{"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:00276111","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276111","name":"Město Semily","short_name":"Semily","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":576964},"amounts":{"revenue_approved":290898368.1,"revenue_adjusted":361677901.66,"revenue_actual":371715311.81,"expense_approved":324728365.32,"expense_adjusted":398199757.55,"expense_actual":350622594.87,"tax_revenue":204595659.25,"nontax_revenue":41668210.44,"capital_revenue":15832064.55,"transfer_revenue":109619377.57,"current_expense":267076500.34,"capital_expense":83546094.53,"budget_balance":21092716.94,"cash_current":164046214.56,"cash_previous":144909113.53},"ratios":{"revenue_execution":1.02775235,"expense_execution":0.88051936,"balance_to_revenue":0.05674428,"cash_to_expense":0.4678712,"cash_yoy":0.13206278,"capital_expense_share":0.23827927,"transfer_revenue_share":0.29490143},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276111/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276111"},"seo":{"slug":"semily","path":"/cz/municipalities/semily/"},"population":{"value":8005,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":290898368.1,"expenditure_czk":324728365.32,"financing_czk":33829997.22,"balance_czk":-33829997.22},{"stage":"revised","revenue_czk":361677901.66,"expenditure_czk":398199757.55,"financing_czk":36521855.89,"balance_czk":-36521855.89},{"stage":"actual","revenue_czk":371715311.81,"expenditure_czk":350622594.87,"financing_czk":-21092716.94,"balance_czk":21092716.94}],"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":[["5331",76364174],["6121",69020000],["5011",47891223.32],["5169",32143634],["5171",18247000],["5031",12288630.59],["6202",7165615.32],["6122",7015000],["5032",4458206.09],["5154",4393000],["6351",4360000],["5222",4242263],["5365",4000000],["6125",3642100],["5139",3391200],["5023",3290000],["5137",2436900],["5901",2430000],["5168",1822300],["5323",1808600],["5499",1782399],["6111",1445500],["5021",1190000],["5141",1100000],["5163",767820],["5167",698000],["5153",671800],["5166",665500],["5162",611000],["5161",602300],["5138",600000],["5164",513000],["5156",377000],["5151",328500],["5903",300000],["6123",300000],["5362",219000],["5038",217550],["5195",200000],["5363",200000],["5134",170000],["5173",167000],["5172",160000],["5329",142750],["5132",139000],["5042",128000],["6130",100000],["5179",96000],["5175",87000],["5192",87000],["5229",86500],["5194",64000],["5136",35500],["5019",25000],["5122",20000],["5133",6400],["5176",5000],["5131",4000],["5152",4000],["5135",2000]],"economic_expenditure_total_czk":324728365.32,"economic_financing":[["8115",43987485.22],["8124",-10157488]],"economic_financing_total_czk":33829997.22,"economic_revenue":[["1211",82000000],["4222",41485585.65],["1121",40500000],["1111",33000000],["4112",23243400],["2122",12743558],["1511",12400000],["3201",6760014.45],["1345",6600000],["1113",6000000],["1122",4000000],["1361",3805000],["1112",2400000],["1385",2000000],["2141",2000000],["2324",1860000],["2131",1846500],["4121",1190980],["2212",1120000],["1387",1000000],["2111",867500],["3111",800000],["1381",500000],["1386",500000],["2112",400000],["4122",378100],["1353",300000],["2139",280000],["2119",200000],["2132",170000],["2460",141250],["1341",140000],["1342",100000],["4116",90480],["2133",62000],["1343",10000],["1334",4000]],"economic_revenue_total_czk":290898368.1,"purpose_expenditure":[["6171",87574249],["2219",39479000],["3113",27668565],["3412",20704396],["2212",14680000],["3392",12083960],["4357",8248603],["3111",7660153],["3522",7165615.32],["2221",6965500],["5311",6496360],["3315",6250056],["3725",6070000],["3722",5558000],["3314",5465493],["3631",5335000],["3745",5065000],["2142",4500000],["6112",4063000],["6399",4000000],["3632",3770000],["3639",3185500],["3231",2748820],["3421",2747657],["4356",2704431],["4359",2215763],["3900",2184500],["6409",2061000],["3723",2050000],["5512",1808620],["2292",1808600],["3429",1559000],["2143",1289700],["6310",1240000],["3399",1155000],["3114",1142250],["3726",970000],["3635",867124],["3349",758500],["3699",600000],["6320",600000],["3721",370000],["6111",350000],["5213",300000],["5274",200000],["3749",195000],["2321",138250],["3341",136200],["3613",100000],["2339",84500],["3419",72000],["6223",58000],["4399",55500],["2310",34500],["3727",30000],["3319",27000],["1014",20000],["3792",18000],["3729",13000],["2115",10000],["2299",10000],["3299",3000],["4329",3000],["5212",1000]],"purpose_expenditure_total_czk":324728365.32},"revised":{"economic_expenditure":[["6121",89612649.88],["5331",77417065.1],["5011",52839600.13],["5169",35738204.26],["5336",31824175.2],["5171",16605369.84],["5031",13660451],["6351",9708142.1],["5365",7886130],["6202",7165615.32],["6122",6672349.55],["5032",5143442],["5137",3823335.5],["6125",3690137],["5154",3662811.7],["5139",3618320.37],["5222",3325534],["5023",3290000],["5168",1930850],["5323",1808600],["6111",1560283],["5021",1499717.64],["5499",1382519],["5141",1100000],["5901",1094131],["5163",767820],["5167",735850],["5166",725500],["5153",718800],["5229",632879.5],["5364",619784],["5162",606006],["5164",605087],["5161",602800],["5138",528000],["5341",507412],["5156",401219.34],["5151",361740],["6349",342568],["5223",337000],["5221",301200],["6123",300000],["5903",299575],["5038",232550],["5362",221787],["5132",202442],["5363",200000],["5173",192521],["5172",188900],["5134",175000],["5179",168880.97],["5329",142750],["5042",128000],["5909",106755.5],["6341",106542.4],["5175",102800],["5660",100000],["6130",100000],["5192",87000],["5194",64300],["6127",64090],["5902",44539],["5136",39500],["5019",32555.25],["5122",20000],["5133",7400],["5051",5000],["5176",5000],["5131",4000],["5152",2770],["5135",2000]],"economic_expenditure_total_czk":398199757.55,"economic_financing":[["8115",46679343.89],["8124",-10157488]],"economic_financing_total_czk":36521855.89,"economic_revenue":[["1211",82000000],["1121",40500000],["1111",33000000],["4122",26810676],["4112",23243400],["4216",18224094.01],["4222",17074121.22],["2122",14493666.31],["4116",13200465.22],["1511",12400000],["2229",8368148.07],["2324",8198696.11],["1122",7886130],["3111",7376885.55],["3201",6760014.45],["1345",6600000],["4213",6330741.8],["1113",6000000],["1361",3805000],["1112",2400000],["2212",2250695.16],["2141",2116835.45],["1387",1800000],["1386",1690000],["3112",1667000],["4121",1368980],["2132",1170000],["2111",914096],["2131",846500],["1381",500000],["4111",412296.33],["2112",400000],["1353",300000],["2139",280000],["4119",210851],["2322",205000],["2119",200000],["2460",141250],["1341",140000],["3121",120000],["2133",105006.98],["1342",100000],["3122",25000],["2329",15752],["1343",10000],["1383",10000],["1334",4000],["2310",2600]],"economic_revenue_total_czk":361677901.66,"purpose_expenditure":[["6171",91434784.67],["2219",47164496.3],["3113",33898199.54],["4357",29728275.43],["3412",29364711],["2212",15013000],["3392",12506918.03],["3111",9176490.7],["2142",8200000],["3314",7953537],["6399",7886130],["3522",7165615.32],["3725",6906000],["3315",6735056],["5311",6662590],["3639",6605274.17],["2221",6301384.49],["3722",5264000],["3631",5155000],["3745",5065000],["4356",5051998],["3231",4398681.4],["3421",4350991],["6112",4079180],["3632",4000000],["5512",2374756],["3723",2050000],["6409",1950045],["2292",1808600],["3900",1653997.5],["3114",1557600],["3714",1514315],["2143",1289700],["6310",1240000],["3399",1155000],["3726",970000],["4359",919161],["3635",867124],["3349",758500],["3429",679000],["6402",619784],["3699",600000],["6320",600000],["3419",576910],["6330",507412],["3299",496680],["2321",480518],["1014",450851],["6114",450000],["3721",378000],["5213",299575],["4372",258000],["5274",200000],["3749",195000],["3525",168700],["5212",153668],["3341",136200],["3613",100000],["2339",84800],["4379",80000],["6223",79648],["3330",79000],["4399",55500],["3744",55000],["3541",46500],["3636",35000],["2310",34500],["3727",30000],["3319",27000],["3792",18000],["3729",13000],["2115",10000],["2299",10000],["3543",10000],["4329",5400]],"purpose_expenditure_total_czk":398199757.55},"actual":{"economic_expenditure":[["5331",77417065.1],["6121",58499649.58],["5011",52362452],["5336",31824175.2],["5169",30759200.79],["5171",13876127.64],["5031",13214630],["6351",9708142.1],["5365",7886130],["6202",7165615.32],["5032",4984613],["5341",4496657.5],["6125",3690137],["5154",3261740.23],["5139",3063699.8],["5023",3051697],["5222",2397423],["6122",2330577.13],["5137",2294615.12],["5323",1808600],["5168",1541577.57],["6111",1515283],["5343",1513995],["5021",1436904],["5499",1118318.49],["5141",1079040.79],["5153",718331.44],["5229",631350.5],["5364",619784],["5163",582654.22],["5161",581247],["5164",529156.96],["5167",496219.12],["5162",349150.67],["6349",342568],["5138",329474.66],["5223",329000],["5221",301200],["5151",300263.19],["5038",214414],["5156",207536.91],["5179",167980.97],["5132",152645.49],["5134",148685.95],["5909",148633.5],["5329",138497],["5173",122180],["5042",119790],["5363",118336],["6341",106542.4],["5660",100000],["6127",64090],["6130",63490],["6123",60000],["5166",52126],["5175",50637],["5192",45650.2],["5902",44539],["5194",38965],["5136",16555],["5362",15007],["5019",7555.25],["5172",5929],["5152",2760.07],["5133",1574],["5142",9.01]],"economic_expenditure_total_czk":350622594.87,"economic_financing":[["8118",-752418420.96],["8117",651795222.9],["8115",89687969.12],["8124",-10157488]],"economic_financing_total_czk":-21092716.94,"economic_revenue":[["1211",82343067.43],["1121",44070245.59],["1111",32037011.59],["4122",26810676],["4112",23243400],["4216",18224094.01],["4222",17074121.21],["2122",14493666.31],["1511",13464717.18],["4116",13200465.22],["2229",8368148.07],["2324",8183073.66],["1122",7886130],["3111",7376885.55],["1345",6813152.09],["3201",6643179],["4213",6330741.8],["1113",5826576.19],["1361",5053301],["2141",3941405.53],["1112",2872911.12],["4132",2743752],["2212",2250695.16],["1387",1806585.49],["3112",1667000],["1386",1581294.68],["4121",1368980],["2132",1360415],["2111",1139242.75],["2131",897819.35],["4111",412296.33],["1353",372500],["2139",339666],["4119",210851],["2460",155000],["2119",149899.32],["1341",141955],["1385",134258.92],["2322",131297],["2133",123483.48],["3121",120000],["1342",116220],["2112",105790.45],["1343",34015],["2329",26008.36],["3122",25000],["1334",18914.6],["1381",12914.28],["1383",9754.95],["2310",2600],["1335",72.8],["1382",61.34]],"economic_revenue_total_czk":371715311.81,"purpose_expenditure":[["6171",80840648.48],["2219",36114383.27],["3113",33155564.69],["4357",29178275.43],["3412",21868524.92],["2212",14212144.1],["3392",12506918.03],["3111",8470230.86],["3314",7953537],["6399",7886130],["2142",7816083.79],["3522",7165615.32],["3725",6733144.67],["5311",6315159.34],["6330",6010652.5],["3315",5815568],["3722",5110206.93],["4356",5031745.4],["3631",4872898.44],["3231",4333681.4],["3745",4243300.65],["3421",4121183.7],["6112",3672118],["2221",3393299.36],["3632",3287296.89],["3723",1949897.35],["2292",1808600],["3900",1648777.5],["3114",1557600],["3639",1341214.84],["5512",1234084.28],["6310",1199842.01],["3399",878173.42],["2143",780990.62],["3726",732050],["3349",706794.4],["6409",667757.14],["3429",666473.26],["3714",624360],["6402",619784],["3419",562910],["6320",434033],["6114",429881.36],["2321",380818],["3721",377461.11],["3299",277455],["4372",258000],["1014",229031.02],["3525",168700],["5212",152668],["3341",135901.54],["3749",132292.59],["2339",84617],["4379",80000],["3330",71000],["6223",64648],["3744",54595.92],["3541",46500],["3636",35000],["2310",32088],["4399",31728.33],["3319",14390],["2115",10000],["2299",10000],["3543",10000],["4359",10000],["4329",2400],["3792",1514.01],["3729",252]],"purpose_expenditure_total_czk":350622594.87}},"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."}}}}