{"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:00296007","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00296007","name":"Město Horní Benešov","short_name":"Horní Benešov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Bruntál","municipality_code":597350},"amounts":{"revenue_approved":88058823,"revenue_adjusted":94702086.71,"revenue_actual":94634975.44,"expense_approved":146206520,"expense_adjusted":161959825.6,"expense_actual":130296505.34,"tax_revenue":66332074.62,"nontax_revenue":10637192.11,"capital_revenue":3632670,"transfer_revenue":14033038.71,"current_expense":64649390.63,"capital_expense":65647114.71,"budget_balance":-35661529.9,"cash_current":41555021.66,"cash_previous":64002258.28},"ratios":{"revenue_execution":0.99929134,"expense_execution":0.80449892,"balance_to_revenue":-0.37683245,"cash_to_expense":0.3189266,"cash_yoy":-0.3507257,"capital_expense_share":0.50382867,"transfer_revenue_share":0.14828597},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00296007/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00296007"},"seo":{"slug":"horni-benesov","path":"/cz/municipalities/horni-benesov/"},"population":{"value":2205,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":88058823,"expenditure_czk":146206520,"financing_czk":58147697,"balance_czk":-58147697},{"stage":"revised","revenue_czk":94702086.71,"expenditure_czk":161959825.6,"financing_czk":67257738.89,"balance_czk":-67257738.89},{"stage":"actual","revenue_czk":94634975.44,"expenditure_czk":130296505.34,"financing_czk":35661529.9,"balance_czk":-35661529.9}],"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",53374000],["5169",20054000],["6123",11460000],["5011",9287000],["5331",8505000],["5171",7301000],["6130",5076000],["5031",3275720],["5023",2150000],["5154",2026000],["6901",2000000],["5139",1965000],["5021",1960000],["5362",1913000],["5222",1705000],["5365",1450000],["5032",1189300],["5137",1177000],["5166",1170000],["5168",850000],["5153",840000],["5499",685500],["5151",596000],["5901",500000],["5175",481000],["5221",462500],["5163",438500],["6122",410000],["5141",330000],["5903",300000],["5223",280300],["5194",239000],["5622",200000],["5167",195000],["5162",172200],["5321",165000],["5195",160000],["5155",150000],["5156",150000],["5136",141000],["5192",135000],["5161",123500],["6342",121000],["5339",108000],["6111",100000],["6125",100000],["5323",98000],["5172",85000],["5364",81000],["5164",80300],["5329",75000],["5179",59000],["5041",58000],["5038",40000],["5123",39000],["5138",35000],["5173",25000],["5019",20000],["5134",20000],["5421",8000],["5039",6700],["5122",5000]],"economic_expenditure_total_czk":146206520,"economic_financing":[["8115",46252697],["8123",14000000],["8124",-2105000]],"economic_financing_total_czk":58147697,"economic_revenue":[["1211",21500000],["1333",17600000],["1121",10800000],["1111",8100000],["3111",5000000],["4216",4000000],["2111",3712000],["1511",3000000],["2132",2884523],["4222",2000000],["4112",1972200],["1113",1600000],["1122",1450000],["1345",1200000],["1112",550000],["4213",360000],["2131",300000],["3113",300000],["1386",290000],["1361",230000],["2420",200000],["4121",194100],["2139",175000],["1387",150000],["4111",114500],["2324",104200],["1341",55000],["2460",53800],["2321",35000],["2112",34000],["4122",30000],["1356",25500],["2119",20000],["2212",10000],["2329",5000],["2141",4000]],"economic_revenue_total_czk":88058823,"purpose_expenditure":[["3632",21595300],["3612",19132000],["6171",16135500],["5512",12315300],["2219",9680000],["3113",8505000],["3412",7424000],["3639",7299000],["3745",5025000],["2212",3406000],["3399",3281700],["3421",3275420],["6112",2963700],["6409",2500000],["3631",2239000],["6399",2190000],["3722",2100000],["1031",2030000],["3314",1907000],["3419",1620000],["3723",1373500],["2321",1300000],["3725",1175000],["2223",1030000],["2123",1000000],["2115",680000],["4349",596400],["3613",419000],["6310",415000],["4351",375000],["3349",320000],["3429",300000],["3636",300000],["5213",300000],["5311",300000],["1036",270000],["3635",250000],["6320",250000],["3713",121000],["6114",118500],["5212",110200],["1014",100000],["2292",98000],["6402",81000],["3721",80000],["2221",75000],["3330",50000],["3729",50000],["3391",30000],["3319",15000]],"purpose_expenditure_total_czk":146206520},"revised":{"economic_expenditure":[["6121",52034277.46],["5169",22482329.58],["6351",15000000],["6123",11457434.6],["5011",9464835],["5331",8505000],["5171",7869809.81],["6130",5436000],["5031",3226858],["5139",2210785.89],["5023",2150000],["5362",1958000],["5021",1810400],["5222",1745000],["5154",1714000],["5365",1450000],["5032",1179341],["5336",1178425.59],["5166",1060000],["5168",950000],["5153",822000],["5137",809053.5],["5499",685500],["5175",541900],["5151",528700],["5901",500000],["5163",499500],["5221",462500],["6122",350000],["5141",330000],["5903",300000],["5223",271300],["5194",225000],["5136",201000],["5622",200000],["5156",178835],["5162",174200],["5167",165000],["5321",165000],["5155",150500],["6111",150000],["5161",124300],["6342",121000],["5339",108000],["5364",102025],["6125",100000],["5323",98000],["5164",85473],["5123",75722.54],["5329",75000],["5041",72286],["5195",60000],["5179",58100],["5019",53142.32],["5038",40000],["5138",36000],["5172",35000],["5192",35000],["5173",25000],["5039",21291.31],["5134",20000],["5492",9000],["5421",8000],["5122",5000]],"economic_expenditure_total_czk":161959825.6,"economic_financing":[["8115",55362738.89],["8123",14000000],["8124",-2105000]],"economic_financing_total_czk":67257738.89,"economic_revenue":[["1211",21500000],["1333",17600000],["1121",10800000],["1111",8100000],["4216",5740186.92],["3111",5000000],["2111",4612000],["1511",3000000],["2132",2884523],["4213",2457898.11],["4222",2000000],["4112",1972200],["4116",1782153.68],["1113",1600000],["1122",1450000],["1345",1200000],["1112",550000],["2131",300000],["3113",300000],["1386",290000],["1361",230000],["2420",200000],["4121",194100],["2139",175000],["1387",150000],["4122",129000],["4111",117500],["2324",104200],["1341",55000],["2460",53800],["2321",35000],["2112",34000],["1356",25500],["2229",21025],["2119",20000],["2212",10000],["2329",5000],["2141",4000]],"economic_revenue_total_czk":94702086.71,"purpose_expenditure":[["3113",24683425.59],["3632",21595300],["3612",19342000],["6171",16135500],["5512",12718953.01],["2219",9680000],["3639",7899000],["3412",7424000],["3745",5025000],["3399",3281700],["1031",2967202],["6112",2963700],["2212",2886000],["3421",2675420],["3722",2300000],["3723",2253500],["3631",2239000],["6399",2190000],["3314",1907000],["3419",1620000],["2321",1300000],["3725",1215000],["2123",1000000],["2115",680000],["4349",596400],["6409",500000],["2223",430000],["3613",419000],["6310",415000],["4351",375000],["3349",320000],["3429",300000],["3636",300000],["5213",300000],["5311",300000],["1036",270000],["3635",250000],["6320",250000],["6114",121500],["3713",121000],["5212",110200],["6402",102025],["1014",100000],["2292",98000],["3721",80000],["2221",75000],["3330",50000],["3729",50000],["3391",30000],["3319",15000]],"purpose_expenditure_total_czk":161959825.6},"actual":{"economic_expenditure":[["6121",38108332.08],["5169",19558230.52],["6351",15000000],["6123",10397434.6],["5331",8505000],["5011",8241362],["5171",5333765.21],["5031",2545804],["5023",2147988],["5222",1702000],["6130",1698002],["5154",1610586.16],["5139",1607075.88],["5021",1571931],["5365",1277430],["5336",1178425.59],["5032",958811],["5168",869951.42],["5362",712522.64],["5166",683392.05],["5137",670119.16],["5153",668330.87],["5499",616378],["5151",460125.61],["5163",449490.21],["5175",442277.62],["5221",427000],["5141",275143.5],["5223",201000],["5622",200000],["6122",199999],["5194",183687.65],["5156",157096.93],["5155",150408],["6111",149557.03],["5136",137095.14],["5162",128729.97],["5339",105000],["5364",101949],["5323",97545],["5167",89878.01],["5164",83195.43],["6125",81397],["5329",69778],["5161",67744],["5123",65743.18],["5041",56275.08],["5179",45302.18],["5138",35859.31],["5038",35461],["5019",34081.95],["5192",24354],["5134",19254.72],["6342",12393],["5039",11523.14],["5173",11091],["5172",10987.5],["5492",9000],["5321",4210]],"economic_expenditure_total_czk":130296505.34,"economic_financing":[["8115",22447236.62],["8123",14000000],["8124",-2104800],["8901",1319093.28]],"economic_financing_total_czk":35661529.9,"economic_revenue":[["1211",22631008.64],["1333",13695775.73],["1121",12111318.78],["1111",8693276.06],["4216",5740186.92],["2111",5635022.89],["2132",3549817.29],["1511",3450421.99],["3111",2626670],["4213",2097898.11],["4222",2000000],["4112",1972200],["4116",1782153.68],["1113",1601325.95],["1122",1277430],["1345",1184515.2],["3113",1006000],["1112",789544.35],["1386",441262.97],["2324",336124.67],["2131",311831],["2119",223226],["1361",205920],["2420",200000],["4121",194100],["2139",174418.32],["1387",172945.89],["4122",129000],["4111",117500],["2460",53800],["1341",47725],["2112",45925],["2321",44000],["1356",25500],["2229",21025],["2212",19980],["2322",13827],["2329",4447.93],["2141",3747.01],["1381",3554.94],["1343",504],["1382",28.72],["1335",16.4]],"economic_revenue_total_czk":94634975.44,"purpose_expenditure":[["3113",24683425.59],["3612",18651121.58],["3632",13160516.79],["5512",12433182.8],["6171",12258509.75],["2219",7473842.81],["3412",7247563.84],["3745",4460344.45],["3639",3502512.86],["3399",2942809.64],["6112",2814822],["1031",2704344.17],["3722",2263337.82],["3723",2025205.33],["3631",1992489.19],["3314",1771120.74],["3419",1566691],["2212",1301401.35],["3725",1193208.27],["2321",968980.99],["6399",795382.15],["2115",568700],["4349",492089.81],["3421",393276.33],["4351",360000],["6310",346056.71],["3429",297000],["1036",261717],["2223",241538.45],["6320",223434],["3349",173511.37],["3636",147228.24],["3613",119702.73],["6402",101949],["2292",97545],["6114",87060.08],["3721",70040.29],["5212",43742.12],["3319",15000],["3713",12393],["2221",10286.21],["3729",9906.88],["3391",9305],["1014",4210]],"purpose_expenditure_total_czk":130296505.34}},"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."}}}}