{"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:00640395","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640395","name":"Obec Semtěš","short_name":"Semtěš","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":530859},"amounts":{"revenue_approved":5775025.32,"revenue_adjusted":8612413.5,"revenue_actual":8264326.06,"expense_approved":7282582.37,"expense_adjusted":9896398.59,"expense_actual":8673852.97,"tax_revenue":6135218.96,"nontax_revenue":1277457.7,"capital_revenue":206000,"transfer_revenue":645649.4,"current_expense":3658437.83,"capital_expense":5015415.14,"budget_balance":-409526.91,"cash_current":13452290.63,"cash_previous":14000030.5},"ratios":{"revenue_execution":0.95958306,"expense_execution":0.8764656,"balance_to_revenue":-0.04955358,"cash_to_expense":1.55090139,"cash_yoy":-0.03912419,"capital_expense_share":0.57822229,"transfer_revenue_share":0.07812487},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640395/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640395"},"seo":{"slug":"semtes","path":"/cz/municipalities/semtes/"},"population":{"value":276,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5775025.32,"expenditure_czk":7282582.37,"financing_czk":1507557.05,"balance_czk":-1507557.05},{"stage":"revised","revenue_czk":8612413.5,"expenditure_czk":9896398.59,"financing_czk":1283985.09,"balance_czk":-1283985.09},{"stage":"actual","revenue_czk":8264326.06,"expenditure_czk":8673852.97,"financing_czk":409526.91,"balance_czk":-409526.91}],"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",3459982.81],["5169",1273215],["5023",427593],["5171",379000],["5021",358100],["5154",291700],["5011",271000],["5139",246000],["5031",64800],["5032",60000],["5212",60000],["5137",54000],["5153",46460],["5175",46000],["5163",42300],["5194",25000],["5329",25000],["5156",23000],["5162",19860],["5167",18500],["5168",17000],["5172",15000],["5136",12800],["5141",12000],["6130",10000],["5038",5200],["5903",5000],["5132",3700],["5179",3071.56],["5173",3000],["5161",2000],["5909",1000],["5192",800],["5365",500]],"economic_expenditure_total_czk":7282582.37,"economic_financing":[["8115",1824357.05],["8124",-316800]],"economic_financing_total_czk":1507557.05,"economic_revenue":[["1121",1000000],["3122",827000],["1111",760000],["2111",744200],["1511",545000],["4216",450000],["1345",280100],["1211",240000],["2131",182000],["1113",170000],["4112",118400],["2321",112000],["2324",93090],["2119",53000.32],["1112",51800],["1381",45000],["1386",25000],["2112",19000],["2329",18575],["1334",16360],["1387",10000],["2132",6000],["1341",5500],["1361",2000],["2141",1000]],"economic_revenue_total_czk":5775025.32,"purpose_expenditure":[["3412",3236782.81],["2321",774300],["6171",703660],["3722",665000],["6112",463593],["3399",289900],["2310",264200],["3745",178900],["3631",107000],["3319",101500],["2212",100000],["1031",70800],["2141",60000],["3632",60000],["3639",45000],["5512",42000],["3314",41015],["3419",40860],["3721",16000],["6310",7000],["3421",6000],["5213",5000],["6409",3071.56],["3341",1000]],"purpose_expenditure_total_czk":7282582.37},"revised":{"economic_expenditure":[["6121",4610822.09],["5169",1266587],["5171",445034],["5023",427593],["5011",414718],["5154",372169],["5021",369871],["5139",263786],["5222",247761.54],["6122",242000],["6123",190000],["6422",165877],["5365",131410],["5031",109304],["5137",83922],["5153",81328],["5032",74350],["5212",60000],["5163",57300],["5194",56000],["5175",47230],["5329",25000],["5162",21360],["5156",21000],["5167",19600],["5168",17000],["5136",13450],["6130",10000],["5141",9646],["5172",8966],["5019",6116],["5038",5224],["5903",5000],["5173",3826],["5132",3700],["5179",3076.56],["5161",2502.4],["5039",2069],["5909",1000],["5192",800]],"economic_expenditure_total_czk":9896398.59,"economic_financing":[["8115",1422198.05],["8124",-138212.96]],"economic_financing_total_czk":1283985.09,"economic_revenue":[["1211",2491000],["1121",1340000],["2111",916593],["1111",905000],["1511",645000],["1345",290100],["4122",270000],["2131",212000],["1113",176500],["4213",174300],["4112",148900],["2324",147565.5],["1122",130410],["2321",108000],["3119",95000],["3121",95000],["1112",87800],["3122",87000],["2119",53000],["1386",52000],["1381",45000],["4111",32500],["4116",30810],["2112",22000],["1387",20000],["1334",18860],["2132",6000],["1341",5500],["2329",3575],["1361",2000],["2141",1000]],"economic_revenue_total_czk":8612413.5,"purpose_expenditure":[["3412",3424632.81],["6171",878660],["2321",809624],["3399",734343.28],["3722",695000],["3745",689721],["5512",632112.47],["6112",463628],["2310",322200],["3631",267000],["6399",130410],["5311",121000],["3319",120500],["2212",100000],["3341",90000],["1031",71450],["2141",60000],["3632",60000],["3639",45000],["3314",41015],["3419",40860],["3421",33000],["6114",21639.4],["3721",16000],["2115",13526.07],["6310",7000],["5213",5000],["6409",3076.56]],"purpose_expenditure_total_czk":9896398.59},"actual":{"economic_expenditure":[["6121",4418445.76],["5169",909155.73],["5011",414443],["5023",394524],["5154",364247.39],["5021",273415],["5222",247761.54],["6122",241092.38],["5171",228921.58],["6123",190000],["6422",165877],["5365",130910],["5139",119322.81],["5031",104151],["5153",81327.72],["5032",73825],["5212",60000],["5194",43599.43],["5137",43132.7],["5163",42730.8],["5175",38602],["5162",20275.55],["5167",18001.98],["5329",15660],["5156",9880],["5136",8129],["5019",6116],["5179",3076.2],["5039",2069],["5038",1716],["5161",1264.4],["5173",826],["5132",599],["5168",508.2],["5141",246.8]],"economic_expenditure_total_czk":8673852.97,"economic_financing":[["8115",547739.87],["8124",-138212.96]],"economic_financing_total_czk":409526.91,"economic_revenue":[["1211",2490272.69],["1121",1336734.24],["1111",902898.6],["2111",859414.5],["1511",644538.19],["1345",289901],["4122",270000],["2131",178716],["1113",176388.73],["4213",174300],["4112",148900],["2324",146889],["1122",130410],["3119",95000],["3121",95000],["1112",87071.38],["2321",75111.8],["1386",48681.81],["4116",30810],["4111",21639.4],["1387",19083.23],["3122",16000],["2112",9715],["1341",5130],["2132",5014],["1334",3084.07],["2119",2000],["1361",660],["2141",597.4],["1381",365.02]],"economic_revenue_total_czk":8264326.06,"purpose_expenditure":[["3412",3395006.51],["6171",796434.16],["3722",693293.07],["3399",619034.09],["5512",609857.83],["2321",597079.67],["3745",560063.01],["6112",430554.02],["3631",238735.7],["6399",130410],["2310",127015.63],["5311",120698.51],["3341",88548.2],["2141",60000],["3319",39494.34],["3314",32250],["3421",31680.22],["3419",22079],["6114",21639.4],["3639",15660],["2115",13526.07],["1031",9237.98],["3632",7419],["6310",6434.8],["3721",4625.56],["6409",3076.2]],"purpose_expenditure_total_czk":8673852.97}},"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."}}}}