{"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:00275361","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275361","name":"OBEC SEMECHNICE","short_name":"SEMECHNICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576751},"amounts":{"revenue_approved":10381300,"revenue_adjusted":16665257.69,"revenue_actual":17555710.82,"expense_approved":13933483,"expense_adjusted":17486431.93,"expense_actual":15430773.23,"tax_revenue":9730356.22,"nontax_revenue":1603870.31,"capital_revenue":17400,"transfer_revenue":6204084.29,"current_expense":7512700.12,"capital_expense":7918073.11,"budget_balance":2124937.59,"cash_current":15940876.39,"cash_previous":13718393.21},"ratios":{"revenue_execution":1.0534317,"expense_execution":0.88244264,"balance_to_revenue":0.12103968,"cash_to_expense":1.03305752,"cash_yoy":0.16200754,"capital_expense_share":0.51313521,"transfer_revenue_share":0.35339408},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275361/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275361"},"seo":{"slug":"semechnice","path":"/cz/municipalities/semechnice/"},"population":{"value":451,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10381300,"expenditure_czk":13933483,"financing_czk":3552183,"balance_czk":-3552183},{"stage":"revised","revenue_czk":16665257.69,"expenditure_czk":17486431.93,"financing_czk":821174.24,"balance_czk":-821174.24},{"stage":"actual","revenue_czk":17555710.82,"expenditure_czk":15430773.23,"financing_czk":-2124937.59,"balance_czk":2124937.59}],"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":[["5139",4037300],["6121",2700000],["5169",2102000],["5171",928500],["5023",920000],["5011",780000],["5222",375415],["5031",351000],["5154",285500],["6119",170000],["5021",168600],["5365",165300],["5032",145000],["5362",104700],["5164",90000],["5137",80000],["5163",73000],["5175",66300],["5168",65000],["5156",60000],["5151",39700],["5194",30000],["5364",29583],["5499",25000],["5123",20000],["5173",20000],["5492",20000],["5329",15085],["5041",15000],["5213",13000],["5162",10000],["5167",6000],["5136",5500],["5223",5000],["5339",5000],["5161",3000],["5038",2500],["5133",1000],["5321",500]],"economic_expenditure_total_czk":13933483,"economic_financing":[["8115",3552183]],"economic_financing_total_czk":3552183,"economic_revenue":[["1211",3980000],["1121",2000000],["1111",1481000],["1511",670000],["2132",530812],["1345",344000],["1113",250000],["1122",250000],["2324",240000],["2141",150000],["1112",120000],["4112",102700],["2111",101988],["2131",60000],["1386",45000],["1387",45000],["1341",7400],["1361",3400]],"economic_revenue_total_czk":10381300,"purpose_expenditure":[["3745",5540000],["3639",1697000],["6171",1340000],["6112",1210000],["2212",850000],["3722",820000],["3631",350000],["3326",310000],["3612",300000],["6399",270000],["3419",202000],["5512",180000],["3399",170000],["3635",170000],["2310",140000],["2321",120000],["2219",50000],["3721",30000],["6402",29583],["3349",25000],["3314",23800],["3341",20000],["6409",20000],["3319",15600],["1032",10000],["2141",10000],["3543",5000],["3632",5000],["3900",5000],["4350",5000],["4359",5000],["5213",3000],["4379",2000],["4329",500]],"purpose_expenditure_total_czk":13933483},"revised":{"economic_expenditure":[["6121",7967209.93],["5169",2274382.48],["6122",1259702],["5023",920000],["5171",888345.52],["5011",780000],["5222",381913],["5031",351000],["5139",347684],["5154",323600],["5021",285600],["5137",206500],["5365",187800],["6119",170000],["5175",159550],["5032",145000],["5362",107300],["5164",90000],["5163",87184],["5168",85000],["5156",60000],["5179",59900],["5499",52000],["5151",40380],["5194",40000],["5364",29583],["5329",25617],["5167",25034],["5173",20000],["5213",18000],["5492",16000],["5041",15000],["5123",15000],["6130",13755],["5162",10000],["5223",5000],["5339",5000],["5136",4892],["5221",4000],["5161",3500],["5038",3000],["5321",2000],["5133",1000]],"economic_expenditure_total_czk":17486431.93,"economic_financing":[["8115",821174.24]],"economic_financing_total_czk":821174.24,"economic_revenue":[["1211",3977500],["4216",3666821.21],["1121",2000000],["4116",1825227.48],["1111",1481000],["1511",670000],["2132",590812],["1345",346939],["2324",324000],["1113",250000],["1122",250000],["2111",240624],["2141",240000],["4113",210080.6],["1112",120000],["4112",102700],["1334",78247.8],["1386",65000],["2131",60000],["2212",55705.6],["1387",45000],["4111",32500],["3111",19800],["1341",7400],["1361",5900]],"economic_revenue_total_czk":16665257.69,"purpose_expenditure":[["3745",7181659.93],["3639",1885052],["6171",1470000],["6112",1221064],["5512",1081740],["3722",820000],["2212",736392.48],["3399",386000],["2310",370000],["3612",346000],["3631",321660],["2321",319975.52],["3326",296245],["6399",290000],["3419",204000],["3635",170000],["1032",67000],["3721",37650],["3314",36300],["2219",33000],["6114",32500],["6409",31410],["6402",29583],["3349",25000],["3341",20000],["3319",15600],["3900",11000],["2141",10000],["2143",8100],["3543",5000],["3632",5000],["4350",5000],["4359",5000],["3525",4000],["5213",3000],["4379",2000],["4329",500]],"purpose_expenditure_total_czk":17486431.93},"actual":{"economic_expenditure":[["6121",7356404.61],["5169",1906154.41],["5023",919412],["5171",815654.03],["5011",730112],["6122",380933.5],["5222",379913],["5031",351453],["5154",324435],["5021",305510],["5139",233965.8],["5137",217984.36],["5365",187800],["5175",170610.71],["6119",166980],["5032",148481],["5168",102095.61],["5362",100270],["5164",90000],["5163",72387.2],["5156",60119.2],["5179",59895],["5499",55082],["5194",49112.02],["5151",39557],["5364",29582.69],["5167",27458.1],["5329",25617],["5173",24446],["5213",18000],["5492",16000],["6130",13755],["5041",13478.26],["5162",10923.73],["5136",5353],["5223",5000],["5339",5000],["5221",4000],["5038",2987],["5161",2851],["5321",2000]],"economic_expenditure_total_czk":15430773.23,"economic_financing":[["8118",-36000000],["8117",31000000],["8115",2777516.82],["8901",97545.59]],"economic_financing_total_czk":-2124937.59,"economic_revenue":[["1211",4024430.73],["4216",3666821.21],["1121",2157316.31],["4116",1830027.48],["1111",1492331.39],["1511",895489.32],["2132",590319.36],["4213",361955],["2324",355290.34],["1345",351651],["2141",291504.87],["1113",284922.66],["2111",250097.14],["4113",210080.6],["1122",182700],["1112",140573.5],["4112",102700],["1386",78585.18],["1334",78247.8],["2131",60920],["2212",55705.6],["4111",32500],["1387",30801.43],["3111",17400],["1341",7258],["1361",5440],["1381",608.9],["2139",33]],"economic_revenue_total_czk":17555710.82,"purpose_expenditure":[["3745",6913161.99],["3639",1661311.08],["6171",1423778.91],["6112",1224221],["3722",874726.31],["2212",487369],["3399",439382.36],["3612",374011.8],["2310",351581.77],["2321",284802.07],["6399",282970],["5512",270632.33],["3419",204000],["3635",166980],["3631",114362],["1032",66302],["3721",37566.51],["3314",36362],["3349",31500],["6409",31410],["6402",29582.69],["6114",22021.83],["3326",20389],["3900",18250],["3319",14700],["2141",10000],["3341",9798.58],["2143",8100],["3543",5000],["4350",5000],["4359",5000],["3525",4000],["4379",2000],["4329",500]],"purpose_expenditure_total_czk":15430773.23}},"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."}}}}