{"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:00261181","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261181","name":"Město Benešov nad Ploučnicí","short_name":"Benešov nad Ploučnicí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562351},"amounts":{"revenue_approved":93359458,"revenue_adjusted":103219594,"revenue_actual":101568227.81,"expense_approved":98201957,"expense_adjusted":109759227.66,"expense_actual":102391531.15,"tax_revenue":79589685.1,"nontax_revenue":8318732.71,"capital_revenue":483038,"transfer_revenue":13176772,"current_expense":83340456.86,"capital_expense":19051074.29,"budget_balance":-823303.34,"cash_current":6098720.87,"cash_previous":6997701.01},"ratios":{"revenue_execution":0.98400143,"expense_execution":0.93287401,"balance_to_revenue":-0.00810591,"cash_to_expense":0.05956275,"cash_yoy":-0.12846793,"capital_expense_share":0.18606104,"transfer_revenue_share":0.12973321},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261181/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261181"},"seo":{"slug":"benesov-nad-ploucnici","path":"/cz/municipalities/benesov-nad-ploucnici/"},"population":{"value":3488,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":93359458,"expenditure_czk":98201957,"financing_czk":4842499,"balance_czk":-4842499},{"stage":"revised","revenue_czk":103219594,"expenditure_czk":109759227.66,"financing_czk":6539633.66,"balance_czk":-6539633.66},{"stage":"actual","revenue_czk":101568227.81,"expenditure_czk":102391531.15,"financing_czk":823303.34,"balance_czk":-823303.34}],"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":[["5331",25005000],["5011",14969922],["5169",13323540],["6121",10879925],["5171",5051000],["5031",3815765],["5023",2545000],["6129",2500000],["6901",2047852],["5153",1873000],["5154",1550000],["5032",1492213],["5152",1200000],["5222",1200000],["5141",1127000],["5139",1073000],["5151",750000],["5021",682000],["5163",680000],["5137",620000],["5499",595000],["6351",483140],["5168",430000],["5162",400000],["5362",382000],["5493",300000],["6122",300000],["5199",270000],["5156",255000],["5164",230000],["5166",200000],["5132",163000],["5136",161000],["5161",160000],["5321",150000],["5179",145100],["5172",120000],["5167",112000],["5194",100000],["5901",100000],["6119",100000],["5339",96000],["5134",80000],["5138",80000],["5195",65000],["5175",56000],["5038",55000],["5178",55000],["5041",40000],["5329",37000],["5221",36000],["5019",30000],["5365",11000],["5173",10000],["5133",7000],["5176",2500]],"economic_expenditure_total_czk":98201957,"economic_financing":[["8115",6948499],["8124",-2060000],["8901",-46000]],"economic_financing_total_czk":4842499,"economic_revenue":[["1211",36284001],["1121",18100000],["1111",13500000],["4216",3870000],["2111",3750000],["4112",3570200],["1113",2900000],["1345",2600000],["1511",2600000],["2132",1940000],["3112",1000000],["1112",935000],["1361",400000],["4222",380000],["4116",312000],["1386",300000],["1381",200000],["2131",160000],["1387",150000],["2139",100000],["1341",80000],["2112",50000],["2212",50000],["2324",47257],["1349",30000],["2460",25000],["2119",20000],["1343",5000],["2141",1000]],"economic_revenue_total_czk":93359458,"purpose_expenditure":[["6171",21992600],["3639",16170952],["3613",10501000],["2219",8474925],["3113",7383140],["5311",4033800],["3722",3740000],["3725",3130000],["3745",3020000],["6112",3010000],["3421",2605000],["3399",1800000],["3141",1750000],["3612",1500000],["6310",1257000],["3419",1200000],["1032",985000],["5512",900000],["3631",750000],["2212",650000],["6320",500000],["3635",451540],["1036",412000],["6399",380000],["3900",370000],["2141",250000],["5213",184000],["3349",180000],["3313",150000],["3314",150000],["3322",100000],["3429",100000],["4344",96000],["3632",25000]],"purpose_expenditure_total_czk":98201957},"revised":{"economic_expenditure":[["5331",24625000],["5011",15166276],["6121",14571953.35],["5169",13751409.28],["5336",4733295.92],["5171",4528134.65],["6351",4283140],["5031",4004095],["5023",2545000],["5153",1873000],["5032",1579657],["5154",1550000],["5222",1253500],["5152",1200000],["5141",1127000],["5139",1093578.09],["6356",1004666.72],["5021",960837],["6901",863596.15],["5163",805000],["5151",750000],["5137",627023.5],["6122",606520],["5499",595000],["5493",543000],["5168",430000],["6130",426605],["5162",408100],["5362",395500],["5164",312820],["5199",270000],["5156",254950],["5166",200000],["5132",163000],["5161",162078],["5136",161100],["5321",150000],["5175",145282],["5179",145100],["5041",126957],["5172",120000],["5167",112000],["6119",105295],["5194",100000],["5339",96000],["6123",95000],["5365",91430],["5366",91364],["5134",90000],["5138",80000],["5019",76846],["5195",65000],["5038",55000],["5178",55000],["5901",38500],["5329",37000],["5221",36000],["5173",10000],["5133",7000],["5039",3118],["5176",2500]],"economic_expenditure_total_czk":109759227.66,"economic_financing":[["8115",6645633.66],["8124",-2060000],["8123",2000000],["8901",-46000]],"economic_financing_total_czk":6539633.66,"economic_revenue":[["1211",36284001],["1121",18100000],["1111",13500000],["4116",6018376.43],["4216",4697071.69],["2111",3813720],["4112",3570200],["1113",2900000],["1345",2600000],["1511",2600000],["2132",1940000],["2229",1800000],["3112",1000000],["1112",935000],["4122",667743.51],["4222",556100],["1361",400000],["1386",300000],["2321",256000],["1381",200000],["2131",160000],["1387",150000],["4121",140117],["4111",120177.37],["2139",100000],["1122",80430],["1341",80000],["2112",50000],["2212",50000],["2322",47257],["1349",30000],["2460",25000],["2324",22400],["2119",20000],["1343",5000],["2141",1000]],"economic_revenue_total_czk":103219594,"purpose_expenditure":[["6171",22392406.37],["3113",16156859.13],["3639",15443551.15],["2219",11017267.3],["3613",10637880.8],["5311",4293800],["3421",3649243.51],["3725",3578400],["3722",3340000],["6112",3010000],["3399",2254720],["1032",1313200],["5512",1274553],["6310",1257000],["3141",1250000],["3419",1203000],["3612",1197134.65],["3631",1042678.6],["2212",772099.15],["3745",520000],["6320",500000],["3635",496915],["6399",460430],["1036",437000],["2141",302500],["3322",235000],["3900",214500],["3349",193000],["5213",184000],["3314",150100],["3313",150000],["2115",128225],["3429",119500],["6114",117500],["3326",100000],["4344",96000],["3412",95000],["6402",91364],["3111",56400],["3632",25000],["4379",3000]],"purpose_expenditure_total_czk":109759227.66},"actual":{"economic_expenditure":[["5331",24625000],["5011",15137558.09],["6121",14064501.74],["5169",12513615.02],["5336",4733295.92],["5031",4196721.55],["6351",2750946.15],["5171",2609591.21],["5023",2213774],["5032",1717477.3],["5021",1402285.39],["5139",1379909.95],["5222",1253500],["5152",1233645.18],["5154",1113980.81],["5153",1045122.4],["6356",1004666.72],["5141",913722.64],["5137",824574.03],["5168",809738.67],["5151",716084.72],["5163",661559.38],["6122",604060.48],["5499",591209],["6130",426605],["5362",335056],["5162",291224.41],["5493",285000],["5164",262272.82],["5199",257047],["5166",249475.38],["5175",196278.39],["5156",180501],["5321",148500],["5172",142708.61],["5136",140566],["5179",134765.38],["5161",130000],["6119",105294.2],["5339",96000],["6123",95000],["5366",91364],["5167",87085],["5041",86586],["5365",83363],["5038",67463],["5019",65825.15],["5195",65406],["5134",47883],["5138",41586.32],["5194",37837],["5329",35790],["5178",32851.5],["5221",32349.35],["5039",9495.29],["5173",7166],["5132",6000],["5135",646]],"economic_expenditure_total_czk":102391531.15,"economic_financing":[["8118",-3501140.06],["8117",3496000],["8124",-2059501.55],["8123",2000000],["8115",941661.84],["8901",-53716.89]],"economic_financing_total_czk":823303.34,"economic_revenue":[["1211",35999628.67],["1121",19251392.56],["1111",13305082.12],["4116",5971678.42],["2111",4952401.1],["4112",3570200],["1511",2924801.29],["1113",2546615.76],["4216",2537071.7],["1345",2287291.79],["2132",2087644],["1112",1255263.46],["1361",823330],["1386",698929.38],["4122",667743.51],["3111",483038],["2324",314811.56],["1387",274921.49],["2321",256000],["2131",178124],["4222",176100],["2139",150902],["4121",133801],["4111",120177.37],["2212",106922.5],["1341",89293],["1122",80430],["2329",75632.12],["2112",70507],["2322",54634],["2141",35350.43],["1349",25339.59],["2460",24000],["1343",20495],["2119",11804],["1381",5748.08],["1334",879.9],["1382",243.01]],"economic_revenue_total_czk":101568227.81,"purpose_expenditure":[["6171",22215384.87],["3113",14624665.28],["3639",14564759.73],["2219",10358618.55],["3613",10034027.29],["5311",4290451.94],["3421",3604235.51],["3725",3357664.8],["3722",3143713.23],["6112",2760690],["3399",2213943.71],["5512",1270700.15],["1032",1268334.11],["3141",1250000],["3419",1203000],["6310",1044851.83],["3631",805069.11],["2212",456435.75],["1036",424455.02],["6399",400050],["6320",399537.19],["3745",396860.88],["3635",358611.61],["2141",302125.12],["3349",192144],["3322",177000],["3314",150066],["3313",148030.84],["6114",136710.64],["2115",128225],["5213",123178],["3429",115472],["3326",100000],["4344",96000],["3412",95000],["6402",91364],["3111",56400],["3632",24754.99],["3900",6000],["4379",3000]],"purpose_expenditure_total_czk":102391531.15}},"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."}}}}