{"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:00251755","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00251755","name":"Město Sedlice","short_name":"Sedlice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Strakonice","municipality_code":551716},"amounts":{"revenue_approved":38693800,"revenue_adjusted":45174073.89,"revenue_actual":42712315.68,"expense_approved":44220260,"expense_adjusted":48815568,"expense_actual":41993982.54,"tax_revenue":33071828.62,"nontax_revenue":5985969.17,"capital_revenue":0,"transfer_revenue":3654517.89,"current_expense":30918930.03,"capital_expense":11075052.51,"budget_balance":718333.14,"cash_current":29248556.99,"cash_previous":27983975.9},"ratios":{"revenue_execution":0.94550507,"expense_execution":0.86025799,"balance_to_revenue":0.01681794,"cash_to_expense":0.696494,"cash_yoy":0.04518947,"capital_expense_share":0.26372951,"transfer_revenue_share":0.08556122},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00251755/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00251755"},"seo":{"slug":"sedlice-00251755","path":"/cz/municipalities/sedlice-00251755/"},"population":{"value":1260,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":38693800,"expenditure_czk":44220260,"financing_czk":5526460,"balance_czk":-5526460},{"stage":"revised","revenue_czk":45174073.89,"expenditure_czk":48815568,"financing_czk":3641494.11,"balance_czk":-3641494.11},{"stage":"actual","revenue_czk":42712315.68,"expenditure_czk":41993982.54,"financing_czk":-718333.14,"balance_czk":718333.14}],"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",6256000],["5169",5091000],["5011",4780000],["5171",4337000],["6123",4100000],["5331",3885000],["6122",2520000],["5154",1866000],["5031",1302500],["5139",1270000],["5023",1100000],["5153",1028000],["5021",988500],["5137",595000],["5365",565000],["5032",540500],["5903",450000],["5156",377000],["5362",365000],["5221",329000],["5222",295000],["5329",290000],["5163",220000],["5499",217000],["6130",200000],["5151",167500],["5175",105500],["5194",103000],["5164",101210],["5132",97000],["5162",90000],["5138",75000],["5136",57500],["5168",55000],["5166",45000],["5167",40000],["5123",30000],["5179",27550],["5038",25000],["5041",24000],["5042",20000],["5223",20000],["5321",20000],["6125",20000],["5161",16500],["5131",15000],["5172",15000],["5492",15000],["5019",10000],["5122",10000],["5173",10000],["5339",10000],["5229",8000],["5029",5000],["5176",5000],["5192",5000],["5213",2000],["5133",1500],["5363",1500]],"economic_expenditure_total_czk":44220260,"economic_financing":[["8115",5526460]],"economic_financing_total_czk":5526460,"economic_revenue":[["1211",14800000],["1121",7800000],["1111",4480000],["1511",2350000],["2132",1587800],["2111",1545500],["1113",1070000],["2141",980000],["1345",960000],["2324",708500],["1122",560000],["4112",424000],["1112",320000],["2131",250000],["1386",200000],["2112",100500],["1387",100000],["3111",100000],["1343",65000],["1381",65000],["2119",50000],["1341",42000],["1361",40000],["2310",30000],["2133",20000],["1334",10000],["1335",10000],["2139",10000],["2212",10000],["2142",4500],["2329",1000]],"economic_revenue_total_czk":38693800,"purpose_expenditure":[["6171",9015500],["3113",4755000],["3745",4070000],["1031",3127000],["2321",3040000],["3631",2780000],["3639",2520000],["3729",1552000],["6112",1450000],["5512",1318000],["3722",1265000],["2219",1059000],["3725",1002000],["3612",975000],["6399",910000],["3635",550000],["5213",450000],["3399",402000],["3111",356000],["3313",341500],["6409",318000],["2141",300000],["4351",291000],["3392",280000],["3511",272000],["3419",205000],["2212",200000],["6320",200000],["3613",188000],["3314",154050],["3429",140000],["3723",137000],["3412",118500],["3721",100000],["3326",70000],["3319",62500],["3341",50000],["2310",36210],["3421",35000],["4341",32000],["6310",20000],["4339",15000],["4349",15000],["4350",12000],["3632",9000],["2229",5000],["3549",5000],["3741",5000],["4379",5000],["4374",2000]],"purpose_expenditure_total_czk":44220260},"revised":{"economic_expenditure":[["5169",7158850],["6121",6723607],["6122",5741269],["5011",4795000],["5171",4290624],["5331",3885000],["5154",1980450],["5139",1876959],["5031",1488300],["5021",1164286],["5023",1122000],["5153",917500],["5336",859940],["6123",618179],["5032",578200],["5365",575000],["5137",573112],["5903",450000],["5156",440134],["5362",370500],["5221",329000],["5163",311700],["5222",281500],["5499",238100],["6130",200000],["5223",191000],["5151",190600],["5194",139800],["5329",125830],["5164",123360],["5175",121940],["5138",114200],["5132",101300],["5168",94900],["5162",90200],["5123",71200],["5136",54380],["5492",50000],["5166",45000],["5167",42790],["5364",36362],["5179",27550],["5038",25000],["5041",24000],["5042",20000],["5321",20000],["6125",20000],["5161",17316],["5131",15000],["5172",15000],["5019",11200],["5122",10000],["5173",10000],["5339",10000],["5229",8430],["5029",5000],["5176",5000],["5192",5000],["5213",2000],["5133",1500],["5363",1500]],"economic_expenditure_total_czk":48815568,"economic_financing":[["8115",3641494.11]],"economic_financing_total_czk":3641494.11,"economic_revenue":[["1211",14800000],["1121",7613900],["1111",5192100],["1511",2908300],["2111",2283320],["4213",2048617.49],["2132",1685772],["4116",1281923],["1113",1070000],["2141",980000],["1345",960000],["1112",805000],["2324",770714],["1122",560000],["4112",421100],["1386",275000],["2131",270837],["2412",170000],["2119",150000],["2112",126290],["1387",107403],["3111",100000],["2322",66744],["4113",65892.4],["1343",65000],["1381",65000],["4111",65000],["2310",58500],["1341",42000],["1361",40000],["2133",40000],["2212",20000],["2139",18179],["1334",10000],["1335",10000],["2321",10000],["4129",10000],["2142",6400],["2329",1000],["1382",82]],"economic_revenue_total_czk":45174073.89,"purpose_expenditure":[["6171",8883304],["3113",5688540],["3745",5196766],["2321",3452350],["3631",3110200],["3726",2778300],["1031",1894229],["6112",1478000],["3725",1454000],["5512",1415058],["3722",1325000],["3111",1318500],["3612",986300],["6399",910000],["2212",683000],["2310",662410],["3319",538135],["3639",535575],["3421",535000],["3399",493950],["3511",474000],["3429",466250],["5213",450000],["3313",360400],["3392",327519],["4351",314100],["2141",300000],["6320",291700],["3635",285178],["3412",240500],["3613",207000],["3330",171000],["3314",159550],["3419",155000],["6409",154260],["3723",137000],["3326",125624],["3632",104000],["3721",100000],["3729",94300],["2221",92000],["6114",67492],["2219",59000],["3341",50000],["4339",50000],["2229",46100],["2242",41200],["6402",36362],["4341",32000],["6310",20000],["3311",19316],["4349",15000],["4350",12000],["3549",5000],["3741",5000],["4379",5000],["3329",2100],["4374",2000]],"purpose_expenditure_total_czk":48815568},"actual":{"economic_expenditure":[["5169",6503042.73],["6121",6043117.58],["6122",4787931.93],["5011",4196889.22],["5331",3885000],["5171",3805779.32],["5154",1735560.2],["5139",1515342.49],["5031",1425585],["5023",1121634],["5021",1080775.69],["5336",859940],["5153",542688.03],["5032",536631],["5365",464650],["5156",352933.66],["5163",311411.4],["5221",289000],["5222",272500],["5137",270033.36],["6123",244003],["5499",217316.09],["5223",183000],["5151",178651],["5194",131979.44],["5164",123178],["5329",117830],["5168",94394.92],["5138",93110.41],["5175",85560],["5162",84306.31],["5136",54115],["5492",50000],["5166",43878.5],["5123",41140],["5362",39658.07],["5364",36361.03],["5132",36231],["5167",33124],["5179",22186.7],["5038",18935],["5041",17881.46],["5161",9626],["5229",8430],["5339",7500],["5019",7020],["5131",5606],["5321",5200],["5192",2500],["5173",815]],"economic_expenditure_total_czk":41993982.54,"economic_financing":[["8115",-1264581.09],["8901",546247.95]],"economic_financing_total_czk":-718333.14,"economic_revenue":[["1211",14062104.02],["1121",7520934.74],["1111",5191390.15],["1511",2908259.76],["2111",2181043],["4213",1810602.49],["2132",1599911],["4116",1281923],["1113",994798.91],["1345",948574],["2141",659880.17],["2324",656653],["1112",490375.77],["1122",452550],["4112",421100],["1386",273978.82],["2131",270837],["2412",170000],["2119",147508],["1387",107402.26],["2112",107236],["2322",66662],["4113",65892.4],["4111",65000],["2310",52949],["1343",42298],["1341",39269],["2133",38736],["1361",32260],["2139",18179],["2212",10000],["4129",10000],["2142",6375],["1334",5313.1],["1381",2238.84],["1382",81.25]],"economic_revenue_total_czk":42712315.68,"purpose_expenditure":[["6171",6774190.72],["3745",5074362.99],["3113",4944483.36],["2321",3431782.75],["3631",2964301.35],["3726",2777801.77],["1031",1864821.85],["6112",1469884.38],["3725",1367557.72],["3111",1288803.56],["3722",1259924],["3612",738554.18],["2310",661729.14],["5512",648459.08],["2212",579102.62],["3421",534874.84],["3319",505251.13],["6399",481768.07],["3399",452479.88],["3429",405790.25],["3511",398055.81],["3313",342239.22],["3392",297519],["6320",291622],["4351",288413.12],["2141",270000],["3412",204986.16],["3330",171000],["3314",155273.97],["3419",150000],["3613",148860.76],["6409",145896.7],["3632",101884.91],["3721",98360.3],["3326",94531],["2221",91935.8],["3723",80329.96],["6114",54118],["4339",50000],["3729",48803.12],["2229",45891.39],["2242",41186.35],["3341",39004.35],["6402",36361.03],["3639",26200],["6310",19789.4],["3311",19266],["4341",18000],["4349",13000],["2219",9994.53],["4350",7500],["3549",5000],["3329",2036.02],["4379",1000]],"purpose_expenditure_total_czk":41993982.54}},"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."}}}}