{"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:00239747","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00239747","name":"Obec Semice","short_name":"Semice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":537781},"amounts":{"revenue_approved":37395360,"revenue_adjusted":61438315.09,"revenue_actual":61438309.09,"expense_approved":61070450,"expense_adjusted":73191945.08,"expense_actual":48628095.24,"tax_revenue":43001144.73,"nontax_revenue":2550771.66,"capital_revenue":13117733,"transfer_revenue":2768659.7,"current_expense":43770572.34,"capital_expense":4857522.9,"budget_balance":12810213.85,"cash_current":60456267.39,"cash_previous":48921195.9},"ratios":{"revenue_execution":0.9999999,"expense_execution":0.66439135,"balance_to_revenue":0.20850531,"cash_to_expense":1.24323741,"cash_yoy":0.23578883,"capital_expense_share":0.09989128,"transfer_revenue_share":0.04506406},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00239747/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00239747"},"seo":{"slug":"semice","path":"/cz/municipalities/semice/"},"population":{"value":1464,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":37395360,"expenditure_czk":61070450,"financing_czk":23675090,"balance_czk":-23675090},{"stage":"revised","revenue_czk":61438315.09,"expenditure_czk":73191945.08,"financing_czk":11753629.99,"balance_czk":-11753629.99},{"stage":"actual","revenue_czk":61438309.09,"expenditure_czk":48628095.24,"financing_czk":-12810213.85,"balance_czk":12810213.85}],"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",21800000],["5171",14545000],["5169",11331815],["5331",3774000],["5011",1950000],["5023",1030000],["5154",825000],["5362",805000],["5222",641500],["5139",580000],["5031",450000],["5141",400000],["5365",400000],["5021",350000],["5153",340000],["5137",320000],["5323",317135],["5032",260000],["5221",223000],["5168",100000],["5492",100000],["5019",80000],["5156",80000],["5151",61000],["5903",50000],["5163",47000],["5162",40000],["5329",39000],["5175",30000],["5132",20000],["5136",20000],["5167",20000],["5038",10000],["5194",10000],["5229",10000],["5166",6000],["5161",5000]],"economic_expenditure_total_czk":61070450,"economic_financing":[["8115",25008423],["8124",-1333333]],"economic_financing_total_czk":23675090,"economic_revenue":[["1211",16000000],["1121",8300000],["1111",6600000],["1511",1150000],["1113",1100000],["2111",905500],["1345",663100],["1122",600000],["1112",400000],["2132",280000],["2324",280000],["4112",278200],["2141",250000],["2131",230000],["1386",135000],["1387",100000],["2119",65100],["1341",27160],["1361",24500],["1343",4800],["1334",1000],["1342",1000]],"economic_revenue_total_czk":37395360,"purpose_expenditure":[["3725",13100000],["2212",9400000],["3636",7520000],["3745",5380000],["6171",4396000],["3113",3574000],["3412",2200000],["3631",2000000],["3613",1945000],["3722",1800000],["2219",1600000],["3111",1375000],["6112",1210000],["6399",1200000],["5512",951815],["3639",800000],["3419",520000],["2310",400000],["1032",350000],["2292",317135],["4351",223000],["3399",200000],["3341",120000],["3319",100000],["3429",70000],["3314",60000],["3316",60000],["3421",50000],["5213",50000],["6320",32000],["2321",20000],["4349",20000],["6310",15000],["3632",10000],["4379",1500]],"purpose_expenditure_total_czk":61070450},"revised":{"economic_expenditure":[["6121",16580999.52],["5171",13402788.3],["5169",13031535.29],["5365",8667788],["5331",4136000],["5362",3425702],["6122",3106010.4],["5011",2478984],["5336",1233147.08],["5023",1072518],["5154",938914.04],["5139",695313.09],["5031",632892],["5222",615000],["5137",613619.85],["5021",371270],["5032",323007],["5153",297785.79],["5163",272367],["5221",269785],["5141",193752.79],["5151",184041],["5168",105626.23],["5019",89841.48],["5156",80000],["5363",60000],["5162",57915.2],["5903",50000],["5329",38675],["5194",34709],["6130",28125],["5136",21685],["5492",21000],["5175",17185.88],["5132",15110.04],["5038",10229],["5229",10000],["5167",4132.03],["5161",2738],["5179",1753.07]],"economic_expenditure_total_czk":73191945.08,"economic_financing":[["8115",13086961.99],["8124",-1333332]],"economic_financing_total_czk":11753629.99,"economic_revenue":[["1211",15766340.13],["3111",13117733],["1121",8425208.97],["1122",8229900],["1111",6130923.86],["4116",2287232.08],["1511",1581324.19],["1113",1115036.29],["1345",720265.3],["2111",658530.62],["2324",592916],["1112",549463.25],["2321",500000],["2132",356636],["1386",306860.3],["4112",288900],["2131",223531],["2141",211458.04],["1387",120324.52],["4122",107006],["4213",55749.62],["1361",30420],["1341",21990],["4111",19778],["4129",10000],["2322",7579],["1381",2557.05],["1335",340.5],["1382",190.37],["2119",121]],"economic_revenue_total_czk":61438315.09,"purpose_expenditure":[["6399",12048850],["3725",10031595.47],["2212",9400000],["3636",6191274.34],["3745",5593717.92],["6171",5092071.32],["3113",4641333.07],["5512",2645815],["3412",2201645.83],["3613",2068381.56],["3631",2000000],["3111",1980793.82],["3722",1800000],["2219",1778402.4],["3639",1486756.91],["6112",1258166.48],["1032",750000],["3419",519887],["6320",253707],["4351",232050],["3399",198354.17],["2310",193752.79],["3341",120000],["3612",110000],["3319",100000],["3429",90000],["3632",90000],["3314",60000],["3316",60000],["5213",50000],["3421",47687],["4349",22925],["1031",20000],["2321",20000],["6114",19778],["6310",15000]],"purpose_expenditure_total_czk":73191945.08},"actual":{"economic_expenditure":[["5171",9944596.38],["5365",8667788],["5169",7004784.52],["5331",4136000],["5362",3425702],["6122",3106010.4],["5011",2478984],["6121",1723387.5],["5336",1233147.08],["5023",1072518],["5154",860472.42],["5139",661649.51],["5031",632892],["5222",615000],["5137",610716.05],["5021",371270],["5032",323007],["5153",297785.79],["5163",271251.67],["5221",269785],["5141",193752.79],["5151",184041],["5168",105626.23],["5019",89841.48],["5156",60471.6],["5363",60000],["5329",38675],["5194",34709],["6130",28125],["5162",22272.8],["5136",21685],["5492",21000],["5175",17185.88],["5132",15110.04],["5038",10229],["5229",10000],["5167",4132.03],["5161",2738],["5179",1753.07]],"economic_expenditure_total_czk":48628095.24,"economic_financing":[["8115",-6503241.14],["8118",-5000000],["8127",3026359.29],["8128",-3000000],["8124",-1333332]],"economic_financing_total_czk":-12810213.85,"economic_revenue":[["1211",15766340.13],["3111",13117733],["1121",8425208.97],["1122",8229900],["1111",6130923.86],["4116",2287232.08],["1511",1581324.19],["1113",1115036.29],["1345",720265.3],["2111",658530.62],["2324",592916],["1112",549463.25],["2321",500000],["2132",356636],["1386",306860.3],["4112",288900],["2131",223531],["2141",211458.04],["1387",120324.52],["4122",107000],["4213",55749.62],["1361",30420],["1341",21990],["4111",19778],["4129",10000],["2322",7579],["1381",2557.05],["1335",340.5],["1382",190.37],["2119",121]],"economic_revenue_total_czk":61438309.09,"purpose_expenditure":[["6399",12048850],["2212",8455606],["6171",5058914.92],["3113",4525711.58],["5512",2108416.88],["3111",1980793.82],["3631",1949854.66],["3722",1769391.01],["2219",1600769.06],["3639",1486756.91],["3745",1288140.26],["6112",1258166.48],["3636",941848],["1032",736921.83],["3725",523949.79],["3419",519887],["3613",502475.54],["3412",384442],["6320",253707],["4351",232050],["3399",195043.04],["2310",193752.79],["3612",105591.47],["3341",101391.23],["3429",90000],["3632",84327.34],["3314",58162.74],["3316",49244.58],["3421",47687],["4349",22925],["6114",19778],["1031",19654.64],["6310",13884.67]],"purpose_expenditure_total_czk":48628095.24}},"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."}}}}