3723",490000],["4399",446000],["3319",391000],["3421",350000],["3632",350000],["3749",350000],["4359",346800],["4344",341600],["3399",340000],["2419",250000],["1014",245000],["3545",200000],["3429",198500],["3312",188000],["4376",180050],["3729",180000],["4375",173400],["2299",164000],["3311",163000],["4379",142200],["3635",135000],["4372",130050],["2321",120000],["3636",120000],["4371",115430],["3741",100000],["4355",86400],["3543",50000],["4356",47300],["3725",40000],["4329",40000],["3733",30000],["4357",26040],["4352",24300],["1099",20000],["3724",20000],["4373",17400],["1037",10000]],"purpose_expenditure_total_czk":957329035.19},"actual":{"economic_expenditure":[["6121",147555587.6],["5169",126969223.32],["5011",107665915],["5331",65708000],["5213",45485720],["5171",28453978.74],["5031",27265598],["5336",27253047.99],["5323",22878264.83],["6130",20432700.9],["5363",18021832],["5365",14509950],["5329",13521185],["5032",10241656],["5499",8047663.09],["5222",7100609.7],["5023",6256219],["5161",5993561.66],["5168",3914003.49],["5321",3000000],["5139",2609360.73],["5154",2211092.8],["6122",2010961.92],["5021",1922435],["6313",1740000],["5163",1486134.48],["5137",1439127.99],["5162",1378486.24],["5164",1370555.6],["5167",1247661.98],["5151",1185993.57],["5221",956210],["6351",925000],["5364",733223],["5311",698825],["5153",695879.68],["5042",675691.29],["5194",658082.83],["5134",599773.88],["5223",504595],["5038",479474],["5156",452046.94],["6125",387379],["5175",349956.04],["5152",332379.04],["5173",287547],["6356",250000],["5041",242199.61],["6111",240831.14],["5179",174955.95],["5172",129542.6],["5362",125433],["5229",107060],["5219",95000],["5492",94500],["6119",81070],["5366",77327],["5123",50151],["5216",50000],["5494",45568],["5212",30000],["6371",30000],["5136",23958],["5199",22884],["5176",22396.33],["5192",17472.02],["5133",11241.8],["5019",10783.08],["5039",3648.62],["5141",158.74],["5191",52],["5182",-50]],"economic_expenditure_total_czk":739548772.22,"economic_financing":[["8115",12899111.92]],"economic_financing_total_czk":12899111.92,"economic_revenue":[["1211",180386758.53],["1121",96575085.12],["1111",72500764.5],["2212",52636308.4],["4112",50157800],["4131",33600000],["1511",33388188.13],["4216",28585566.5],["4116",26735665.83],["1361",16859424],["1345",16649971.08],["4122",16127894],["1122",14509950],["2111",13194636.08],["1113",12765550.78],["2132",8218585],["1387",7916568.85],["3111",6867039],["2324",6307507.38],["1112",6295110.36],["3122",6014941.34],["1386",3486401.91],["2229",2694725.54],["2321",2078001],["4171",1844830],["4121",1569459],["1343",1479672],["1342",1217249.12],["2141",1094782.1],["1353",897000],["4111",783932.14],["1385",779702.56],["2322",572289],["1341",413192],["2226",394880.28],["2119",333463.77],["4222",250000],["3112",184230],["2329",168198.02],["1334",30157.2],["1381",28085.83],["1335",21702.8],["1346",20890],["1383",9751.15],["2112",3750]],"economic_revenue_total_czk":726649660.3,"purpose_expenditure":[["6171",155370338.46],["3639",107665963.03],["3113",68683678.63],["3722",36776122.9],["2212",36173157.31],["2219",33866819.56],["3314",33864930.43],["5311",28828022.1],["2292",27664706.35],["3412",26214138.16],["3392",21145750],["6409",18344017.2],["4351",16624813],["3111",16312954.23],["6399",14509950],["2221",12188181.3],["3315",11935380],["2310",8218585],["6112",8087917],["5512",7877973.76],["3721",7432178.16],["3141",4934252.7],["3419",4779485.5],["3745",4085493.12],["3231",2945111],["3612",2701918.52],["4374",2657669],["3114",2431234.8],["1036",2156124],["2143",1694000],["3149",1372800],["4378",877750],["6402",810550],["6114",783932.14],["5511",698825],["6320",660811],["4349",626168.2],["3699",597305.18],["6310",593713.48],["4312",495492],["3723",487088.15],["4399",430432],["3613",358525],["4359",346800],["4344",341556],["3749",338660.85],["3319",315385.35],["3632",309622],["5213",270430.18],["3399",240470],["3545",200000],["3312",187970],["4376",180050],["3429",180000],["4375",173400],["2341",173344.4],["3311",163000],["4379",142143],["4372",130050],["3636",119790],["4371",115311],["3329",98142],["1014",94380],["4355",86267],["4339",56971],["3543",50000],["3631",48400],["4356",47252],["4329",40000],["2321",30000],["4357",26010],["4352",24276],["1099",20000],["4373",17340],["3729",11580.67],["3733",4777.08],["2299",1136.32]],"purpose_expenditure_total_czk":739548772.22}},"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."}}}}