{"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:00238597","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00238597","name":"Obec Semčice","short_name":"Semčice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":536610},"amounts":{"revenue_approved":20342000,"revenue_adjusted":30327123.44,"revenue_actual":29988862.75,"expense_approved":45516000,"expense_adjusted":46656942.99,"expense_actual":26797672.15,"tax_revenue":23870272.17,"nontax_revenue":2424448.09,"capital_revenue":1340040,"transfer_revenue":2354102.49,"current_expense":18070812.95,"capital_expense":8726859.2,"budget_balance":3191190.6,"cash_current":47619843.88,"cash_previous":44428653.28},"ratios":{"revenue_execution":0.98884627,"expense_execution":0.57435551,"balance_to_revenue":0.10641252,"cash_to_expense":1.7770142,"cash_yoy":0.07182731,"capital_expense_share":0.32565736,"transfer_revenue_share":0.07849923},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00238597/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00238597"},"seo":{"slug":"semcice","path":"/cz/municipalities/semcice/"},"population":{"value":752,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20342000,"expenditure_czk":45516000,"financing_czk":25174000,"balance_czk":-25174000},{"stage":"revised","revenue_czk":30327123.44,"expenditure_czk":46656942.99,"financing_czk":16329819.55,"balance_czk":-16329819.55},{"stage":"actual","revenue_czk":29988862.75,"expenditure_czk":26797672.15,"financing_czk":-3191190.6,"balance_czk":3191190.6}],"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",26300000],["5169",5158000],["5171",3710000],["5331",3600000],["5011",1300000],["5023",1200000],["5031",705000],["5154",530000],["5032",410000],["5365",400500],["5153",303000],["5137",300000],["5139",253500],["5021",241000],["5163",207000],["6122",180000],["5156",105000],["5151",103500],["5173",53000],["5168",50000],["5222",50000],["5499",48000],["5162",40000],["5166",40000],["5175",40000],["5362",38000],["5136",36000],["5167",30000],["5194",25000],["5134",20000],["5321",10000],["5038",6000],["5141",6000],["5019",5000],["5133",5000],["5161",5000],["5132",2000],["5122",500]],"economic_expenditure_total_czk":45516000,"economic_financing":[["8115",25174000]],"economic_financing_total_czk":25174000,"economic_revenue":[["1211",7500000],["1121",4000000],["1111",2900000],["1511",1200000],["1345",750000],["1113",600000],["2111",593500],["2132",592000],["4121",450000],["2142",405000],["1122",400000],["2324",250000],["1112",200000],["4112",185000],["1386",80000],["4111",50000],["1381",40000],["1387",40000],["2131",22000],["1341",16000],["1361",15000],["1334",10000],["2139",10000],["2321",10000],["3111",10000],["2112",6000],["2119",3500],["2141",3000],["1343",1000]],"economic_revenue_total_czk":20342000,"purpose_expenditure":[["3113",21197000],["2219",9700000],["6171",2780500],["2212",2025000],["6112",1340000],["3722",1200000],["3745",1182000],["3639",1006500],["3723",700000],["3419",677500],["3613",658000],["3631",550000],["5311",530000],["6399",430000],["5512",396000],["3511",292000],["3612",258000],["3399",115000],["6320",95000],["3314",78500],["3599",55000],["2223",50000],["3632",40000],["3349",35000],["3341",30000],["2341",20000],["3721",20000],["3319",17000],["2321",13000],["3421",10000],["6310",10000],["5213",5000]],"purpose_expenditure_total_czk":45516000},"revised":{"economic_expenditure":[["6121",26051219.55],["5169",5158000],["5331",3600000],["5171",3163841.08],["5011",1300000],["5023",1200000],["5336",1120999.99],["5031",705000],["5154",517887.1],["6341",506601.52],["5137",504161.85],["5032",410000],["5365",400500],["5153",298166.05],["6122",261123.24],["5021",258097],["5139",234220.66],["5163",206253],["5156",105000],["5151",100326],["5168",50000],["5222",50000],["5173",48948],["5499",48000],["5175",41776],["5162",40000],["5166",40000],["5362",38000],["5172",37981],["5136",36000],["5167",30000],["5194",25000],["5134",20000],["5321",7000],["5141",6747],["5038",6000],["5363",5500],["5161",5260],["5019",5000],["5133",5000],["5138",4833.95],["5132",2000],["5192",2000],["5122",500]],"economic_expenditure_total_czk":46656942.99,"economic_financing":[["8115",16329819.55]],"economic_financing_total_czk":16329819.55,"economic_revenue":[["1211",9494182.29],["1121",5082109.11],["1111",3527192.76],["1122",1871730],["1511",1835917.49],["3111",1340040],["4116",1136463.99],["1345",754551],["1113",671842.05],["2111",637811.31],["4222",634040],["2132",633803],["2322",463744],["4121",450000],["2142",405000],["2324",397851.04],["1112",331285.39],["1386",185167],["4112",178300],["1387",72569.54],["4111",69943],["1381",40000],["2131",22000],["2112",16199],["1361",15000],["1341",14600],["1334",13631.7],["2139",10000],["2321",10000],["2141",4914.77],["2119",3500],["2329",2735],["1343",1000]],"economic_revenue_total_czk":30327123.44,"purpose_expenditure":[["3113",22165325.99],["2219",9738996.85],["6171",2776000],["2212",1640943.15],["6112",1340000],["3722",1200000],["3745",1182000],["3639",1159174],["3613",883060],["3723",700000],["3419",677500],["3631",550000],["5311",530000],["6399",430000],["5512",396000],["3612",378000],["3511",292000],["3399",115000],["6320",95000],["3314",78500],["3599",55000],["2223",50000],["3632",40000],["3349",35000],["3341",30000],["2341",20000],["3721",20000],["6114",19943],["3319",17000],["2321",13000],["3421",10000],["6310",10000],["5213",5000],["6409",4500]],"purpose_expenditure_total_czk":46656942.99},"actual":{"economic_expenditure":[["6121",8139134.44],["5331",3868000],["5171",2852286.3],["5169",2476655.23],["5365",1871730],["5011",1280066.66],["5336",1120999.99],["5023",1031058.17],["5031",659551],["5362",564291],["6341",506601.52],["5137",441319.18],["5154",356007.92],["5032",310319],["5153",208817.48],["5021",163278.17],["5163",152278.6],["5139",122540.14],["6122",81123.24],["5151",80171],["5156",78228.8],["5162",58844.53],["5168",57131.4],["5222",50500],["5499",47000],["5172",37981],["5194",35219.96],["5175",35083.4],["5173",20563],["5167",19774.6],["5136",19600.14],["5134",17474],["5166",5808],["5038",5626],["5161",5535.78],["5363",5500],["5138",4833.95],["5141",3558.55],["5192",2000],["5132",1180]],"economic_expenditure_total_czk":26797672.15,"economic_financing":[["8115",-3191190.6]],"economic_financing_total_czk":-3191190.6,"economic_revenue":[["1211",9494182.29],["1121",5082109.11],["1111",3527192.76],["1122",1871730],["1511",1835917.49],["3111",1340040],["4116",1136463.99],["1345",754551],["1113",671842.05],["4222",634040],["2132",607687],["2111",496387.28],["2322",463744],["2142",403784],["2324",397851.04],["4121",385355.5],["1112",331285.39],["1386",185167],["4112",178300],["1387",72569.54],["2131",21884],["4111",19943],["2112",16199],["1341",14600],["1361",14010],["1334",13631.7],["2321",5000],["2141",4914.77],["2139",4262],["2329",2735],["1381",1483.84]],"economic_revenue_total_czk":29988862.75,"purpose_expenditure":[["2219",5853751.41],["3113",5499449.45],["6399",2432306],["6171",2417728.87],["2212",1917924.2],["3639",1829383],["3745",1140551.7],["6112",1128977.17],["3722",1067696.3],["3613",689141.99],["3723",660571.46],["3419",438439.04],["3631",414591.1],["5512",409477.95],["3612",342935.45],["3511",161326.48],["3399",151862.2],["6320",55976],["3632",23722],["3349",23688.29],["3314",22494.24],["6114",19943],["3599",19378.67],["3319",18320],["3721",11175.56],["2223",10064.78],["6310",9898.6],["3421",9612.24],["2341",7945],["2321",4840],["6409",4500]],"purpose_expenditure_total_czk":26797672.15}},"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."}}}}