{"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:00243272","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00243272","name":"Město Sedlčany","short_name":"Sedlčany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":541281},"amounts":{"revenue_approved":263482000,"revenue_adjusted":274113000,"revenue_actual":274134655.43,"expense_approved":300440000,"expense_adjusted":306033000,"expense_actual":304990892.52,"tax_revenue":179875479.6,"nontax_revenue":40744565.47,"capital_revenue":0,"transfer_revenue":53514610.36,"current_expense":232591355.98,"capital_expense":72399536.54,"budget_balance":-30856237.09,"cash_current":58175237.61,"cash_previous":95031474.7},"ratios":{"revenue_execution":1.000079,"expense_execution":0.99659479,"balance_to_revenue":-0.11255869,"cash_to_expense":0.19074418,"cash_yoy":-0.3878319,"capital_expense_share":0.23738262,"transfer_revenue_share":0.19521286},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00243272/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00243272"},"seo":{"slug":"sedlcany","path":"/cz/municipalities/sedlcany/"},"population":{"value":6771,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":263482000,"expenditure_czk":300440000,"financing_czk":36958000,"balance_czk":-36958000},{"stage":"revised","revenue_czk":274113000,"expenditure_czk":306033000,"financing_czk":31920000,"balance_czk":-31920000},{"stage":"actual","revenue_czk":274134655.43,"expenditure_czk":304990892.52,"financing_czk":30856237.09,"balance_czk":-30856237.09}],"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",66986000],["5011",53475000],["5331",46565000],["5171",33472000],["5169",32435000],["5031",14433000],["5154",5770000],["5152",5350000],["5032",5238500],["6130",4970000],["5362",3650000],["5023",3500000],["6111",3125000],["5229",2500000],["5365",2500000],["5151",1770000],["5329",1405000],["5137",1395000],["5139",1301000],["5021",1250000],["5138",1200000],["6119",1025000],["6123",1000000],["5167",930000],["5163",834500],["5161",830000],["5165",600000],["5156",585000],["5162",585000],["5166",450000],["5141",300000],["5038",257000],["5134",160000],["5173",160000],["5175",140000],["5811",100000],["5132",85000],["5136",68000],["5164",40000]],"economic_expenditure_total_czk":300440000,"economic_financing":[["8115",45000000],["8124",-6000000],["8125",-2042000]],"economic_financing_total_czk":36958000,"economic_revenue":[["1211",73700000],["1121",37400000],["1111",27500000],["2132",24154000],["4112",22971000],["4216",20000000],["1511",13700000],["1361",6750000],["2111",6365000],["1113",6000000],["1345",4800000],["4116",4150000],["1122",2500000],["1112",2200000],["1381",2000000],["2324",1750000],["4122",1700000],["1343",1400000],["2212",1200000],["2141",900000],["2131",700000],["2229",612000],["2329",450000],["1353",250000],["1341",130000],["1356",100000],["3111",100000]],"economic_revenue_total_czk":263482000,"purpose_expenditure":[["3613",77030000],["6171",71992000],["2212",15350000],["5311",10750000],["2321",9250000],["3113",9164000],["3412",8871000],["3392",8750000],["3635",7620000],["3314",6843000],["6310",6300000],["3315",5909000],["2310",5820000],["3612",5700000],["3722",4990000],["3745",4935000],["6112",4683000],["2219",4650000],["3111",4100000],["4351",3800000],["3631",3760000],["3723",3120000],["3141",2506000],["3319",2250000],["5512",1850000],["3349",1674000],["3726",1370000],["3419",1350000],["2221",1025000],["6409",950000],["4359",726000],["1031",610000],["4136",600000],["3231",472000],["3639",450000],["5212",390000],["3721",350000],["3632",340000],["2333",80000],["2549",60000]],"purpose_expenditure_total_czk":300440000},"revised":{"economic_expenditure":[["6121",64677600],["5011",52046000],["5331",46591000],["5171",43771900],["5169",35767400],["5031",12787000],["5336",6086800],["5032",4758500],["5154",4629000],["6130",4100000],["5152",3473000],["5023",3200000],["5365",2500000],["5229",2369000],["5362",1843500],["5021",1512500],["5151",1508000],["5139",1421900],["6122",1347500],["5137",1155300],["6119",1117000],["5329",1020000],["5138",1018000],["6123",892000],["5163",854500],["5162",849000],["5167",828000],["5165",566000],["5161",494800],["5156",470000],["5166",450000],["6127",318000],["5038",220000],["5134",212000],["5366",202000],["5173",166000],["5499",165000],["5141",130000],["5172",114000],["5132",106000],["5175",100000],["5136",75000],["5164",53600],["5811",50000],["5019",11700],["5363",2500],["5191",2000]],"economic_expenditure_total_czk":306033000,"economic_financing":[["8115",39809000],["8124",-6000000],["8125",-1889000]],"economic_financing_total_czk":31920000,"economic_revenue":[["1211",72425000],["1121",38766000],["1111",28238000],["2132",24387000],["4112",22971000],["4216",17103340],["1511",13504000],["4116",9416420],["2111",7124000],["1361",6801000],["1345",5236000],["1113",5125000],["2324",3184000],["1112",2527000],["1122",2458000],["4122",2123770],["1343",1806000],["2212",1512000],["4222",1500000],["1386",1414000],["2141",1279000],["2322",1012000],["2131",785000],["2329",686970],["2229",612000],["1387",553000],["1356",525000],["4111",399500],["1353",293000],["1341",128000],["2112",120000],["1334",65000],["2321",22000],["1381",11000]],"economic_revenue_total_czk":274113000,"purpose_expenditure":[["3613",79824000],["6171",63656700],["2212",14700000],["3113",12731430],["2219",11180000],["3412",10550000],["5311",10350000],["3635",9426000],["3392",9064000],["3612",8055000],["3315",6509000],["3314",6343000],["3722",6060000],["3745",5470000],["3111",5230170],["2321",5125000],["2310",4900000],["6310",4333000],["6112",4053000],["3631",3855000],["4351",3520000],["3723",3125000],["5512",2650000],["3141",2506000],["3319",2328000],["3726",1640000],["3419",1447000],["3349",1300000],["3231",1151200],["6409",898000],["4359",676000],["2221",650000],["1031",575000],["4136",550000],["6114",410500],["3632",310000],["3721",310000],["3639",300000],["5212",150000],["2549",71000],["2333",50000]],"purpose_expenditure_total_czk":306033000},"actual":{"economic_expenditure":[["6121",64632870.19],["5011",52036239],["5331",46590920.83],["5171",43432632.19],["5169",35548470.45],["5031",12767950],["5336",6086868.83],["5032",4744252],["5154",4611540.31],["6130",4100000],["5152",3469027.34],["5023",3198860],["5365",2457840],["5229",2330179.07],["5362",1805424.5],["5021",1509162],["5151",1492520.66],["5139",1386182.05],["6122",1340194.15],["5137",1190033.93],["6119",1116830],["5329",1014074.7],["5138",1008216.8],["6123",891642.2],["5167",856299.52],["5162",832867.01],["5163",827422],["5165",561217],["5161",491438.8],["5156",467374.2],["5166",426991.57],["6127",318000],["5134",211088.5],["5038",203100],["5366",201424.46],["5499",163065],["5173",141766],["5141",129337.22],["5172",113412.9],["5132",104999],["5136",66842.28],["5164",48541.6],["5175",44863],["5019",10211.26],["5811",4200],["5363",2500],["5191",2000]],"economic_expenditure_total_czk":304990892.52,"economic_financing":[["8115",38662068.52],["8124",-6000000],["8125",-1805831.43]],"economic_financing_total_czk":30856237.09,"economic_revenue":[["1211",72424192.78],["1121",38766842.03],["1111",28237849.36],["2132",24387659.6],["4112",22971400],["4216",17103635.09],["1511",13504773.15],["4116",9416889.87],["2111",7137612.23],["1361",6798673],["1345",5236258],["1113",5124954.08],["2324",3213256.78],["1112",2527093.69],["1122",2457840],["4122",2123515.5],["1343",1806254],["2212",1512060.9],["4222",1500000],["1386",1412477.19],["2141",1280522.7],["2322",1012225.36],["2131",784988],["2329",658270.9],["2229",615410],["1387",553568.83],["1356",525466.07],["4111",399169.9],["1353",293400],["1341",127264],["2112",120559],["1334",65248.6],["2321",22000],["1381",11324.82],["1359",2000]],"economic_revenue_total_czk":274134655.43,"purpose_expenditure":[["3613",79738533.6],["6171",63398189.39],["2212",14639101.31],["3113",12731443.43],["2219",11143789.28],["3412",10541729.11],["5311",10282679.18],["3635",9380244],["3392",9064000],["3612",7931108.92],["3315",6509000],["3314",6343000],["3722",6058137.18],["3745",5467585.92],["3111",5230198.2],["2321",5119965.56],["2310",4893080.95],["6310",4255399.29],["6112",4045083],["3631",3848591.71],["4351",3494411.99],["3723",3122122.75],["5512",2639769.77],["3141",2506000],["3319",2326743.5],["3726",1638981.12],["3419",1447000],["3349",1288718.63],["3231",1151227.2],["6409",895501.13],["2221",645551.1],["4359",631109.06],["1031",571856.83],["4136",527766.17],["6114",399169.9],["3721",308861.02],["3632",301788.5],["3639",253443.82],["5212",101640],["2549",70480],["2333",47890]],"purpose_expenditure_total_czk":304990892.52}},"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."}}}}