{"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:00232645","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00232645","name":"Město Sedlec-Prčice","short_name":"Sedlec-Prčice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":530573},"amounts":{"revenue_approved":83018497,"revenue_adjusted":103980577.19,"revenue_actual":108302996.01,"expense_approved":83718760,"expense_adjusted":97500928.32,"expense_actual":84031485.8,"tax_revenue":75856483.05,"nontax_revenue":16902614,"capital_revenue":583100,"transfer_revenue":14960798.96,"current_expense":62853174.7,"capital_expense":21178311.1,"budget_balance":24271510.21,"cash_current":113436848.41,"cash_previous":91348351.2},"ratios":{"revenue_execution":1.04156948,"expense_execution":0.86185319,"balance_to_revenue":0.22410747,"cash_to_expense":1.34993267,"cash_yoy":0.2418051,"capital_expense_share":0.25202828,"transfer_revenue_share":0.13813837},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00232645/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00232645"},"seo":{"slug":"sedlec-prcice","path":"/cz/municipalities/sedlec-prcice/"},"population":{"value":2964,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":83018497,"expenditure_czk":83718760,"financing_czk":700263,"balance_czk":-700263},{"stage":"revised","revenue_czk":103980577.19,"expenditure_czk":97500928.32,"financing_czk":-6479648.87,"balance_czk":6479648.87},{"stage":"actual","revenue_czk":108302996.01,"expenditure_czk":84031485.8,"financing_czk":-24271510.21,"balance_czk":24271510.21}],"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":[["5169",16826100],["6121",15785000],["5171",14693100],["5011",9267000],["5331",4630000],["5031",2561000],["5154",2112500],["5901",1500000],["6901",1500000],["6313",1300000],["5023",1280000],["5329",1073760],["5365",1008000],["5153",978000],["5032",961000],["5222",955000],["5141",890000],["5139",797900],["5021",626500],["5499",487000],["5168",467500],["5362",408000],["6122",400000],["5137",390000],["5151",374500],["6130",350000],["5163",310600],["6351",200000],["5909",191000],["5194",165000],["5167",150500],["5162",117700],["5156",100500],["5903",100000],["5161",81900],["5172",80000],["6119",75000],["5166",70000],["5175",63500],["5179",56300],["5136",45000],["5164",40000],["5038",38000],["5138",35000],["5173",30500],["5221",30000],["5041",26500],["5042",25000],["5811",20000],["5134",12000],["5192",10900],["5132",5000],["5176",5000],["5133",4000],["5019",3000],["5212",2000],["5492",2000],["5039",1000]],"economic_expenditure_total_czk":83718760,"economic_financing":[["8115",5213135.63],["8124",-3202872.63],["8125",-1310000]],"economic_financing_total_czk":700263,"economic_revenue":[["1211",32000000],["1121",16000000],["1111",9000000],["1511",6200000],["2111",4907490],["2132",2683300],["1113",2200000],["4116",1673497],["4112",1500000],["4122",1350000],["1122",1000000],["2141",1000000],["1112",900000],["1342",400000],["4111",310000],["1386",300000],["1361",295000],["2420",200000],["2131",175000],["2324",159000],["1381",130000],["1387",120000],["1343",110000],["2119",100000],["3111",100000],["1341",50000],["2112",46000],["1344",35000],["1345",30000],["1334",15000],["1335",15000],["2212",10000],["2133",3210],["2329",1000]],"economic_revenue_total_czk":83018497,"purpose_expenditure":[["2212",13300000],["6171",10500000],["2310",7950000],["3639",5050000],["3722",5050000],["4351",4500000],["3113",4130000],["3745",3410000],["3412",3200000],["6409",3000000],["3631",2935000],["3725",2500000],["6112",1675000],["2321",1600000],["6399",1400000],["3612",1250000],["5512",1190000],["2219",1000000],["2141",950000],["6310",930000],["3314",845000],["2292",823760],["1031",800000],["3632",800000],["3231",700000],["2341",650000],["3511",600000],["3419",470000],["3319",405000],["6114",320000],["3392",300000],["3699",275000],["6320",230000],["4379",190000],["3399",180000],["3322",135000],["3313",120000],["5212",100000],["5213",100000],["3635",75000],["3349",70000],["3391",10000]],"purpose_expenditure_total_czk":83718760},"revised":{"economic_expenditure":[["5169",17742359.39],["6121",16835000],["5171",16635910],["5011",9269053],["5336",4826167.09],["5331",4627777],["6356",2877496.87],["5031",2574456],["5154",2042511.63],["6313",1680000],["5901",1500000],["5023",1365000],["5365",1211000],["5222",1084000],["6901",1075000],["5139",1017130.23],["5329",1000289.6],["5153",984543.2],["5032",964274],["5141",890000],["6122",700000],["5021",659251],["5137",658141],["5168",491753],["6351",490642],["5499",490000],["5151",434918.85],["5362",408000],["5909",359470.4],["5163",312200],["6125",295000],["5123",197000],["5194",183800],["5167",157070],["6119",155000],["6130",150000],["5162",123815.7],["5903",100000],["5156",88903],["5161",84015],["5223",81500],["5172",80000],["5166",76000],["5175",71507],["5179",56300],["5136",52000],["5164",44100],["5038",38000],["5138",36000],["5221",30000],["5173",27045],["5042",25000],["5041",21500],["5192",20900],["5811",20000],["5229",15000],["5134",13500],["5155",10600],["5212",10000],["5492",9000],["5904",7855.36],["5176",5000],["5133",4000],["5132",2723],["5019",1830],["5039",620]],"economic_expenditure_total_czk":97500928.32,"economic_financing":[["8124",-3202872.63],["8115",-1909520.54],["8125",-1367255.7]],"economic_financing_total_czk":-6479648.87,"economic_revenue":[["1211",32000000],["1121",16000000],["1111",11000000],["2451",6287522.53],["1511",6200000],["2111",5492745.7],["4116",5329384.09],["4213",3598534],["4216",2917168.87],["2132",2683300],["1113",2200000],["4112",1432700],["2141",1400000],["4122",1341400],["1122",1200000],["1112",900000],["1386",630000],["3121",500000],["1342",440000],["2324",361000],["4111",324814],["1361",295000],["1387",250000],["2420",200000],["2131",195000],["2119",175000],["1343",120000],["2310",100000],["3111",100000],["1341",50000],["2112",42000],["1344",40000],["1345",30000],["2329",28000],["2212",26000],["2321",26000],["1334",25000],["4132",16798],["1335",15000],["1381",5000],["2133",3210]],"economic_revenue_total_czk":103980577.19,"purpose_expenditure":[["2212",16200000],["3113",13568382.96],["6171",11065000],["2310",5760000],["3722",5005000],["3639",4850000],["4351",4507855.36],["3745",3410000],["3725",3370000],["2219",3250000],["3612",3235000],["3631",2735000],["6409",2575000],["2321",1980000],["6112",1788730],["6399",1600000],["5512",1416000],["3231",1171200],["2141",950000],["6310",930000],["3632",900000],["3314",845000],["2292",823760],["1031",800000],["3511",600000],["2341",520000],["3412",471000],["3419",470000],["3319",455000],["6114",335000],["3392",300000],["3699",275000],["5212",250000],["6320",230000],["4379",190000],["3399",180000],["3313",120000],["3322",100000],["5213",100000],["3349",70000],["3635",50000],["2143",39000],["3391",10000]],"purpose_expenditure_total_czk":97500928.32},"actual":{"economic_expenditure":[["6121",15116506.01],["5169",15063228.25],["5171",14872302.65],["5011",7779148],["5336",4826167.09],["5331",4627777],["6356",2877496.87],["5031",2154893],["6313",1680000],["5023",1362952],["5154",1311897.58],["5365",1168390],["5222",1011000],["5329",1000289.6],["5141",867570.66],["5139",843685.48],["5032",823062],["5153",759669.19],["5021",610630],["6122",526819.65],["6351",490642],["5137",472982.84],["5168",457033.31],["5499",436773],["5151",424786.76],["5163",287124.99],["5909",238511.4],["6125",228482.27],["5123",195652],["5362",169345.95],["5194",156388.79],["6119",148755.3],["5162",113322.77],["6130",109609],["5167",102958.29],["5223",81500],["5156",75795.87],["5172",71973.22],["5175",65020],["5161",60901],["5179",54013.54],["5136",44011.75],["5166",40050],["5164",35295],["5138",32051.25],["5221",30000],["5038",23849],["5173",17438],["5229",15000],["5155",10600],["5192",10220],["5212",10000],["5492",9000],["5134",7992],["5904",7855.36],["5042",5150],["5176",4000],["5019",1830],["5132",723],["5039",620],["5041",380.11],["5133",363]],"economic_expenditure_total_czk":84031485.8,"economic_financing":[["8118",-20000000],["8124",-3202872.63],["8125",-1367255.7],["8901",1019359.63],["8115",-720741.51]],"economic_financing_total_czk":-24271510.21,"economic_revenue":[["1211",32938416.47],["1121",17649915.39],["1111",12264729.24],["1511",6417715.93],["2451",6287522.53],["2111",5439020.92],["4116",5329384.09],["4213",3598534],["4216",2917168.87],["2132",2641033.14],["1113",2331671.17],["4112",1432700],["2141",1393993.2],["4122",1341400],["1122",1166340],["1112",1150212.61],["1386",642975.9],["3121",500000],["1342",459320],["2324",360456.98],["4111",324814],["1361",320570],["1387",252007.92],["2420",200000],["2131",187708.13],["2119",174883.1],["1343",118256],["2310",98010],["3111",83100],["1341",43588],["1344",36674],["2112",36148],["2212",28000],["2329",26813],["2321",26000],["1345",25149.25],["1334",22575.9],["4132",16798],["1335",11336.98],["1381",5028.29],["2133",3025]],"economic_revenue_total_czk":108302996.01,"purpose_expenditure":[["2212",15664040.78],["3113",13400093.91],["6171",8939756.45],["2310",5272255.01],["3722",4144832.69],["3639",3855801.77],["4351",3788663.46],["3725",3003006.7],["2219",2960152.96],["3745",2887311.18],["3612",2810926.54],["3631",1929649.16],["2321",1784334.93],["6112",1775597],["6399",1331685.95],["5512",1295401.25],["3231",1171200],["6310",897691.95],["3632",854502.48],["2141",826115.83],["2292",823760],["3314",573699.26],["3511",562048.98],["1031",492353.9],["3419",470000],["3412",451054],["3319",450121.94],["6114",329675],["6320",226170],["3699",201529.6],["5212",173791.44],["3399",154833.04],["4379",107276.88],["3392",83582.5],["3322",81500],["3313",81053.76],["3349",67603.2],["3635",47200],["2143",36094],["2341",15118.3],["3391",10000]],"purpose_expenditure_total_czk":84031485.8}},"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."}}}}