{"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:00274224","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00274224","name":"Obec Semín","short_name":"Semín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Pardubice","municipality_code":575623},"amounts":{"revenue_approved":12764600,"revenue_adjusted":15069267.8,"revenue_actual":16971910.82,"expense_approved":27764600,"expense_adjusted":31630353.9,"expense_actual":12447530.8,"tax_revenue":14626916.79,"nontax_revenue":1374506.23,"capital_revenue":73780,"transfer_revenue":896707.8,"current_expense":11964191.8,"capital_expense":483339,"budget_balance":4524380.02,"cash_current":22562288.27,"cash_previous":17941045.25},"ratios":{"revenue_execution":1.12625982,"expense_execution":0.39353119,"balance_to_revenue":0.26658047,"cash_to_expense":1.81259148,"cash_yoy":0.25757936,"capital_expense_share":0.03883011,"transfer_revenue_share":0.05283482},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00274224/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00274224"},"seo":{"slug":"semin","path":"/cz/municipalities/semin/"},"population":{"value":633,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12764600,"expenditure_czk":27764600,"financing_czk":15000000,"balance_czk":-15000000},{"stage":"revised","revenue_czk":15069267.8,"expenditure_czk":31630353.9,"financing_czk":16561086.1,"balance_czk":-16561086.1},{"stage":"actual","revenue_czk":16971910.82,"expenditure_czk":12447530.8,"financing_czk":-4524380.02,"balance_czk":4524380.02}],"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",18758600],["5169",2356000],["5023",1270000],["5171",1080000],["5331",1000000],["5011",992500],["5031",450000],["5021",408000],["5032",240000],["5154",195000],["5153",194000],["5139",156000],["5151",110000],["5903",100000],["5168",80000],["5163",78000],["5222",75000],["5156",47000],["5162",38000],["5329",32000],["5194",30000],["5164",12000],["5166",10000],["5492",10000],["5321",7000],["5136",6500],["5175",5000],["5339",5000],["5362",5000],["5038",4000],["5167",4000],["5161",2000],["5173",2000],["5229",2000]],"economic_expenditure_total_czk":27764600,"economic_financing":[["8115",15000000]],"economic_financing_total_czk":15000000,"economic_revenue":[["1211",5000000],["1121",2800000],["1111",2000000],["1511",800000],["1345",500000],["2111",452000],["1113",390000],["2132",200000],["2141",150000],["4112",146600],["1112",120000],["2324",100000],["1381",60000],["1342",15000],["2131",15000],["1341",12000],["1361",3000],["1343",1000]],"economic_revenue_total_czk":12764600,"purpose_expenditure":[["3639",17688600],["6112",1600000],["6171",1500000],["3113",1350000],["3722",1300000],["2212",1000000],["3745",800000],["4379",650000],["3111",570000],["2141",230000],["3399",150000],["3631",150000],["3419",112000],["2321",100000],["2333",100000],["3635",100000],["5213",100000],["6320",70000],["2219",50000],["3632",40000],["3314",35000],["3341",20000],["3721",15000],["5512",15000],["6310",8000],["2143",5000],["4334",5000],["2310",1000]],"purpose_expenditure_total_czk":27764600},"revised":{"economic_expenditure":[["6121",18829250],["5169",2856900],["5023",1627400],["5011",1582500],["5171",1083150],["5331",1035000],["5336",852570.9],["5031",600700],["5651",589000],["5021",370100],["5365",316680],["5032",295500],["5222",237400],["5154",226100],["5153",161400],["5139",146600],["5151",121300],["5168",112200],["5903",100000],["5163",78800],["5137",57000],["5156",49300],["5162",34700],["5329",32000],["5175",30500],["5364",27253],["5172",26500],["5194",25000],["6349",17150],["5362",14600],["5164",13700],["5179",10700],["5166",10000],["5038",9200],["5173",9200],["5221",8000],["5321",7000],["5136",6300],["5019",5000],["5492",5000],["5167",4100],["5161",2500],["5229",2000],["5363",1100]],"economic_expenditure_total_czk":31630353.9,"economic_financing":[["8115",16561086.1]],"economic_financing_total_czk":16561086.1,"economic_revenue":[["1211",5925500],["1121",2800000],["1111",2000000],["1511",800000],["4116",599472.8],["1345",500000],["2111",452200],["1113",390000],["1122",316680],["2141",257100],["2132",202000],["4112",146600],["2324",126400],["1112",120000],["4129",118135],["3111",73780],["1381",60000],["1386",38300],["4111",32500],["2119",25800],["2142",19000],["1342",15000],["2131",15000],["1387",12500],["1341",12000],["2322",7300],["1361",3000],["1343",1000]],"economic_revenue_total_czk":15069267.8,"purpose_expenditure":[["3639",17688600],["6171",2081650],["6112",1962400],["3111",1715570.9],["3113",1681000],["3722",1343400],["3745",1194900],["2212",1000000],["4379",818000],["2141",397600],["6399",326280],["3419",269400],["3399",184200],["3631",150000],["2321",100000],["2333",100000],["3635",100000],["5213",100000],["6320",70000],["3632",50800],["2219",50000],["3725",39000],["3314",35000],["6114",32500],["6402",27253],["3322",23000],["3341",20000],["3721",20000],["5512",19100],["6310",8800],["3412",7900],["2143",5000],["4334",5000],["3723",3000],["2310",1000]],"purpose_expenditure_total_czk":31630353.9},"actual":{"economic_expenditure":[["5169",2656906.4],["5023",1627394],["5011",1582355],["5331",1035000],["5336",852570.9],["5031",617959],["5171",608059.84],["5651",589000],["6121",466189],["5021",366361],["5365",316680],["5032",294359],["5222",237321.7],["5154",216012.21],["5153",157356],["5139",141923.24],["5151",121223.86],["5168",111196.82],["5163",62662],["5137",56148.66],["5156",48794],["5162",38392.51],["5175",35315],["5329",32040],["5364",27253],["5172",26499],["5194",24973],["6349",17150],["5164",13620],["5038",11096],["5179",10636.66],["5173",9844],["5362",9570],["5221",8000],["5492",5000],["5167",4884],["5136",3632],["5161",1548],["5321",1500],["5363",1092],["5191",13]],"economic_expenditure_total_czk":12447530.8,"economic_financing":[["8115",-4621243.02],["8901",96863]],"economic_financing_total_czk":-4524380.02,"economic_revenue":[["1211",6293377.19],["1121",3374127.56],["1111",2281525.77],["1511",862334.88],["2111",625661.65],["1345",623644],["4116",599472.8],["1113",445584.08],["1122",316680],["2132",261112],["2141",256815.86],["1112",219853.12],["2324",155572.62],["4112",146600],["1386",122907.45],["4129",118135],["3111",73780],["1387",48174.01],["4111",32500],["2119",25843],["2131",22911],["2142",19262.1],["1342",17460],["1341",15570],["2322",7328],["1361",4380],["1381",948.73],["1343",350]],"economic_revenue_total_czk":16971910.82,"purpose_expenditure":[["6171",2072637.93],["6112",1979734],["3111",1672325.9],["3722",1343322.49],["3745",1194324.98],["3113",923830],["4379",817975],["2212",543724.2],["2141",397255.02],["6399",326250],["3639",275880],["3419",244321.7],["3399",183700.48],["3631",129537.69],["6320",53894],["3632",50145.1],["3725",38910.55],["6402",27253],["3322",23000],["6114",22856],["2321",21528.14],["3314",21320],["3721",19366.77],["5512",19017.85],["3341",13850],["3635",10000],["6310",8781],["3412",7885],["3723",2904],["2333",2000]],"purpose_expenditure_total_czk":12447530.8}},"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."}}}}