{"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:00252859","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00252859","name":"Město Sezimovo Ústí","short_name":"Sezimovo Ústí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":553069},"amounts":{"revenue_approved":213526800,"revenue_adjusted":240504519.49,"revenue_actual":254616245.9,"expense_approved":294232000,"expense_adjusted":347877613.49,"expense_actual":297271710.05,"tax_revenue":174628045.12,"nontax_revenue":60426930.17,"capital_revenue":1094608.4,"transfer_revenue":18466662.21,"current_expense":168550680.54,"capital_expense":128721029.51,"budget_balance":-42655464.15,"cash_current":133862158.65,"cash_previous":177016251.88},"ratios":{"revenue_execution":1.05867551,"expense_execution":0.85452958,"balance_to_revenue":-0.16752845,"cash_to_expense":0.45030238,"cash_yoy":-0.24378605,"capital_expense_share":0.433008,"transfer_revenue_share":0.07252743},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00252859/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00252859"},"seo":{"slug":"sezimovo-usti","path":"/cz/municipalities/sezimovo-usti/"},"population":{"value":7146,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":213526800,"expenditure_czk":294232000,"financing_czk":80705200,"balance_czk":-80705200},{"stage":"revised","revenue_czk":240504519.49,"expenditure_czk":347877613.49,"financing_czk":107373094,"balance_czk":-107373094},{"stage":"actual","revenue_czk":254616245.9,"expenditure_czk":297271710.05,"financing_czk":42655464.15,"balance_czk":-42655464.15}],"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",112235000],["5331",80137000],["5011",18764000],["5222",13319000],["6351",12481000],["5152",9880000],["5031",5337000],["6130",5015000],["5171",4679000],["5365",4000000],["5023",2830000],["5169",2711000],["5151",2641000],["5901",2640000],["5032",1948000],["6201",1500000],["5168",1370000],["5154",1180000],["5903",1000000],["5499",998000],["5137",992000],["5362",844000],["5139",735000],["5163",665000],["5153",600000],["5162",578000],["5166",555000],["5136",524000],["6122",435000],["5021",431000],["5492",431000],["5161",370000],["5194",346000],["5167",297000],["5179",273000],["5156",162000],["5164",153000],["5175",149000],["5321",140000],["5199",130000],["5172",120000],["5123",110000],["5132",98000],["5195",90000],["5173",83000],["5660",81000],["5038",75000],["5133",37000],["5131",25000],["5192",15000],["5329",10000],["5542",8000],["5134",3000],["5039",2000]],"economic_expenditure_total_czk":294232000,"economic_financing":[["8115",80705200]],"economic_financing_total_czk":80705200,"economic_revenue":[["1211",71000000],["1121",34700000],["1111",25008000],["2132",21063200],["2111",14743000],["1511",11616000],["1113",5606000],["4112",5166200],["1345",4956000],["1122",4000000],["2122",3550000],["2139",2758800],["2141",2200000],["2324",1604000],["1112",1540000],["1386",1200000],["1387",1200000],["1361",564000],["1342",300000],["2131",226600],["1341",215000],["1343",200000],["2212",110000]],"economic_revenue_total_czk":213526800,"purpose_expenditure":[["3612",45201000],["3639",39453000],["2212",33660000],["6171",27012000],["3412",26045000],["3319",18116000],["3113",15530000],["2292",11633000],["2321",11150000],["3111",10770000],["3117",7578000],["5311",5169000],["3636",5000000],["6409",4956000],["6399",4800000],["2341",4500000],["6112",3955000],["3421",2815000],["3326",2800000],["4351",2231000],["2219",1808000],["2118",1500000],["3519",1500000],["4356",1397000],["5213",1000000],["3399",768000],["3613",725000],["6320",624000],["3745",620000],["2221",600000],["3349",495000],["3635",225000],["5512",141000],["3632",140000],["5212",104000],["4319",83000],["6310",41000],["3631",40000],["3429",28000],["3419",10000],["3729",9000]],"purpose_expenditure_total_czk":294232000},"revised":{"economic_expenditure":[["6121",93342300],["5331",81956359.06],["6130",42527000],["5011",21561868],["5222",13301500],["6202",12500000],["6351",11679239.04],["5152",9661000],["5365",7963000],["5031",5919259.86],["5171",5386000],["6356",5260171.57],["5336",3851132.64],["5169",3591611.78],["5023",3010100],["5151",2749000],["5613",2500000],["5032",2233836.11],["5168",1816247.45],["6201",1500000],["5362",1241000],["5154",1240000],["5137",1160000],["5903",1000000],["5499",998000],["5139",797004.17],["5163",781000],["6122",691000],["5153",600000],["5021",597079],["5162",578131.16],["5166",578000],["5136",524000],["5909",506000],["5492",441000],["6322",437385],["5161",391894.4],["5194",372000],["5167",316000],["5179",273000],["5164",176518.07],["5156",175000],["5175",154200],["5321",150000],["5123",137000],["5199",130000],["5172",120000],["5660",101000],["5132",98000],["5493",97500],["5195",90000],["5364",86329.77],["5173",83000],["5366",82070.6],["5038",75000],["5024",65000],["6119",64000],["5901",57875.81],["5133",37000],["5131",25000],["5192",15000],["5329",10000],["5542",8000],["5134",3000],["5229",3000],["5039",2000]],"economic_expenditure_total_czk":347877613.49,"economic_financing":[["8115",107373094]],"economic_financing_total_czk":107373094,"economic_revenue":[["1211",71000000],["1121",34700000],["1111",25008000],["2132",21063200],["2111",14846200],["1511",11616000],["2122",10317986.68],["1122",7960000],["1113",5606000],["4216",5260171.57],["4112",5166200],["1345",4956000],["4116",3996084.64],["4122",3764206],["2139",2758800],["2141",2200000],["2324",1707000],["2229",1548070.6],["1112",1540000],["1386",1200000],["1387",1200000],["3112",769000],["1361",564000],["2131",376600],["1342",300000],["4111",280000],["3202",250000],["1341",215000],["1343",200000],["2212",110000],["2322",17000],["2119",9000]],"economic_revenue_total_czk":240504519.49,"purpose_expenditure":[["3639",81957350],["3612",40225000],["2212",31830000],["6171",28102417],["3412",26678385],["3319",18447161],["3113",16617505.9],["3111",16116842.21],["3519",12500000],["2292",11633000],["6399",9155000],["2341",6621300],["3117",6619591.2],["5311",5384200],["6112",3987100],["4351",3949500],["3421",3667000],["3512",2500000],["4356",2339700],["3322",1705000],["2321",1590000],["2118",1500000],["3419",1327000],["2115",1141206],["3723",1130000],["3745",1100000],["2219",1023000],["3613",1023000],["3636",1022000],["5213",1000000],["3326",795000],["3399",790700],["6320",740000],["3631",690000],["3349",495000],["6409",466875.81],["6114",280000],["2221",210000],["2310",206000],["4359",153000],["5212",143000],["5512",141000],["3632",140000],["3429",139000],["6402",86329.77],["4357",85000],["4319",83000],["4349",74000],["2419",48000],["4329",41449.6],["6310",41000],["3314",30000],["5511",26000],["3900",23000],["3635",18000],["4339",18000],["4379",13000],["3729",9000]],"purpose_expenditure_total_czk":347877613.49},"actual":{"economic_expenditure":[["5331",81956359.06],["6121",54605490.13],["6130",42235300],["5011",18570957],["5222",13155566],["6202",12500000],["6351",11679239.04],["5152",9058412],["5365",7963100],["6356",5260171.57],["5031",5070456],["5336",3851132.64],["5023",3039705],["5169",2956171.4],["5151",2766157.35],["5171",2612210.63],["5613",2500000],["5032",1932922],["5168",1798057.94],["6201",1500000],["5362",1233091],["5137",1018455.88],["5154",995709.87],["5499",905729.75],["5163",790219.63],["5136",532651.55],["5909",505503],["5139",500929.4],["5162",498607.39],["5153",493717.55],["6122",446767.37],["5166",444108],["6322",437385],["5021",436509],["5492",400385],["5194",366521],["5161",301606.2],["5179",276464.33],["5175",157735],["5164",152283.38],["5321",150000],["5199",135889],["5167",133013.82],["5493",97500],["5195",95853],["5156",87062],["5364",86329.77],["5172",83673.92],["5366",82070.6],["5038",76737.02],["5132",75559.99],["5123",75131.73],["5024",64822],["6119",56676.4],["5173",27497],["5192",14653],["5542",7300],["5329",7000],["5131",4654.74],["5229",3000],["5133",1499]],"economic_expenditure_total_czk":297271710.05,"economic_financing":[["8118",-5819837073],["8117",5819001072.28],["8115",43990093.95],["8901",-498538.46],["8902",-90.62]],"economic_financing_total_czk":42655464.15,"economic_revenue":[["1211",73791449.08],["1121",39517474.72],["1111",27541235.8],["2132",22135311.73],["2111",14363319.92],["2122",10317986.68],["1511",8409139.88],["1122",7960000],["4216",5260171.57],["1113",5222553.12],["4112",5166200],["1345",5012502.98],["2141",4317697.54],["4116",3996084.64],["4122",3764206],["2324",3659982],["2139",2988700],["1112",2575693.62],["2229",1550333.67],["1386",1439724.78],["1387",1383241.32],["3112",769608.4],["1361",720180],["2212",554365.33],["1343",427114],["2131",390116.19],["4111",280000],["1342",270340],["3202",250000],["1341",244396.24],["1385",93398.03],["2119",90134.11],["3121",75000],["2322",51847],["1381",11416.65],["1334",8184.9],["2329",5500],["2328",1056],["2112",580]],"economic_revenue_total_czk":254616245.9,"purpose_expenditure":[["3639",81680616.96],["3612",36923841.88],["6171",24975139.06],["2212",18628998.42],["3319",18554411.24],["3113",16307190.57],["3111",16116021.99],["3519",12500000],["2292",11639093],["6399",9154642],["3117",6285803.2],["2341",6028378.86],["3412",5086389.91],["5311",4809974.38],["6112",3873763.91],["3421",2784309.97],["3512",2500000],["4351",2175943.22],["3322",1603182.5],["2118",1500000],["3419",1318106],["4356",1272024.1],["3723",1130000],["3613",990964.07],["2115",990203.98],["2219",966450.04],["3636",804555],["3326",794380],["6320",739221],["3399",719667.52],["3745",717894.53],["2321",585683.28],["3349",514561],["3631",430982.97],["6114",293660.46],["6409",280484.33],["2221",207245.78],["4359",153000],["3429",150161],["5212",145741.64],["3632",140000],["5512",136392.75],["2310",127698.67],["6402",86329.77],["4357",85000],["4349",74000],["6310",50998.63],["2419",47972.87],["4329",41449.6],["3314",30000],["3725",29493.75],["5511",25990],["4319",20671],["4339",18000],["4379",13000],["3729",9025.24],["3900",3000]],"purpose_expenditure_total_czk":297271710.05}},"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."}}}}