{"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:67441513","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"67441513","name":"Obec Semanín","short_name":"Semanín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":555240},"amounts":{"revenue_approved":14300000,"revenue_adjusted":17748909.59,"revenue_actual":18748235.02,"expense_approved":14300000,"expense_adjusted":17748909.59,"expense_actual":15422076.16,"tax_revenue":14918393.6,"nontax_revenue":1703117.83,"capital_revenue":6400,"transfer_revenue":2120323.59,"current_expense":13462273.88,"capital_expense":1959802.28,"budget_balance":3326158.86,"cash_current":11350112.11,"cash_previous":8260484.07},"ratios":{"revenue_execution":1.05630348,"expense_execution":0.86890274,"balance_to_revenue":0.17741184,"cash_to_expense":0.73596525,"cash_yoy":0.37402506,"capital_expense_share":0.12707772,"transfer_revenue_share":0.11309457},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/67441513/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/67441513"},"seo":{"slug":"semanin","path":"/cz/municipalities/semanin/"},"population":{"value":651,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14300000,"expenditure_czk":14300000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":17748909.59,"expenditure_czk":17748909.59,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":18748235.02,"expenditure_czk":15422076.16,"financing_czk":-3326158.86,"balance_czk":3326158.86}],"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":[["5011",2328189],["5169",1901000],["6121",1850000],["5023",1238817],["5331",1153300],["5031",719611],["5901",710000],["5154",586000],["5171",445865],["5365",400000],["5137",380000],["5229",317000],["5139",311000],["5138",290000],["5032",287418],["5021",285000],["5499",130000],["5163",121000],["5156",120000],["5141",100000],["5222",100000],["5168",85000],["5166",65000],["6119",60000],["5175",50000],["5329",45000],["5162",44000],["5194",34500],["5041",25000],["5321",20000],["5167",18000],["5136",12100],["5038",12000],["5151",11000],["5173",10500],["5132",7500],["5362",6000],["5903",6000],["5161",5000],["5153",3000],["5164",3000],["5133",2200],["5131",1000]],"economic_expenditure_total_czk":14300000,"economic_financing":[["8115",1299600],["8124",-1299600]],"economic_financing_total_czk":0,"economic_revenue":[["1211",5742810],["1121",2924820],["1111",2102760],["1511",1060000],["1345",587100],["1122",400000],["1113",369900],["2111",313800],["2112",200000],["1112",175410],["4112",148000],["2324",130000],["2131",48000],["1381",30000],["1341",20000],["2321",20000],["1334",15000],["1361",7000],["2119",5000],["2141",200],["2329",200]],"economic_revenue_total_czk":14300000,"purpose_expenditure":[["6171",3182807],["3119",1863300],["6112",1582829],["3613",1115865],["2212",905000],["3399",829000],["3722",770000],["3639",732699],["3745",451000],["6399",400000],["3723",360000],["3111",350000],["2219",300000],["3113",300000],["3631",203000],["2141",160000],["3429",150000],["6310",133000],["3419",100000],["6320",88000],["2143",65000],["3314",64000],["3635",60000],["3612",50000],["3341",21000],["3632",15500],["5512",15000],["3322",10000],["3721",10000],["5213",6000],["4199",5000],["3543",2000]],"purpose_expenditure_total_czk":14300000},"revised":{"economic_expenditure":[["5169",3025507.22],["5011",2004025],["6121",1615976],["5171",1433463],["5023",1238817],["5331",1161700],["6122",963160],["5336",769269.59],["5031",720811],["5154",585000],["5365",483580],["5137",453100],["5021",444200],["5139",377832],["5229",307500],["5032",292118],["5138",277400],["5499",172000],["5163",159000],["5168",151000],["5194",144415],["5222",112500],["5141",100000],["5904",100000],["5175",94500],["5156",91800],["5166",65000],["5329",45000],["5162",44000],["6129",36660],["5901",32512],["5492",30250],["5341",27600],["5172",27000],["5167",25000],["5321",21000],["5151",15000],["5364",13218.78],["5136",12368],["5038",12000],["5173",10200],["5133",8200],["5132",7500],["5161",7100],["5041",6800],["5179",6372],["5903",6000],["5153",4000],["5362",4000],["5164",1200],["5131",1000],["6119",1000],["5909",255]],"economic_expenditure_total_czk":17748909.59,"economic_financing":[["8115",1299600],["8124",-1299600]],"economic_financing_total_czk":0,"economic_revenue":[["1211",5742810],["1121",2924820],["1111",2102760],["4116",1124447.59],["1511",1060000],["4213",600954],["1345",587100],["1122",482580],["2111",447800],["1113",390000],["2122",331960],["2112",321000],["4122",269412],["2321",245860],["1112",175410],["2324",150000],["4112",148000],["4222",140000],["1386",100000],["2119",100000],["2212",75000],["1387",40000],["2131",36600],["4111",32500],["1381",30000],["2322",22966],["1341",20000],["1334",15000],["2229",13130],["1361",7000],["3111",6400],["4121",5000],["2141",200],["2329",200]],"economic_revenue_total_czk":17748909.59,"purpose_expenditure":[["6171",3172807],["3119",1995501.59],["3745",1611860],["6112",1581829],["3399",1290600],["3613",1255865],["3639",1152814.22],["2212",805454],["3722",694000],["3322",614904],["6399",482580],["3723",466000],["3612",349876],["3111",334000],["2219",300000],["3113",300000],["3631",203000],["2141",163000],["3429",137500],["6310",133000],["6320",126000],["3419",112500],["6409",100000],["3635",69000],["3314",64000],["2143",62000],["3632",37500],["6114",32500],["6330",27600],["3341",21000],["5512",16000],["6402",13218.78],["3721",10000],["5213",6000],["4199",5000],["3543",2000]],"purpose_expenditure_total_czk":17748909.59},"actual":{"economic_expenditure":[["5169",2882480.89],["5011",1996381],["5331",1161700],["5023",1136170],["6121",965341.45],["6122",958787.71],["5336",769269.59],["5171",716111.19],["5031",704448],["5154",557130.83],["5365",483580],["5021",441714],["5139",361850.35],["5032",281911],["5138",240344.2],["5229",230266],["5499",171062],["5168",150572.12],["5163",144221],["5194",142428.27],["5137",114813.57],["5222",112500],["5904",100000],["5175",93123.42],["5156",82089.22],["5141",52606.14],["5166",50820],["5162",40321.82],["6129",35673.12],["5492",30250],["5329",29952],["5341",27600],["5172",26376],["5167",22967],["5321",18246.93],["5364",13218.78],["5151",12557],["5038",11512],["5136",10938],["5041",6761.36],["5161",6679.2],["5179",6372],["5173",6354],["5133",5590],["5153",3600],["5362",2000],["5132",1930],["5164",1200],["5909",255]],"economic_expenditure_total_czk":15422076.16,"economic_financing":[["8115",-2633212.28],["8124",-1299600],["8901",606653.42]],"economic_financing_total_czk":-3326158.86,"economic_revenue":[["1211",6441960.95],["1121",3452913.68],["1111",2351248.78],["4116",924457.59],["1511",776315.74],["4213",600954],["1345",517671],["1122",482580],["1113",456064.57],["2111",427710],["2122",331960],["2112",296596],["4122",269412],["2321",245860],["1112",225002.14],["2324",208669.32],["4112",148000],["4222",140000],["1386",125782.08],["2119",88935],["2212",75000],["1387",49299.94],["4111",32500],["2322",22966],["1341",22134],["1334",9573.9],["1361",6870],["3111",6400],["2131",5187.73],["4121",5000],["1381",976.82],["2141",233.78]],"economic_revenue_total_czk":18748235.02,"purpose_expenditure":[["6171",3095591.81],["3119",1962989.59],["3745",1591731.88],["6112",1472146],["3399",1288442.75],["3613",1226372.92],["3639",1129083.23],["3322",614904],["3722",609394.19],["6399",482580],["3723",465146.4],["3612",340362.93],["2141",162791],["3631",137820.75],["6320",125144],["3419",112500],["6409",100000],["6310",71683.14],["2212",69096.58],["3635",67917.3],["3429",63475],["3314",61912.2],["3632",36171.09],["2143",29952],["6114",29176.59],["6330",27600],["5512",15246.93],["6402",13218.78],["3341",9151.4],["3721",6473.7],["3543",2000],["4199",2000]],"purpose_expenditure_total_czk":15422076.16}},"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."}}}}