{"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:60798432","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"60798432","name":"Obec Šenov u Nového Jičína","short_name":"Šenov u Nového Jičína","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Nový Jičín","municipality_code":554171},"amounts":{"revenue_approved":68611415,"revenue_adjusted":91685026.06,"revenue_actual":92097927.46,"expense_approved":87211706,"expense_adjusted":84775754.01,"expense_actual":73373755.52,"tax_revenue":71551462.52,"nontax_revenue":8910622.88,"capital_revenue":6365500,"transfer_revenue":5270342.06,"current_expense":41184007.99,"capital_expense":32189747.53,"budget_balance":18724171.94,"cash_current":25538197.55,"cash_previous":11590870.21},"ratios":{"revenue_execution":1.00450348,"expense_execution":0.86550402,"balance_to_revenue":0.2033072,"cash_to_expense":0.3480563,"cash_yoy":1.20330287,"capital_expense_share":0.43870928,"transfer_revenue_share":0.05722541},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/60798432/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/60798432"},"seo":{"slug":"senov-u-noveho-jicina","path":"/cz/municipalities/senov-u-noveho-jicina/"},"population":{"value":2086,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":68611415,"expenditure_czk":87211706,"financing_czk":18600291,"balance_czk":-18600291},{"stage":"revised","revenue_czk":91685026.06,"expenditure_czk":84775754.01,"financing_czk":-6909272.05,"balance_czk":6909272.05},{"stage":"actual","revenue_czk":92097927.46,"expenditure_czk":73373755.52,"financing_czk":-18724171.94,"balance_czk":18724171.94}],"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":[["6121",40249319],["5331",11193000],["5171",6668000],["5169",4537000],["5011",4125000],["6123",3000000],["5023",2500000],["5154",2044000],["5031",1310000],["5141",1000000],["5365",1000000],["5139",910000],["5021",898500],["5032",820000],["5168",602000],["5153",590000],["6119",500000],["5163",495000],["5164",447000],["5229",402000],["5166",400000],["5151",388000],["5137",380000],["5321",360000],["5362",337000],["5909",300000],["5175",282000],["5323",226934],["5492",190000],["5123",175000],["5499",150000],["5136",120000],["5162",114000],["6130",100000],["5156",60000],["5329",60000],["5167",50000],["5161",41500],["5041",30000],["5042",30000],["5172",30000],["5811",25000],["5038",20000],["5179",20000],["5903",10000],["5133",5000],["5192",5000],["5019",3000],["5173",3000],["5176",3000],["5364",1453],["5039",1000]],"economic_expenditure_total_czk":87211706,"economic_financing":[["8117",19000000],["8124",-4636916],["8115",4237207]],"economic_financing_total_czk":18600291,"economic_revenue":[["1211",20000000],["1121",10000000],["1511",9500000],["1111",8500000],["4216",4909103],["2132",3555000],["2111",2653000],["2324",1810000],["4213",1419787],["1113",1400000],["1345",1400000],["1122",1000000],["4112",541800],["1112",500000],["2131",400000],["2141",250000],["1381",200000],["1386",120000],["3111",100000],["4222",80000],["1341",70000],["4111",31000],["2321",30000],["1361",25000],["2139",25000],["2112",20000],["2119",20000],["1343",15000],["1334",10000],["1335",10000],["1356",6500],["2322",5000],["2329",5000],["2222",225]],"economic_revenue_total_czk":68611415,"purpose_expenditure":[["3612",32760000],["3113",10055319],["6171",9779000],["3639",8045000],["2219",3620000],["6112",3538000],["3722",3450000],["2321",3010000],["3412",2240000],["3631",1550000],["3399",1386000],["6399",1300000],["2212",985000],["3745",870000],["4354",810000],["3635",500000],["3392",440000],["6320",400000],["3632",381000],["2115",350000],["6409",300000],["3429",273000],["2292",226934],["3314",146000],["5511",120000],["3341",88000],["3613",80000],["3349",70000],["6310",70000],["1070",60000],["3724",60000],["3900",50000],["6114",31000],["3421",30000],["4341",30000],["5213",25000],["3744",20000],["4351",20000],["3749",15000],["4350",10000],["4359",5000],["4379",5000],["3741",4000],["3150",2000],["6402",1453]],"purpose_expenditure_total_czk":87211706},"revised":{"economic_expenditure":[["6121",30555000],["5331",11388215.95],["5171",6256000],["5169",4415000],["5011",4075000],["6123",3200000],["5336",2896021.04],["5023",2500000],["5154",2244000],["6356",1719796.02],["5365",1566810],["5031",1310000],["5362",1237000],["5021",950000],["5139",864150],["5032",820000],["5141",800000],["5163",735000],["6122",600000],["5153",575000],["5168",559000],["5151",503000],["5166",500000],["5164",447000],["5321",430000],["5229",383000],["6119",370000],["5175",332400],["5137",332000],["5909",310000],["5123",256000],["6130",250000],["5323",226934],["5492",190000],["5499",150000],["5136",138000],["5172",115000],["5162",114000],["5329",70000],["5156",60000],["5167",50000],["5161",43600],["5903",40000],["5041",30000],["5042",30000],["5192",27000],["5811",25000],["5038",20000],["5179",20000],["6127",17000],["5122",12000],["5133",5000],["5019",3000],["5173",3000],["5176",3000],["5364",2827],["5039",1000]],"economic_expenditure_total_czk":84775754.01,"economic_financing":[["8115",-21272356.05],["8117",19000000],["8124",-4636916]],"economic_financing_total_czk":-6909272.05,"economic_revenue":[["1511",25300000],["1211",20000000],["1121",10200000],["1111",9300000],["3111",5600000],["2132",3719000],["2111",3296000],["4116",2896021.04],["4216",1719796.02],["1122",1566810],["1113",1400000],["1345",1400000],["2324",1168000],["3113",860000],["1112",650000],["4112",541800],["2131",417000],["1386",400000],["2141",250000],["1381",200000],["1387",150000],["2119",145000],["2322",104000],["4222",80000],["1341",70000],["2139",53000],["1343",50000],["4111",32725],["2321",30000],["1361",25000],["2112",20000],["1334",10000],["1335",10000],["1356",6500],["2212",5000],["2329",5000],["1349",3000],["2229",1374]],"economic_revenue_total_czk":91685026.06,"purpose_expenditure":[["3612",30330000],["3113",9563033.01],["6171",9481000],["3639",8625000],["2219",3620000],["6112",3538000],["3722",3450000],["2321",3010000],["6399",2766810],["3631",1850000],["3399",1386000],["2212",985000],["4354",810000],["3745",750000],["3412",720000],["6320",640000],["3392",590000],["3632",381000],["3635",370000],["3429",333000],["6409",310000],["2292",226934],["3314",146000],["5511",120000],["3341",88000],["3349",80000],["3613",80000],["5213",75000],["6310",70000],["1070",68000],["3724",60000],["3900",50000],["6114",36150],["3421",30000],["4341",30000],["3744",20000],["4351",20000],["3749",15000],["4359",15000],["3723",13000],["4350",10000],["4379",5000],["3741",4000],["6402",2827],["3150",2000]],"purpose_expenditure_total_czk":84775754.01},"actual":{"economic_expenditure":[["6121",26905379.31],["5331",11388215.95],["5171",4254666.25],["5011",3781568],["5169",3174702.95],["6123",2971679],["5336",2896021.04],["5023",2402195],["6356",1719796.02],["5154",1712474.13],["5365",1566810],["5362",1171177],["5031",1110630],["5021",760279],["5141",735479.62],["5163",719521.75],["5032",581960],["5151",479662.28],["5139",455665.15],["5166",424228.5],["5153",397513.48],["5321",393852],["6119",363000],["5164",325766.59],["5229",310357],["5909",288520.57],["5175",288250.3],["5168",238611.42],["5137",228282.31],["5323",226934],["6130",212953.2],["5499",119185],["5136",113797.72],["5172",110799.7],["5123",105644.53],["5162",102396.71],["5492",89600],["5329",67600],["5156",33781.97],["5167",23318],["5179",19911.38],["5038",19667],["5161",18248],["6127",16940],["5811",16938.19],["5041",12000],["5122",10048.5],["5192",3000],["5364",2827],["5176",1900]],"economic_expenditure_total_czk":73373755.52,"economic_financing":[["8115",-13947327.34],["8124",-4636916],["8901",-139928.6]],"economic_financing_total_czk":-18724171.94,"economic_revenue":[["1511",25455256.29],["1211",20041348.36],["1121",10731804.47],["1111",9447088.12],["3111",5505500],["2132",3728432.99],["2111",3218483.72],["4116",2896021.04],["4216",1719796.02],["1122",1566810],["1113",1418374.8],["1345",1353457],["2324",1124170.29],["3113",860000],["1112",699500.25],["4112",541800],["2131",442712.53],["1386",390992.65],["1334",167857.74],["1387",153239.06],["2119",144122],["2141",91502.35],["2322",82729],["4222",80000],["1341",64176],["2139",51710],["1343",38621],["4111",32725],["2112",19986],["1361",10322],["1356",6408.09],["2212",5000],["1381",3106.69],["1349",3100],["2229",1374],["2329",400]],"economic_revenue_total_czk":92097927.46,"purpose_expenditure":[["3612",26527965.08],["3113",9461419.74],["3639",8388611.49],["6171",7740005.59],["6112",3355437],["3722",3114498.46],["2219",2895235.14],["6399",2724125],["2321",1800285.31],["3631",1324623.86],["3399",1169666.5],["6320",636760.94],["2212",603914.47],["3412",545774.99],["3392",483703.6],["3635",363000],["3745",346105.86],["4354",346021.76],["6409",288520.57],["3632",288306],["2292",226934],["3429",151456.95],["5511",113357],["3314",89231.08],["3349",73058.72],["1070",63000],["6310",61210.81],["6114",35974],["3900",30000],["3724",29248.84],["5213",22770.69],["3744",19360],["3421",14000],["4351",10000],["3613",8457.9],["4359",7000],["3341",4887.17],["3741",4000],["4379",3000],["6402",2827]],"purpose_expenditure_total_czk":73373755.52}},"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."}}}}