{"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:00249041","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00249041","name":"Obec Sedlice","short_name":"Sedlice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":548766},"amounts":{"revenue_approved":5364400,"revenue_adjusted":6472462,"revenue_actual":5449226.02,"expense_approved":10877000,"expense_adjusted":11771918,"expense_actual":4620039.4,"tax_revenue":4021458.75,"nontax_revenue":599355.27,"capital_revenue":23500,"transfer_revenue":804912,"current_expense":3571267.56,"capital_expense":1048771.84,"budget_balance":829186.62,"cash_current":10561520.28,"cash_previous":9732333.66},"ratios":{"revenue_execution":0.84190931,"expense_execution":0.39246276,"balance_to_revenue":0.15216594,"cash_to_expense":2.28602386,"cash_yoy":0.08519916,"capital_expense_share":0.22700496,"transfer_revenue_share":0.14771125},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00249041/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00249041"},"seo":{"slug":"sedlice","path":"/cz/municipalities/sedlice/"},"population":{"value":146,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5364400,"expenditure_czk":10877000,"financing_czk":5512600,"balance_czk":-5512600},{"stage":"revised","revenue_czk":6472462,"expenditure_czk":11771918,"financing_czk":5299456,"balance_czk":-5299456},{"stage":"actual","revenue_czk":5449226.02,"expenditure_czk":4620039.4,"financing_czk":-829186.62,"balance_czk":829186.62}],"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",4952200],["6121",2250000],["5169",1431709],["5023",450000],["5154",362800],["5021",266200],["5362",220000],["6122",203353],["5139",134500],["5011",96000],["5137",78600],["5166",65000],["5032",54000],["5163",43000],["5164",30000],["5168",30000],["5167",27000],["5041",26000],["5031",23300],["5172",20000],["5365",16300],["5321",16005],["5162",13500],["5156",11000],["5194",11000],["5179",10000],["5019",9100],["5212",7500],["5132",5000],["5136",5000],["5161",3500],["5222",2000],["5329",1728],["5039",1300],["5038",405]],"economic_expenditure_total_czk":10877000,"economic_financing":[["8115",5512600]],"economic_financing_total_czk":5512600,"economic_revenue":[["1211",1500000],["2111",1304000],["1121",700000],["1511",500000],["1111",462000],["1345",320000],["2141",200000],["1113",120000],["4112",71800],["3111",50000],["1112",30000],["2321",24000],["2132",23000],["1342",20000],["1386",15000],["1381",10000],["1387",6000],["1361",5000],["1341",3600]],"economic_revenue_total_czk":5364400,"purpose_expenditure":[["3412",2000000],["3636",2000000],["6171",1271500],["2212",1000000],["2341",1000000],["3326",1000000],["6112",501500],["3722",400000],["2310",320000],["1032",300000],["2321",250000],["3639",250000],["6399",200000],["3745",140000],["3631",50000],["5512",50000],["6320",35000],["3726",30000],["2141",20000],["3399",17000],["3314",11000],["3421",10000],["3319",8000],["6310",8000],["3721",5000]],"purpose_expenditure_total_czk":10877000},"revised":{"economic_expenditure":[["5171",4515600],["6121",3238400],["5169",1632769],["5023",456006],["5154",357600],["5021",338185],["5139",207222],["5362",200000],["5011",112950],["6122",106103],["5137",98600],["5365",67230],["5166",55770],["5032",55170],["5163",43000],["5164",36340],["5168",30000],["5041",25450],["5031",23750],["5167",22000],["5172",20000],["5321",19805],["5194",16000],["5162",14150],["5901",11910],["5156",11560],["5019",10040],["5179",10000],["5212",7500],["5492",7000],["5132",5000],["5136",5000],["5161",3605],["5222",2000],["5329",1728],["5039",1620],["5029",1200],["5159",1000],["5038",655]],"economic_expenditure_total_czk":11771918,"economic_financing":[["8115",5299456]],"economic_financing_total_czk":5299456,"economic_revenue":[["1211",1500000],["2111",1315850],["1121",752000],["4116",545612],["1511",534400],["1111",529500],["1345",320000],["2141",200000],["4222",155000],["1113",120000],["2322",96600],["4112",71800],["3111",50000],["1122",46830],["1112",41400],["4111",32500],["1386",28689],["2132",24000],["2321",24000],["1342",20000],["1387",18100],["2131",17981],["1381",10000],["1335",9600],["1361",5000],["1341",3600]],"economic_revenue_total_czk":6472462,"purpose_expenditure":[["3412",2010000],["3636",2000000],["6171",1490750],["2212",1104000],["2341",1024200],["3326",1010050],["3722",541950],["6112",507506],["2321",488060],["2310",451650],["1032",310500],["6399",246830],["3745",110000],["3639",105000],["5512",96210],["3631",52200],["3726",44412],["3399",36200],["6320",35000],["6114",32500],["2141",20000],["3314",15900],["3341",11000],["3319",8400],["6310",8000],["3721",5000],["3141",3800],["3421",2800]],"purpose_expenditure_total_czk":11771918},"actual":{"economic_expenditure":[["5169",1066553.2],["6121",997802.84],["5171",874955.02],["5023",456006],["5021",296764],["5154",296356.82],["5139",144189.09],["5011",112932],["5137",72021.59],["5362",-70968],["5365",65196],["5032",51201],["6122",50969],["5163",37651.8],["5166",35095],["5031",23709],["5168",22905],["5164",12573.7],["5194",9966],["5321",9900],["5179",8632.28],["5041",8000],["5212",7500],["5492",6000],["5162",5659.06],["5156",5455],["5019",4494],["5136",1772],["5329",1728],["5039",1521],["5161",1408],["5029",1128],["5159",500],["5038",463]],"economic_expenditure_total_czk":4620039.4,"economic_financing":[["8117",11000000],["8118",-8000000],["8115",-3829186.62]],"economic_financing_total_czk":-829186.62,"economic_revenue":[["1211",1483614.48],["1121",794634.01],["1511",613532.01],["4116",545612],["1111",541522.43],["2111",397275.27],["1345",316700],["4222",155000],["1113",105007.28],["2322",96622],["2141",73625],["4112",71800],["1112",51791.1],["1122",46830],["4111",32500],["1386",28948.73],["3111",23500],["2131",18793],["1342",12888],["1387",11346.32],["2321",11040],["1335",9615.6],["1341",3400],["2132",2000],["1361",1400],["1381",228.79]],"economic_revenue_total_czk":5449226.02,"purpose_expenditure":[["6171",1079042.57],["3636",659700],["3326",535646.35],["6112",497048],["2321",476350.26],["3722",462987.31],["2310",381057.29],["1032",82434],["5512",73948.38],["3745",53566],["3631",49004.25],["3639",46566.42],["3726",43964],["6320",34341],["2212",30338],["3399",28639],["2341",24200],["6399",-24138],["6114",20490.36],["2141",18539.24],["3314",15900],["3341",10460.45],["3319",8400],["3721",4443.72],["3141",3800],["6310",3310.8]],"purpose_expenditure_total_czk":4620039.4}},"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."}}}}