{"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:00258245","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00258245","name":"Město Plasy","short_name":"Plasy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":559351},"amounts":{"revenue_approved":114373600,"revenue_adjusted":144509186.61,"revenue_actual":132916951.14,"expense_approved":160475500,"expense_adjusted":190611086.61,"expense_actual":138719898.41,"tax_revenue":79335522.08,"nontax_revenue":17398514.83,"capital_revenue":8226520.2,"transfer_revenue":27956394.03,"current_expense":85840360.87,"capital_expense":52879537.54,"budget_balance":-5802947.27,"cash_current":51169782.46,"cash_previous":61483181.51},"ratios":{"revenue_execution":0.91978202,"expense_execution":0.72776406,"balance_to_revenue":-0.04365844,"cash_to_expense":0.36887125,"cash_yoy":-0.16774342,"capital_expense_share":0.38119648,"transfer_revenue_share":0.21032979},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00258245/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00258245"},"seo":{"slug":"plasy","path":"/cz/municipalities/plasy/"},"population":{"value":2896,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":114373600,"expenditure_czk":160475500,"financing_czk":46101900,"balance_czk":-46101900},{"stage":"revised","revenue_czk":144509186.61,"expenditure_czk":190611086.61,"financing_czk":46101900,"balance_czk":-46101900},{"stage":"actual","revenue_czk":132916951.14,"expenditure_czk":138719898.41,"financing_czk":5802947.27,"balance_czk":-5802947.27}],"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",71970000],["5169",26450000],["5011",12393000],["5331",10937000],["5171",5837000],["5139",3934500],["5031",3349000],["5141",3000000],["5365",3000000],["5154",2734000],["5901",2100000],["5362",2010000],["5023",1537000],["5021",1381000],["5032",1271000],["5222",960000],["6122",750000],["5137",735000],["5153",680000],["5168",583000],["5499",513000],["5152",450000],["5151",417000],["5163",401000],["5166",350000],["5909",350000],["5164",343000],["5161",200000],["5167",190000],["5156",180000],["6371",180000],["5162",162000],["5323",126000],["5175",100000],["5194",100000],["5199",100000],["5229",100000],["5173",94000],["5132",80000],["5138",70000],["5042",66000],["5339",60000],["5038",55000],["5903",50000],["5221",30000],["6130",30000],["5329",25000],["5179",17000],["5136",14000],["5176",5000],["5134",4000],["5133",2000]],"economic_expenditure_total_czk":160475500,"economic_financing":[["8115",50891100],["8124",-4789200]],"economic_financing_total_czk":46101900,"economic_revenue":[["1211",32660000],["1121",16633000],["1111",12280000],["2111",9322800],["4216",8200000],["4122",7248000],["4116",4539000],["2132",3555000],["4112",3425800],["1122",3000000],["1511",3000000],["1345",2830000],["1113",2103000],["1112",997000],["2122",500000],["2141",500000],["1343",480000],["1361",360000],["3111",357000],["1386",355000],["2131",349000],["2133",315000],["2324",275000],["4222",272000],["1387",169000],["1341",140000],["2412",120000],["1356",100000],["1342",93000],["2112",70000],["1335",50000],["4121",25000],["1344",20000],["2212",20000],["2119",10000]],"economic_revenue_total_czk":114373600,"purpose_expenditure":[["2310",24517000],["2212",17632000],["6171",16668000],["3113",14160000],["2321",9747000],["3612",9183000],["3745",7404000],["3631",6310000],["6399",5000000],["4351",4419000],["3314",3983000],["3729",3933500],["1032",3740000],["6310",3100000],["3722",3000000],["3613",2948000],["3399",2760000],["3723",2640000],["6112",2282000],["2169",2236000],["3111",1954000],["2219",1336000],["3511",1222000],["2143",1212000],["3412",1127000],["3322",1000000],["3429",1000000],["3233",800000],["3319",702000],["3639",624000],["3632",606000],["3633",600000],["3326",500000],["1036",300000],["3231",300000],["3636",300000],["6320",300000],["3349",170000],["5512",160000],["2295",126000],["3421",104000],["3341",70000],["2229",60000],["2334",50000],["5213",50000],["5311",50000],["1037",40000],["3728",25000],["1039",10000],["3725",10000],["2333",5000]],"purpose_expenditure_total_czk":160475500},"revised":{"economic_expenditure":[["6121",79506472],["5169",31522020],["5011",12752321],["5901",10918865.45],["5331",10850200],["5171",6224758],["5139",4968000],["5365",4817190],["5336",3675049.58],["5031",3347159],["5141",3000000],["5154",2791000],["5362",2010000],["5023",1537000],["5021",1380675],["5032",1271624],["5222",916000],["5137",899117],["5168",691900],["5153",626000],["5152",528000],["5499",513000],["6122",494000],["5151",435000],["5909",431000],["5323",428324.71],["5163",411000],["5164",361500],["5138",360000],["5166",354000],["6123",310000],["5161",205000],["5364",192216.87],["6371",180000],["5167",168853],["5156",167000],["5162",153500],["5229",150000],["5175",132561],["5194",114000],["6351",102000],["5173",83236],["5132",75913],["5199",68000],["5042",67000],["5339",64000],["5038",54290],["6119",53000],["5903",50000],["5172",43600],["5221",30000],["6130",30000],["5134",25500],["5329",25000],["5179",17300],["5136",10521],["5019",5900],["5223",5000],["5321",3000],["5176",2000],["5904",1520]],"economic_expenditure_total_czk":190611086.61,"economic_financing":[["8115",50891100],["8124",-4789200]],"economic_financing_total_czk":46101900,"economic_revenue":[["1211",32660000],["1121",16633000],["1111",12280000],["4216",11649880],["2111",11029800],["4122",10390260],["3111",8080000],["4116",6759507.58],["4222",5704000],["1122",4817190],["2132",3555000],["4112",3425800],["1511",3000000],["1345",2830000],["4213",2261860.45],["1113",2103000],["2141",1200000],["1112",997000],["1361",660000],["1386",608000],["2131",549000],["1343",480000],["2212",430000],["2133",315000],["4111",280000],["2122",277909.58],["2324",275000],["1356",190000],["1342",183000],["2322",170979],["1387",169000],["1341",140000],["2412",120000],["2119",100000],["2112",70000],["1335",50000],["4121",25000],["1344",20000],["2321",20000]],"economic_revenue_total_czk":144509186.61,"purpose_expenditure":[["6171",25104665.45],["2310",24535150],["3113",21310122.6],["2212",17752000],["3745",11534287],["2321",10038000],["3612",9276000],["6399",6817190],["3631",6573472],["3314",5346221],["1032",5345000],["4351",4661132],["3729",4281639],["6310",3100000],["3722",3000000],["3613",2704500],["3399",2640000],["3723",2640000],["3111",2474520.09],["2169",2299000],["6112",2255100],["2219",1926000],["2143",1502000],["3511",1327000],["3429",1206000],["3412",1145000],["3233",1104000],["3322",1096600],["3231",1012385.89],["3319",817000],["3639",635500],["3632",606000],["3633",600000],["3326",500000],["6402",494541.58],["3419",402000],["6320",310000],["1036",305000],["3636",300000],["6114",280000],["5512",277000],["3900",253000],["3349",170000],["2295",126000],["3421",104000],["2229",84060],["3341",70000],["5311",55000],["2334",50000],["5213",50000],["1037",40000],["3728",25000],["5272",25000],["1039",10000],["3725",10000],["2333",5000]],"purpose_expenditure_total_czk":190611086.61},"actual":{"economic_expenditure":[["6121",52387054.16],["5169",28053705.22],["5011",11499748.01],["5331",10850200],["5365",4817190],["5139",4578617.6],["5336",3675049.58],["5171",3191101.19],["5031",3063677],["5154",1935963.08],["5141",1522066.52],["5023",1436534],["5362",1273104.6],["5032",1170371.99],["5021",1150435],["5222",903810],["5168",685511.41],["5137",559267.08],["5152",528000],["5153",525224.56],["5499",426520],["5323",420844.71],["5151",384037.72],["5909",380412],["5163",363528.36],["5164",337289.85],["6123",297754.38],["5138",291561],["5166",244009.5],["5364",192216.87],["5161",178784.6],["5167",150860.81],["5162",125802.38],["5156",124623.3],["5229",121256.31],["5194",113567],["6351",102000],["5175",88756.53],["5042",66441.1],["5199",64556],["5339",60000],["5173",57819],["6119",53000],["5038",46506],["5172",43560],["5132",35630],["6371",30000],["5221",29240],["5134",25404.99],["5329",22000],["6130",9729],["5179",6790],["5019",5780],["5223",5000],["5321",3000],["5136",2776],["5904",1520],["5176",690]],"economic_expenditure_total_czk":138719898.41,"economic_financing":[["8117",140000000],["8118",-140000000],["8115",10313399.05],["8124",-4789200],["8901",278748.22]],"economic_financing_total_czk":5802947.27,"economic_revenue":[["1211",31899667.44],["1121",17069218.02],["1111",11945301.62],["2111",10126353.43],["3111",8226520.2],["4216",7987000],["4222",5704205],["4122",5137360],["1511",4841770.79],["1122",4817190],["2132",3669278.95],["4112",3425800],["4116",3134668.58],["1345",2744092],["4213",2261860.45],["1113",2257051.54],["2141",1240008.79],["1112",1112794.55],["1361",678244],["1386",621879.07],["2131",564311.08],["1343",531372],["2212",443000],["2133",344328.8],["4111",280000],["2122",277909.58],["1387",243746.06],["2412",240000],["1356",193896.8],["1342",188825],["2322",170979],["1341",139854],["2119",111714.5],["2112",93547],["2324",92183.7],["4121",25500],["1335",24874.02],["1344",20646],["2321",20000],["1381",5026.21],["2329",4900],["1382",72.96]],"economic_revenue_total_czk":132916951.14,"purpose_expenditure":[["3113",21270125.68],["2310",18228466.31],["6171",12507542.47],["3745",9997612.48],["3612",8346286.1],["6399",6090076.6],["3631",5773651.43],["3314",5346221],["1032",5244333.55],["2321",5204923.24],["3729",4280785.09],["4351",4229486.01],["2212",3345624.13],["3722",2762408.84],["3111",2470677.09],["3399",2340508.47],["3723",2142400.49],["2169",1999309.18],["6112",1976443],["2219",1741807.39],["6310",1575982.88],["2143",1392362.33],["3511",1260335.11],["3613",1241280.98],["3233",1104000],["3231",1012385.89],["3319",790202.89],["3639",565839.45],["3429",519692.5],["6402",494541.58],["3419",402000],["3632",371098],["3326",326123.69],["6320",309612],["1036",301833],["5512",267380.52],["3900",238000],["3322",229045.35],["6114",211322.12],["3636",196310],["3349",151938.56],["3412",120946.1],["2295",118520],["3421",64576.84],["5311",52066.14],["2229",32534],["3341",26161.93],["5272",25000],["1037",10890],["1039",5961],["3728",3267]],"purpose_expenditure_total_czk":138719898.41}},"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."}}}}