{"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:00245411","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00245411","name":"Obec Sedlec","short_name":"Sedlec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"České Budějovice","municipality_code":545015},"amounts":{"revenue_approved":15978900,"revenue_adjusted":19628528.19,"revenue_actual":18837460.77,"expense_approved":17208275,"expense_adjusted":19758825.19,"expense_actual":18016750.88,"tax_revenue":14260610.2,"nontax_revenue":3126492.38,"capital_revenue":92500,"transfer_revenue":1357858.19,"current_expense":15423230.88,"capital_expense":2593520,"budget_balance":820709.89,"cash_current":7339947.72,"cash_previous":7677356.83},"ratios":{"revenue_execution":0.95969808,"expense_execution":0.9118331,"balance_to_revenue":0.04356797,"cash_to_expense":0.40739575,"cash_yoy":-0.0439486,"capital_expense_share":0.14395048,"transfer_revenue_share":0.07208287},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00245411/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00245411"},"seo":{"slug":"sedlec","path":"/cz/municipalities/sedlec/"},"population":{"value":532,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15978900,"expenditure_czk":17208275,"financing_czk":1229375,"balance_czk":-1229375},{"stage":"revised","revenue_czk":19628528.19,"expenditure_czk":19758825.19,"financing_czk":130297,"balance_czk":-130297},{"stage":"actual","revenue_czk":18837460.77,"expenditure_czk":18016750.88,"financing_czk":-820709.89,"balance_czk":820709.89}],"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":[["5171",4830000],["5169",2645000],["6123",1900000],["5154",1025000],["5023",975000],["5011",855000],["5153",713000],["5329",550000],["5222",424100],["5331",400000],["5031",376000],["5365",370000],["5021",367000],["5139",334000],["5163",330000],["5151",182000],["5032",172000],["5156",150000],["5362",87700],["5138",82000],["5166",80000],["5141",57000],["5364",54775],["5499",45000],["5162",41000],["5137",40000],["5175",20700],["5167",20000],["5903",19000],["5194",17000],["5131",10000],["5173",6000],["5136",5000],["5321",5000],["5179",4500],["5038",4000],["5132",4000],["5161",4000],["5134",3000],["5164",500]],"economic_expenditure_total_czk":17208275,"economic_financing":[["8115",2379455],["8124",-1150080]],"economic_financing_total_czk":1229375,"economic_revenue":[["1211",5500000],["1121",2700000],["1111",2200000],["1511",1100000],["2132",757300],["2111",589600],["4113",480000],["2131",418000],["1113",400000],["1122",370000],["1345",370000],["2324",328000],["4216",250000],["4112",125000],["2112",123000],["4121",60000],["1386",47000],["2141",40000],["1381",25000],["1387",25000],["1342",15000],["1361",14000],["1112",10000],["1334",10000],["2119",10000],["1341",6000],["3111",6000]],"economic_revenue_total_czk":15978900,"purpose_expenditure":[["2212",4340000],["3639",3867500],["6112",1283000],["3723",1100000],["6171",1090600],["4354",801000],["3113",540000],["3111",490000],["3631",460000],["6399",451700],["2321",413000],["3612",254000],["5512",218000],["2332",200000],["2141",192500],["3421",180000],["3635",176000],["3419",165000],["3412",124500],["3745",120000],["2219",104500],["3314",76000],["3429",75500],["3319",74000],["2341",70000],["6320",65000],["6402",54775],["3399",54200],["1031",45000],["3330",36000],["1070",30000],["5213",19000],["6310",15000],["3511",12500],["3613",7000],["3632",3000]],"purpose_expenditure_total_czk":17208275},"revised":{"economic_expenditure":[["5171",4959400],["5169",3043147],["6123",1952965],["5154",1039261],["5023",975000],["5011",916900],["5153",716530],["5331",555300],["5329",550000],["5139",539300],["5021",447105],["5222",425600],["6121",422300],["5031",398400],["5365",370000],["5163",335000],["5336",289423.19],["5151",283700],["5137",195560],["5032",179100],["5156",150000],["6130",142000],["5166",120000],["5364",109394],["5362",104700],["5138",91600],["6119",90750],["5141",57000],["5172",52600],["5499",45000],["5162",43530],["5131",24952],["5175",24950],["5167",20000],["5903",19000],["5194",17000],["5339",12000],["5173",8736],["5136",5000],["5321",5000],["5179",4500],["5038",4000],["5132",4000],["5161",4000],["5134",3000],["5019",1601],["5164",500],["5191",21]],"economic_expenditure_total_czk":19758825.19,"economic_financing":[["8115",1280377],["8124",-1150080]],"economic_financing_total_czk":130297,"economic_revenue":[["1211",5798800],["1121",3106300],["1111",2256200],["1511",1525400],["2132",936000],["2324",907810],["2111",761500],["4113",480000],["4213",480000],["2131",458200],["1113",410500],["1122",370000],["1345",370000],["4116",290223.19],["4216",250000],["1112",202500],["2112",178200],["4112",125300],["1386",113170],["4111",97500],["3111",92500],["2451",77000],["4121",74835],["1334",66000],["1387",45000],["2141",40000],["4122",40000],["1381",25000],["1342",17750],["1361",14000],["2119",12000],["1341",6000],["2321",840]],"economic_revenue_total_czk":19628528.19,"purpose_expenditure":[["2212",4425300],["3639",4127165],["6112",1284000],["6171",1177871],["3723",1173000],["3111",1025803.19],["4354",936730],["3113",540000],["3631",497500],["2321",473700],["6399",468700],["2341",416100],["5512",413260],["3612",285000],["3635",266750],["3745",234300],["3421",217130],["2141",210700],["2332",200000],["3419",165000],["3319",142100],["3412",140400],["6402",109394],["2219",104500],["3722",91500],["3314",83315],["1031",78930],["3399",76200],["3429",75500],["3330",75251],["6320",70000],["6114",61156],["1070",30000],["5213",19000],["6310",15000],["3511",13400],["3392",12000],["2334",10000],["3613",7370],["3632",5000],["2143",800]],"purpose_expenditure_total_czk":19758825.19},"actual":{"economic_expenditure":[["5171",4345903.71],["5169",2693113.14],["6123",1939355],["5154",988304.59],["5023",962612],["5011",916859],["5153",566051.25],["5331",555232.81],["5329",550000],["5222",425581],["6121",421415],["5139",401654.93],["5031",398300],["5365",366870],["5021",328826],["5336",289423.19],["5163",286871.2],["5151",241858],["5032",169692],["6130",142000],["5137",132132],["5156",122643.4],["5166",117152],["5364",109392.76],["5362",102019],["6119",90750],["5138",89515],["5172",52490],["5499",40980],["5141",37452.43],["5162",33887.63],["5175",22010],["5131",20817],["5339",12000],["5194",10862],["5167",8470],["5179",4475.84],["5173",4207],["5038",3610],["5321",3000],["5136",2545],["5132",2482],["5161",1813],["5019",1601],["5164",500],["5191",21]],"economic_expenditure_total_czk":18016750.88,"economic_financing":[["8118",-3500000],["8117",3000000],["8124",-1150080],["8115",837409.11],["8901",-8039]],"economic_financing_total_czk":-820709.89,"economic_revenue":[["1211",5798766.52],["1121",3106265],["1111",2256197.37],["1511",1525381.85],["2132",925129],["2111",742606.07],["2324",724023.6],["4213",480000],["2131",447322.64],["1113",410443.49],["1122",366870],["1345",337768],["4116",290223.19],["4216",250000],["1112",202446.88],["2112",175113],["4112",125300],["1386",113164.68],["4111",97500],["3111",92500],["2451",77000],["4121",74835],["1334",65276.93],["1387",44352.88],["4122",40000],["2141",22600.07],["1342",17725],["2119",11858],["1361",10010],["1341",5050],["1381",891.6],["2321",840]],"economic_revenue_total_czk":18837460.77,"purpose_expenditure":[["2212",4186997.2],["3639",3686732.08],["6112",1253057.15],["3723",1172980.23],["6171",1076040.11],["3111",1024846.2],["4354",873833.02],["3113",540000],["3631",492042.12],["6399",464889],["2321",421687.28],["2341",345245],["5512",342815.97],["3612",257168],["3745",219798.4],["2141",176282.28],["3419",165000],["3421",163015.53],["3319",121014.6],["6402",109392.76],["3412",97663.28],["3722",91449.45],["3635",90750],["3314",77541.5],["2219",69827.43],["3429",68340],["6320",68068],["3399",63822],["2332",60695],["6114",60049.21],["3330",45205],["1031",41383.6],["1070",30000],["6310",14763.2],["3511",12598.28],["3392",12000],["2334",10000],["3613",6348],["3632",2700],["2143",710]],"purpose_expenditure_total_czk":18016750.88}},"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."}}}}