{"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:00244384","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00244384","name":"Městys Senomaty","short_name":"Senomaty","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Rakovník","municipality_code":542377},"amounts":{"revenue_approved":30586900,"revenue_adjusted":35415223.37,"revenue_actual":35415210.38,"expense_approved":37261000,"expense_adjusted":42089323.37,"expense_actual":29463508.8,"tax_revenue":28283424.53,"nontax_revenue":4060965.51,"capital_revenue":296394,"transfer_revenue":2774426.34,"current_expense":17374728.02,"capital_expense":12088780.78,"budget_balance":5951701.58,"cash_current":28521623.17,"cash_previous":22569921.59},"ratios":{"revenue_execution":0.99999963,"expense_execution":0.70002334,"balance_to_revenue":0.16805495,"cash_to_expense":0.96803213,"cash_yoy":0.26370059,"capital_expense_share":0.41029671,"transfer_revenue_share":0.07833996},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00244384/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00244384"},"seo":{"slug":"senomaty","path":"/cz/municipalities/senomaty/"},"population":{"value":1305,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30586900,"expenditure_czk":37261000,"financing_czk":6674100,"balance_czk":-6674100},{"stage":"revised","revenue_czk":35415223.37,"expenditure_czk":42089323.37,"financing_czk":6674100,"balance_czk":-6674100},{"stage":"actual","revenue_czk":35415210.38,"expenditure_czk":29463508.8,"financing_czk":-5951701.58,"balance_czk":5951701.58}],"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",20830000],["5011",3660000],["5169",2585000],["5171",1324000],["5023",1300000],["5331",1300000],["6122",1200000],["5031",1004500],["5154",512000],["5032",382000],["5229",350000],["5329",345000],["5137",295000],["5163",270000],["6124",240000],["5139",231000],["5151",185000],["5499",180000],["5321",140000],["5901",130000],["5155",116000],["5156",94000],["5039",75000],["5021",70000],["5164",62000],["5168",60000],["5172",50000],["6119",50000],["5166",44000],["5194",40000],["5167",30000],["5162",26000],["5132",20000],["6130",18000],["5175",14000],["5038",13500],["5161",11000],["5136",2000],["5173",2000]],"economic_expenditure_total_czk":37261000,"economic_financing":[["8115",6674100]],"economic_financing_total_czk":6674100,"economic_revenue":[["1211",11313400],["1121",5658000],["1111",3965400],["1511",2271000],["2132",1187000],["1345",1128800],["1113",965800],["1122",815480],["4116",600000],["2111",540000],["2141",400000],["4112",362100],["1112",251400],["2324",248000],["2131",220000],["1386",119000],["3121",100000],["3129",100000],["1361",60000],["1381",60000],["1387",56920],["1341",50000],["4111",50000],["1335",35100],["2112",10000],["2322",10000],["1334",9500]],"economic_revenue_total_czk":30586900,"purpose_expenditure":[["2339",7450000],["3113",4640000],["3412",4370000],["6171",3960000],["5512",3770000],["2219",2650000],["3745",2440000],["6112",1690000],["3723",1080000],["3722",975000],["3399",720000],["3613",550000],["2115",500000],["3421",350000],["3631",350000],["3329",300000],["2221",280000],["6320",230000],["3612",196000],["3726",155000],["5529",130000],["3721",80000],["6409",65000],["3632",60000],["1037",50000],["3635",50000],["4399",50000],["6111",50000],["6310",40000],["3639",30000]],"purpose_expenditure_total_czk":37261000},"revised":{"economic_expenditure":[["5901",12620741.14],["6121",8662282.26],["5011",3276864],["5169",2870042.79],["5171",1804241.58],["6122",1493223.16],["6123",1433715.75],["5023",1312062],["5331",1304650],["5031",1042161.16],["5154",1024207.05],["5336",642108],["5362",493535],["5032",412666],["5329",384750],["6124",356801],["5229",350000],["5151",303580.99],["5163",298382.18],["5139",264231.38],["5132",258271],["5499",240020],["5155",131860.7],["5168",109941],["5175",100077],["5137",98085],["5194",97813],["6125",86642],["5039",85398],["5164",74629.3],["5156",71928.76],["5321",56834],["6119",56118],["5172",51939],["5021",44971],["5162",34895],["5166",28150],["5152",25811.96],["5167",24907],["5138",16268],["5038",13411.21],["5173",12312],["5225",10000],["5161",5824],["5136",2971]],"economic_expenditure_total_czk":42089323.37,"economic_financing":[["8115",6674100]],"economic_financing_total_czk":6674100,"economic_revenue":[["1211",12066691],["1121",6462296],["1111",4397830],["1511",2035478.76],["2324",1548720.83],["1345",1119460],["2132",1013206],["1113",854025],["4116",843029.94],["4216",709432.4],["2141",639888.42],["1122",490352],["2111",448767],["1112",421200],["4222",400000],["4112",362000],["4213",300000],["2112",270625],["1386",235437.58],["3111",144144],["2131",139759],["4122",117920],["1387",92274.03],["3113",80000],["3121",72250],["1341",50350],["1361",44450],["4111",42044],["1334",8877.02],["1343",2850],["1381",1865.39]],"economic_revenue_total_czk":35415223.37,"purpose_expenditure":[["6409",12668354.41],["3113",4725002.05],["6171",3574938.91],["2339",3538774.36],["3745",3056409.73],["5512",1714335.75],["6112",1690603],["2115",1477074.16],["3412",1362014.64],["3723",1220909.27],["2219",1066884.28],["3399",995588.7],["3612",817608.26],["3722",802143.51],["3613",540003.61],["3631",510114.3],["6399",493535],["3421",350000],["2221",279620],["3726",267757.41],["6320",267030],["3632",224347.94],["4399",166050],["1037",66602.5],["3721",56683.83],["6114",42297],["6310",31352.18],["3635",31118],["3329",29069.27],["3639",11303.3],["2321",10000],["4342",1798]],"purpose_expenditure_total_czk":42089323.37},"actual":{"economic_expenditure":[["6121",8662281.22],["5011",3276864],["5169",2870041.09],["5171",1799181.98],["6122",1493223.16],["6123",1433715.75],["5023",1312061.5],["5331",1304650],["5031",1042160],["5154",1024207.05],["5336",642108],["5362",493535],["5032",412665.5],["5329",384750],["6124",356800.65],["5229",350000],["5151",303580.99],["5163",298380.18],["5139",264230.58],["5132",258270.19],["5499",240020],["5155",131859.75],["5168",109940.44],["5175",100076.8],["5137",98084.9],["5194",97812.19],["6125",86642],["5039",85398],["5164",74628.33],["5156",71928.76],["5321",56834],["6119",56118],["5172",51939],["5021",44971],["5162",34894.33],["5166",28150],["5152",25811.96],["5167",24906.5],["5138",16268],["5038",13411],["5173",12312],["5225",10000],["5161",5824],["5136",2971]],"economic_expenditure_total_czk":29463508.8,"economic_financing":[["8115",-5951701.58]],"economic_financing_total_czk":-5951701.58,"economic_revenue":[["1211",12066690.62],["1121",6462295.88],["1111",4397823.09],["1511",2035478.76],["2324",1548720.09],["1345",1119459],["2132",1013206],["1113",854024.46],["4116",843029.94],["4216",709432.4],["2141",639888.42],["1122",490350],["2111",448767],["1112",421199.32],["4222",400000],["4112",362000],["4213",300000],["2112",270625],["1386",235437.05],["3111",144144],["2131",139759],["4122",117920],["1387",92273.94],["3113",80000],["3121",72250],["1341",50350],["1361",44450],["4111",42044],["1334",8877.02],["1343",2850],["1381",1865.39]],"economic_revenue_total_czk":35415210.38,"purpose_expenditure":[["3113",4725002.05],["6171",3574932.25],["2339",3538773.32],["3745",3056408.56],["5512",1714335.75],["6112",1690601.32],["2115",1477074.16],["3412",1362014.64],["3723",1220909.27],["2219",1066884.28],["3399",995588.22],["3612",817608.26],["3722",802143.51],["3613",534944.93],["3631",510114.3],["6399",493535],["3421",350000],["2221",279620],["3726",267757.41],["6320",267028],["3632",224347.03],["4399",166049.19],["1037",66602.5],["3721",56683.83],["6409",47613.27],["6114",42297],["6310",31352.18],["3635",31118],["3329",29069.27],["3639",11303.3],["2321",10000],["4342",1798]],"purpose_expenditure_total_czk":29463508.8}},"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."}}}}