{"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:00252654","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00252654","name":"Město Planá nad Lužnicí","short_name":"Planá nad Lužnicí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":552828},"amounts":{"revenue_approved":169262000,"revenue_adjusted":179732452.29,"revenue_actual":186233677.61,"expense_approved":213097000,"expense_adjusted":226574107.14,"expense_actual":156689962.89,"tax_revenue":147003053.62,"nontax_revenue":14666186.55,"capital_revenue":1053164.32,"transfer_revenue":23511273.12,"current_expense":105877788.61,"capital_expense":50812174.28,"budget_balance":29543714.72,"cash_current":93339629.85,"cash_previous":63398645.11},"ratios":{"revenue_execution":1.03617168,"expense_execution":0.69156165,"balance_to_revenue":0.15863787,"cash_to_expense":0.59569629,"cash_yoy":0.47226537,"capital_expense_share":0.32428481,"transfer_revenue_share":0.12624609},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00252654/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00252654"},"seo":{"slug":"plana-nad-luznici","path":"/cz/municipalities/plana-nad-luznici/"},"population":{"value":4577,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":169262000,"expenditure_czk":213097000,"financing_czk":43835000,"balance_czk":-43835000},{"stage":"revised","revenue_czk":179732452.29,"expenditure_czk":226574107.14,"financing_czk":46841654.85,"balance_czk":-46841654.85},{"stage":"actual","revenue_czk":186233677.61,"expenditure_czk":156689962.89,"financing_czk":-29543714.72,"balance_czk":29543714.72}],"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",100267000],["5169",36351000],["5331",14960000],["5171",13393000],["5011",10228200],["6313",8320000],["5213",7800000],["5154",3196000],["5031",3055600],["5137",2033000],["5023",1971400],["5222",1550000],["5032",1152800],["5499",991000],["5021",830000],["5139",710000],["5163",649000],["5166",600000],["5362",554000],["5152",520000],["5153",505000],["5194",481000],["5151",413000],["5162",327500],["5168",294000],["5164",259000],["5136",230000],["5156",225000],["5167",222000],["5175",210000],["6127",150000],["5172",131000],["5173",89000],["5161",71500],["5138",65000],["5134",60000],["5179",52000],["5903",50000],["5038",45000],["5181",30000],["5229",25000],["5041",20000],["5019",5000],["5132",5000]],"economic_expenditure_total_czk":213097000,"economic_financing":[["8115",43835000]],"economic_financing_total_czk":43835000,"economic_revenue":[["1511",44320000],["1211",44000000],["1121",24000000],["1111",17000000],["4216",16535000],["2132",6145000],["2111",3642000],["1345",3400000],["1113",3100000],["4112",1550000],["2324",1250000],["1112",1200000],["2141",1000000],["1386",600000],["3111",500000],["1381",250000],["1387",250000],["1342",150000],["1341",130000],["1356",75000],["1361",55000],["2119",50000],["4121",30000],["1343",25000],["2112",5000]],"economic_revenue_total_czk":169262000,"purpose_expenditure":[["3511",31600000],["3745",18400000],["3412",18151000],["2212",17985000],["3639",17441000],["6171",15689000],["2219",14111000],["3722",12156000],["3421",10000000],["3113",8700000],["2292",7800000],["3744",7520000],["4351",6308000],["3399",3436000],["3111",3352000],["5311",3251000],["6112",2546000],["3631",2274000],["3612",1900000],["3314",1507000],["2141",1110000],["5512",1044000],["1031",1000000],["2321",1000000],["3419",1000000],["3635",731000],["3349",683000],["6320",570000],["6399",550000],["2143",300000],["3632",300000],["2241",250000],["3900",200000],["3326",150000],["5213",50000],["1014",20000],["3319",12000]],"purpose_expenditure_total_czk":213097000},"revised":{"economic_expenditure":[["6121",95139446.04],["5169",41799906.76],["5331",14197811.97],["5171",12164927.41],["5011",10850030],["6313",8320000],["5213",7800000],["6130",4370000],["5137",3504139.04],["5336",3438413.78],["5154",3196637.96],["5031",3027190],["5139",2055465.61],["5023",1989689],["5222",1620000],["6122",1202662.71],["5032",1164036],["5021",1149731],["5499",991000],["5163",818359.94],["5164",766899.32],["5152",736797.02],["5362",716536],["5365",685020],["5153",575000],["5151",541635.39],["5168",510164.07],["5175",420275.13],["5194",410391.71],["5162",323367.35],["5136",285121],["5166",205464.41],["5167",201006.11],["5904",191367.02],["5138",164000],["5172",126346],["6127",120000],["5156",109691.29],["5173",91733],["5179",91268.1],["5161",90635],["5134",74941.9],["5181",66000],["6351",60000],["5903",50000],["5038",45000],["5364",33649],["5492",31894],["5229",30000],["5041",10457],["5019",5000],["5192",5000],["6341",0.1]],"economic_expenditure_total_czk":226574107.14,"economic_financing":[["8115",46841654.85]],"economic_financing_total_czk":46841654.85,"economic_revenue":[["1211",44699387],["1511",44320000],["1121",24200000],["1111",17990000],["4216",15899946.16],["2132",5695000],["2111",4317650],["1345",3400000],["1113",3100000],["4116",2918510.82],["2324",1850068],["4122",1718183],["4112",1550500],["1112",1500000],["2141",1300000],["1386",950000],["3122",901504.16],["1122",685020],["3111",500000],["1387",360000],["1381",250000],["2420",200000],["2451",190338],["1342",175000],["1343",164000],["1341",130000],["4111",130000],["2131",117000],["2329",115551.55],["2112",115000],["1356",75000],["1361",55000],["2119",50000],["2229",33649],["4121",30000],["1334",22500],["2212",20000],["1335",2674.6],["2322",970]],"economic_revenue_total_czk":179732452.29,"purpose_expenditure":[["3511",27298000],["3639",21778200],["3745",18603262.16],["2212",17634937.69],["6171",16244738.1],["2219",14111000],["3722",13709414.92],["3412",11148000],["3113",10151843],["3421",10020000],["2321",8600000],["4351",8502000],["2292",7800000],["3744",7576219],["3111",4525548.18],["3399",4354000],["5311",3890000],["3631",2869000],["6112",2546000],["3612",1900000],["3314",1637800],["3725",1530450],["5512",1417800],["6399",1364806],["1031",1218705],["2141",1110000],["3419",1067475],["3635",731000],["6320",721387],["3349",695720.99],["3326",395000],["2241",352800],["2143",300000],["3632",300000],["3900",183000],["6114",130000],["1014",50000],["5213",50000],["3319",21000],["3525",20000],["3599",10000],["6409",5000],["3636",0.1]],"purpose_expenditure_total_czk":226574107.14},"actual":{"economic_expenditure":[["6121",42373671.29],["5169",40666783.07],["5331",14147830.97],["5011",10099211],["5213",7795904],["5171",4386163.75],["6130",3860000],["5336",3438413.78],["5137",3393765.24],["6313",3207616.52],["5154",3161027.75],["5031",2842805],["5023",1989689],["5139",1696543.51],["5222",1620000],["6122",1190886.47],["5021",1149731],["5032",1113312],["5163",817375.94],["5499",799603.92],["5362",716536],["5152",712430.55],["5365",685020],["5164",671200.79],["5153",574500],["5168",503503.67],["5151",498631],["5175",385389.13],["5162",315678.52],["5194",284723.36],["5136",276100.28],["5904",191367.02],["5167",181882.21],["5138",139586.65],["6127",120000],["5161",89707],["5166",87774],["5156",78536],["5134",73547.5],["6351",60000],["5179",57895.72],["5173",46727],["5172",42350],["5038",35033],["5364",33649],["5492",31894],["5229",27456],["5041",8831.28],["5019",4679],["5181",4000],["5192",1000]],"economic_expenditure_total_czk":156689962.89,"economic_financing":[["8117",71884450.18],["8118",-60240000],["8115",-41188164.9]],"economic_financing_total_czk":-29543714.72,"economic_revenue":[["1211",47013682.28],["1511",44396979.23],["1121",25183773.23],["1111",19529666.96],["4216",16078340.51],["2132",5725785.5],["2111",4427115.96],["4116",4004249.61],["1345",3334594],["1113",3327666.88],["2324",2035093.4],["4122",1718183],["2141",1658170.17],["1112",1641327],["4112",1550500],["1386",917474.95],["3122",780964.32],["1122",685020],["1387",359587.53],["3111",272200],["2420",200000],["2451",190338],["1342",174945],["1343",163925.65],["2131",144264],["4111",130000],["1341",120592],["2329",115551.55],["2112",103891.84],["1356",74733.6],["1361",43892],["2229",33649],["4121",30000],["2212",22460],["1334",21803.7],["2119",8897.13],["1381",7231.01],["1335",6158.6],["2322",970]],"economic_revenue_total_czk":186233677.61,"purpose_expenditure":[["3745",16237730.21],["3722",13688488.26],["2212",13368519.32],["2219",13254355.82],["6171",13230048.85],["3639",10811473.19],["2321",8523859.04],["3113",8194094.87],["2292",7795904],["4351",7010000],["3412",6426574.31],["3511",5169797.76],["3111",4474987.18],["3399",4352289.83],["5311",3857132.5],["3744",3571257.88],["6112",2507871],["3631",1824912.84],["3314",1612299.55],["3725",1366050.7],["6399",1364806],["5512",1329154.78],["3419",1067475],["1031",963568],["3421",904485],["2141",892523.28],["6320",720583],["3349",695720.99],["2241",317507.23],["3635",242605],["2143",231916.72],["3900",183000],["3326",137846],["6114",130000],["3612",90980.82],["1014",44639],["3632",43640.96],["3319",20864],["3525",20000],["3599",10000],["6409",1000]],"purpose_expenditure_total_czk":156689962.89}},"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."}}}}