{"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:00275590","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275590","name":"Obec Benešov u Semil","short_name":"Benešov u Semil","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":576999},"amounts":{"revenue_approved":21512279,"revenue_adjusted":22574327.19,"revenue_actual":22993733.48,"expense_approved":21512279,"expense_adjusted":36141167.28,"expense_actual":34438701.1,"tax_revenue":18604087.83,"nontax_revenue":3184525.65,"capital_revenue":38220,"transfer_revenue":1166900,"current_expense":17673595.73,"capital_expense":16765105.37,"budget_balance":-11444967.62,"cash_current":18939435.99,"cash_previous":30153456.55},"ratios":{"revenue_execution":1.01857891,"expense_execution":0.95289399,"balance_to_revenue":-0.4977429,"cash_to_expense":0.54994629,"cash_yoy":-0.37189834,"capital_expense_share":0.48681004,"transfer_revenue_share":0.05074861},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275590/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275590"},"seo":{"slug":"benesov-u-semil","path":"/cz/municipalities/benesov-u-semil/"},"population":{"value":862,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":21512279,"expenditure_czk":21512279,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":22574327.19,"expenditure_czk":36141167.28,"financing_czk":13566840.09,"balance_czk":-13566840.09},{"stage":"actual","revenue_czk":22993733.48,"expenditure_czk":34438701.1,"financing_czk":11444967.62,"balance_czk":-11444967.62}],"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":[["5169",7899504],["5011",2066000],["5331",2045049],["5023",1600000],["5139",847500],["5031",824000],["6121",760000],["5137",740000],["5154",692000],["5365",523830],["5021",479000],["5032",378200],["5222",310000],["5168",300000],["5163",260160],["5151",248000],["5362",200000],["5164",170000],["5323",169600],["5153",140000],["5329",125000],["5156",115000],["5339",100000],["5499",90000],["5171",80000],["5229",50000],["5162",42000],["5136",40000],["5175",37500],["5167",34000],["5173",30000],["5321",30000],["5364",17936],["5161",17000],["5194",15000],["5038",12000],["5132",12000],["5903",12000]],"economic_expenditure_total_czk":21512279,"economic_revenue":[["1211",8200000],["1121",4100000],["1111",3000000],["2132",1154000],["2111",1109000],["1511",820000],["1345",735000],["1113",590000],["1122",523830],["4213",400000],["4112",356900],["1112",230000],["2324",140000],["4222",60000],["2122",45049],["4111",32000],["1341",12000],["1361",3500],["2141",1000]],"economic_revenue_total_czk":21512279,"purpose_expenditure":[["3613",2985500],["3612",2089000],["3113",2071049],["6112",2002000],["6171",1922000],["3722",1381000],["2212",1301500],["2321",1220500],["6409",1142834],["3745",900000],["3412",706000],["3631",670000],["2411",425000],["3635",360000],["5512",360000],["3314",346700],["2115",300000],["3399",221000],["3632",201000],["6399",200000],["2292",169600],["3341",162000],["3639",142000],["3319",66500],["3421",55000],["5599",50000],["6114",32000],["6402",17936],["5213",12000],["6310",160]],"purpose_expenditure_total_czk":21512279,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6349",12000000],["5169",7645517],["6121",2197090.25],["5331",2050900],["5011",2004000],["5023",1600000],["6351",963001],["5139",941743.03],["5031",804000],["5154",692000],["6122",643000],["5365",578970],["5021",479500],["5137",457500],["5032",371200],["5222",310000],["5362",300000],["5163",259760],["5151",248000],["5168",235950],["5329",175000],["5164",170000],["5323",169600],["5153",140000],["5156",115000],["5339",100000],["5499",90000],["5171",80000],["5229",50000],["5162",42000],["5136",40000],["5175",37500],["5167",34000],["5173",30000],["5364",17936],["5161",17000],["5194",15000],["5038",12000],["5132",12000],["5903",12000]],"economic_expenditure_total_czk":36141167.28,"economic_financing":[["8115",13566840.09]],"economic_financing_total_czk":13566840.09,"economic_revenue":[["1211",8200000],["1121",4100000],["1111",3000000],["2132",1154000],["2111",1109000],["1511",820000],["1345",735000],["1113",590000],["1122",578970],["4213",400000],["2324",377453.25],["4112",356900],["4222",330000],["2141",243000],["1112",230000],["1386",118497.06],["2122",50900],["4122",47500],["1387",46886.88],["3111",38220],["4111",32500],["1341",12000],["1361",3500]],"economic_revenue_total_czk":22574327.19,"purpose_expenditure":[["2321",12727913],["3613",4122953.25],["3113",3053401],["3612",2206300],["6112",2002000],["6171",1671600],["2212",1398137],["3722",1381000],["6409",1197974],["3631",1120000],["3745",982100],["2411",675000],["5512",607500],["3412",606000],["3314",425423.03],["3635",360000],["6399",300000],["3399",259220],["2115",235950],["2292",169600],["3341",162000],["3639",142000],["3632",101000],["3319",66500],["3421",55000],["5599",50000],["6114",32500],["6402",17936],["5213",12000],["6310",160]],"purpose_expenditure_total_czk":36141167.28},"actual":{"economic_expenditure":[["6349",12000000],["5169",5943123.37],["6121",3159642.77],["5331",2050900],["5011",1896191.45],["5023",1597351],["5139",979089.65],["6351",963001],["5031",732525],["6122",642461.6],["5365",578970],["5154",550077.78],["5021",476533],["5032",325003],["5222",300817],["5151",266183],["5163",248428.53],["5168",236550],["5362",216209],["5499",186343.55],["5323",169600],["5137",168143.76],["5153",129955.6],["5329",120017],["5156",86973],["5229",70804],["5321",67620],["5171",60012.48],["5162",44364.16],["5175",31070],["5167",23527],["5173",20034],["5364",17936],["5166",17400],["5136",15428],["5164",11616],["5339",10000],["5038",8721],["5132",8383],["5161",7695.4]],"economic_expenditure_total_czk":34438701.1,"economic_financing":[["8118",-30000000],["8115",21214020.56],["8117",20000000],["8901",230947.06]],"economic_financing_total_czk":11444967.62,"economic_revenue":[["1211",8111437.27],["1121",4344450.18],["1111",2965837.32],["2132",1333974.83],["2111",990072.68],["1511",778305.39],["1345",727129.9],["1122",578970],["1113",574107.28],["2324",565319.63],["4213",400000],["4112",356900],["4222",330000],["1112",283155.66],["2141",243322.51],["1386",158276.73],["1387",62033.14],["2122",50900],["4122",47500],["3111",38220],["4111",32500],["1341",11870],["1361",5750],["1335",1275.3],["1381",1251.46],["2131",936],["1334",238.2]],"economic_revenue_total_czk":22993733.48,"purpose_expenditure":[["2321",12444538.91],["3613",3941374.21],["3113",3053271],["3612",2206215.35],["6112",1999206.83],["6171",1644549.02],["2212",1395827.56],["3722",1305136.04],["6409",1082728],["3631",1003382.16],["3745",982066.74],["2411",663508.54],["5512",531156.44],["3412",524537.23],["3314",382042.32],["2115",235950],["6399",216209],["3399",209766.75],["2292",169600],["3341",104126],["3639",81214],["3632",73809],["5599",50000],["3421",45522],["3319",44000],["6114",31028],["6402",17936]],"purpose_expenditure_total_czk":34438701.1}},"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."}}}}