{"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:00274241","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00274241","name":"Město Sezemice","short_name":"Sezemice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Pardubice","municipality_code":575640},"amounts":{"revenue_approved":115704000,"revenue_adjusted":124404400,"revenue_actual":128987894.09,"expense_approved":146204000,"expense_adjusted":176404400,"expense_actual":118650628.45,"tax_revenue":106400569.98,"nontax_revenue":12751956.41,"capital_revenue":3186110,"transfer_revenue":6649257.7,"current_expense":91958011.72,"capital_expense":26692616.73,"budget_balance":10337265.64,"cash_current":69054567.68,"cash_previous":58717702.04},"ratios":{"revenue_execution":1.0368435,"expense_execution":0.67260583,"balance_to_revenue":0.08014136,"cash_to_expense":0.58199917,"cash_yoy":0.17604343,"capital_expense_share":0.22496819,"transfer_revenue_share":0.05154947},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00274241/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00274241"},"seo":{"slug":"sezemice","path":"/cz/municipalities/sezemice/"},"population":{"value":4389,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":115704000,"expenditure_czk":146204000,"financing_czk":30500000,"balance_czk":-30500000},{"stage":"revised","revenue_czk":124404400,"expenditure_czk":176404400,"financing_czk":52000000,"balance_czk":-52000000},{"stage":"actual","revenue_czk":128987894.09,"expenditure_czk":118650628.45,"financing_czk":-10337265.64,"balance_czk":10337265.64}],"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",25890000],["5011",21875000],["5169",17930400],["5171",12607000],["5331",11850000],["5901",9143000],["5031",6123000],["5362",4802000],["5139",4623000],["5023",3410000],["5154",3170000],["6122",2700000],["5032",2307000],["5153",2085200],["5021",2035000],["5213",1670000],["5166",1356000],["5168",1288000],["5156",1180000],["5499",1000000],["6123",1000000],["5137",989500],["5151",855000],["5222",800000],["5163",650000],["6130",500000],["5175",415000],["5229",400000],["5164",395000],["5167",390000],["5132",357000],["5194",265000],["5162",237000],["5192",210000],["5339",200000],["5903",200000],["6111",200000],["5136",168000],["5038",145000],["5161",132000],["5323",130000],["5134",126400],["5223",100000],["5329",80000],["5173",72000],["5179",50000],["5172",40000],["5019",20000],["5195",20000],["5133",12500]],"economic_expenditure_total_czk":146204000,"economic_financing":[["8115",30500000]],"economic_financing_total_czk":30500000,"economic_revenue":[["1211",45562000],["1121",22910000],["1111",16600000],["1511",4400000],["1122",4000000],["2132",3030000],["1345",2960000],["1113",2934000],["2111",2536000],["4112",2411200],["2212",1500000],["4121",1500000],["1112",1100000],["2324",1100000],["2131",870800],["2141",750000],["1361",550000],["3111",500000],["1381",200000],["1341",135000],["2139",85000],["2119",35000],["1343",20000],["1334",10000],["1344",5000]],"economic_revenue_total_czk":115704000,"purpose_expenditure":[["6171",21350000],["2321",16250000],["2219",10840000],["3639",9800000],["6409",9143000],["5311",8300000],["3113",7667000],["2121",7650000],["3722",6500000],["6112",5980000],["3612",4900000],["6399",4800000],["3111",4215000],["3631",4000000],["4351",3550000],["3635",3200000],["3314",2314000],["2292",1800000],["3723",1800000],["5512",1445000],["3392",1200000],["3745",1200000],["2212",1000000],["3341",1000000],["3421",900000],["3319",860000],["3419",750000],["6320",550000],["1031",500000],["3632",500000],["3349",450000],["3725",450000],["3399",300000],["3724",300000],["4356",200000],["5213",200000],["3322",100000],["6310",100000],["1014",70000],["2333",50000],["3699",20000]],"purpose_expenditure_total_czk":146204000},"revised":{"economic_expenditure":[["6121",31702000],["5901",26343900],["5011",21893000],["5169",19496900],["5171",15088000],["5331",11850000],["5031",6163500],["5139",4652000],["5365",3706000],["5023",3410000],["5154",3100500],["5032",2326500],["5021",2195000],["6123",2181000],["5153",2046200],["5336",1935500],["5362",1863000],["5213",1670000],["6122",1619000],["5166",1356000],["5168",1330000],["5156",1095000],["5137",1067000],["5499",1000000],["5151",878000],["5222",800000],["5163",650000],["6130",500000],["5175",435000],["5229",401000],["5164",395000],["5167",373500],["5132",357000],["5194",325000],["5162",227000],["5192",210000],["5339",200000],["6111",200000],["5136",174000],["5038",145000],["5903",143000],["5161",132000],["5323",130000],["5134",126400],["5364",124000],["5223",100000],["5329",80000],["5179",65000],["5173",50000],["5172",40000],["5019",20000],["5195",20000],["5133",13500]],"economic_expenditure_total_czk":176404400,"economic_financing":[["8115",52000000]],"economic_financing_total_czk":52000000,"economic_revenue":[["1211",45562000],["1121",22910000],["1111",16600000],["1511",4400000],["1122",4000000],["3111",3429000],["2132",3066000],["2111",3036000],["1345",2960000],["1113",2934000],["4112",2411200],["4116",1988500],["2324",1892000],["4121",1865000],["2212",1504400],["1112",1250000],["2131",870800],["2141",750000],["1386",710000],["1361",550000],["1387",315000],["4111",260000],["2142",250000],["1381",200000],["2119",155000],["1341",135000],["4122",113000],["2139",85000],["2310",82000],["1343",45000],["2322",30000],["2229",29000],["1334",10000],["1344",5000],["2149",1500]],"economic_revenue_total_czk":124404400,"purpose_expenditure":[["6409",26343900],["6171",22210000],["2321",17670000],["3639",13789000],["2219",10840000],["3113",10252000],["5311",8330000],["2121",7650000],["3722",6500000],["6112",5980000],["6399",5567000],["3612",5342000],["3111",4842500],["3631",4000000],["4351",3550000],["3635",3200000],["3723",2800000],["3314",2329000],["2292",1800000],["2212",1650000],["5512",1615000],["3392",1200000],["3745",1200000],["3341",1000000],["3421",960000],["3319",860000],["3419",750000],["6320",550000],["1031",500000],["3632",500000],["3349",450000],["3725",450000],["3399",300000],["3724",300000],["6114",260000],["4356",200000],["5213",200000],["6402",124000],["3322",100000],["6310",100000],["1014",70000],["2333",50000],["3699",20000]],"purpose_expenditure_total_czk":176404400},"actual":{"economic_expenditure":[["6121",23334963.8],["5011",20853843],["5169",12544595.67],["5331",11850000],["5171",10515593.96],["5031",5887316],["5365",3705240],["5023",3289908],["5032",2184292],["6123",2160228],["5139",2105207.19],["5154",2023849.36],["5336",1935379.7],["5362",1860587.8],["5153",1773985.37],["5021",1654780],["5168",1104895.24],["5213",1060663.58],["6122",945577.2],["5499",910785],["5151",823629],["5222",789537],["5156",776641.21],["5137",704348.74],["5163",436949.74],["5229",401000],["5164",291818.32],["5194",266860.93],["5175",231448.96],["5167",214373.01],["5162",194278.38],["5132",188683.32],["6111",180547.73],["5192",177991],["5136",165937.51],["5323",124936],["5364",123684.01],["5166",118620],["5161",116310],["5134",113042.72],["5223",100000],["5038",97394],["5339",92265.5],["5329",77250],["6130",71300],["5179",54759.5],["5173",6722],["5195",4511],["5019",2107],["5133",1991]],"economic_expenditure_total_czk":118650628.45,"economic_financing":[["8117",24000000],["8118",-20000000],["8115",-14337265.64]],"economic_financing_total_czk":-10337265.64,"economic_revenue":[["1211",45972315.97],["1121",24640422.2],["1111",16947839.15],["1511",5242760],["1122",3705240],["2132",3375723.5],["1113",3254611.9],["2111",3119188.57],["3111",3086110],["1345",2965928.2],["4112",2411200],["2324",2081788.39],["4116",1988187.7],["4121",1876878],["1112",1605659.19],["2212",1570727],["2131",1185586.26],["2141",899633.34],["1386",897601.53],["1361",622340],["1387",351811.6],["4111",260000],["2142",249127.1],["2119",153890.79],["1341",125692],["4122",112992],["3113",100000],["1343",45410],["2139",41370.4],["2322",31697],["2229",28914],["1335",13365.53],["2310",12000],["1381",6976.8],["1334",1595.91],["2133",1210],["2149",1100.06],["1344",1000]],"economic_revenue_total_czk":128987894.09,"purpose_expenditure":[["6171",19924101.35],["2321",11532001.51],["3639",10780097.8],["3113",10249107.54],["5311",7587745.45],["2121",7397512],["2219",7071916.53],["6399",5565827.8],["6112",5492991.64],["3722",5397165],["3111",4842489.05],["3612",4513998.07],["4351",2687794.58],["3723",1940200.43],["3631",1890987.93],["3314",1843291.91],["5512",1260528.22],["2292",1185599.58],["3392",1165585.63],["2212",975614.11],["3319",789520.4],["3341",788122.98],["3419",739537],["3745",666683.39],["6320",375519],["3725",366717.65],["3399",242624.61],["6114",206572.27],["3349",179340.2],["1031",174120.15],["3724",127200],["6402",123684.01],["3632",104895],["3322",100000],["4356",92265.5],["3635",64759.2],["6310",61430.74],["5213",56860],["3421",56273.22],["1014",29947]],"purpose_expenditure_total_czk":118650628.45}},"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."}}}}