{"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:00275352","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275352","name":"OBEC SEDLOŇOV","short_name":"SEDLOŇOV","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576743},"amounts":{"revenue_approved":7874000,"revenue_adjusted":8664294,"revenue_actual":8455867.27,"expense_approved":7874000,"expense_adjusted":12283943.43,"expense_actual":10145969.28,"tax_revenue":6977640,"nontax_revenue":907312.27,"capital_revenue":50000,"transfer_revenue":520915,"current_expense":8319143.92,"capital_expense":1826825.36,"budget_balance":-1690102.01,"cash_current":8104614.91,"cash_previous":9510444.72},"ratios":{"revenue_execution":0.97594418,"expense_execution":0.82595376,"balance_to_revenue":-0.19987329,"cash_to_expense":0.79880144,"cash_yoy":-0.14781957,"capital_expense_share":0.1800543,"transfer_revenue_share":0.06160397},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275352/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275352"},"seo":{"slug":"sedlonov","path":"/cz/municipalities/sedlonov/"},"population":{"value":202,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7874000,"expenditure_czk":7874000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":8664294,"expenditure_czk":12283943.43,"financing_czk":3619649.43,"balance_czk":-3619649.43},{"stage":"actual","revenue_czk":8455867.27,"expenditure_czk":10145969.28,"financing_czk":1690102.01,"balance_czk":-1690102.01}],"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":[["5011",1482000],["5169",1129000],["5171",950040],["5023",778000],["6122",650000],["5031",529000],["6119",440000],["5154",242000],["5032",204000],["5139",195000],["5021",184000],["5137",121000],["5156",113000],["5221",112000],["5362",100600],["6121",100000],["5163",84200],["5365",60000],["5164",54200],["5194",35500],["5166",35000],["5168",35000],["5132",33000],["5175",30000],["5222",25000],["5162",20000],["5321",20000],["5364",20000],["5213",18500],["5179",12200],["5038",12000],["5329",11460],["5161",10000],["5903",10000],["5212",5000],["5136",3300],["5167",3000],["5909",3000],["5131",2000],["5133",2000]],"economic_expenditure_total_czk":7874000,"economic_revenue":[["1211",2823750],["1121",1438125],["1111",1014500],["1511",640000],["2132",405000],["2111",277459],["4112",253600],["1345",245000],["1113",181875],["2324",130000],["1342",100000],["4116",98441],["1112",86250],["1122",60000],["1361",50000],["1386",28000],["1387",20000],["2131",16500],["1341",4500],["2141",1000]],"economic_revenue_total_czk":7874000,"purpose_expenditure":[["3639",2367800],["6171",1389300],["6112",1011000],["3631",610000],["3722",590000],["3635",440000],["3612",280000],["2212",250040],["6399",160000],["3412",130000],["3113",100000],["3399",72000],["6320",70000],["3314",54500],["3745",38000],["3315",32000],["5512",30400],["3744",27000],["3419",25500],["3349",20000],["3723",20000],["6402",20000],["3326",15000],["3721",15000],["6409",14460],["6310",13000],["2141",12000],["4356",12000],["2143",10000],["3632",10000],["4357",10000],["5213",10000],["3311",5000],["3319",5000],["3429",5000]],"purpose_expenditure_total_czk":7874000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",3414240],["6122",1872219.79],["5011",1512200],["5169",1226179],["5023",780000],["5031",520983.88],["6119",440000],["5137",288455],["5021",268500],["5154",248895],["5139",242200],["6121",210500],["5032",206062.76],["5221",134262],["5365",125790],["5156",119000],["5362",100600],["5163",86420],["5194",57500],["5164",54200],["5175",38600],["5166",35000],["5168",35000],["5222",35000],["5132",33000],["5162",25000],["5909",25000],["5321",20500],["5364",20000],["5213",18500],["5136",12940],["5179",12200],["5038",12000],["5329",11460],["5161",10000],["5903",10000],["5212",5000],["5223",5000],["5167",3000],["5131",2000],["5133",2000],["5192",1796],["5173",1500],["5492",1000],["5191",240]],"economic_expenditure_total_czk":12283943.43,"economic_financing":[["8115",3619649.43]],"economic_financing_total_czk":3619649.43,"economic_revenue":[["1211",2823750],["1121",1501197],["1111",1049000],["1511",747246],["2132",405000],["2111",305939],["4112",253600],["1345",250000],["2324",217407],["1113",198421],["1342",150000],["4113",142500],["1122",125790],["1112",97852],["4116",70315],["1386",68000],["1361",67650],["3113",50000],["4111",32500],["1387",25000],["4122",22000],["2131",16500],["2310",12432],["2322",11944],["2321",6500],["2212",5000],["1341",4500],["2328",2314],["2141",1000],["1335",501],["1381",436]],"economic_revenue_total_czk":8664294,"purpose_expenditure":[["3639",3170076.43],["2212",2250040],["6171",1720140],["6112",1013000],["3631",655904],["3722",603796],["3612",549740],["3635",440000],["3745",350630],["3399",259000],["6399",225790],["3412",173815],["3113",100000],["3315",87000],["3314",80500],["6320",71220],["3326",55000],["3634",46000],["5512",45500],["6409",36460],["3632",35000],["4356",34262],["3744",32770],["6114",32500],["3419",25500],["3319",20000],["3349",20000],["3723",20000],["6402",20000],["3721",16300],["3429",15000],["6310",14000],["3311",12500],["2141",12000],["2143",10000],["4357",10000],["5213",10000],["3421",5500],["4359",5000]],"purpose_expenditure_total_czk":12283943.43},"actual":{"economic_expenditure":[["5171",2830853.42],["6122",1763625.36],["5011",1493860],["5169",903782.61],["5023",779950],["5031",478454.33],["5021",231934],["5154",221651.08],["5137",205614.54],["5032",204204.67],["5221",126262],["5365",125790],["5139",115369.03],["5156",90902.56],["5163",85083],["6121",63200],["5362",58634.74],["5194",48677],["5164",46049.06],["5166",34364],["5168",31815.74],["5222",30000],["5175",25177],["5162",23394.44],["5321",20500],["5132",19323],["5213",18500],["5136",11940],["5329",11460],["5161",9706],["5179",9307.7],["5038",6814],["5364",6614],["5212",5000],["5223",5000],["5192",1796],["5492",1000],["5191",240],["5909",120]],"economic_expenditure_total_czk":10145969.28,"economic_financing":[["8115",1405829.81],["8901",284272.2]],"economic_financing_total_czk":1690102.01,"economic_revenue":[["1211",2803752.62],["1121",1501196.25],["1111",1048845.97],["1511",684174.26],["2132",364724],["4112",253600],["1345",249208],["2324",216063.69],["2111",203702.34],["1113",198420.86],["4113",142500],["1122",125790],["1342",119285],["1112",97851.08],["4116",70315],["2139",70044],["1361",67650],["1386",54694.12],["3113",50000],["4111",32500],["4122",22000],["1387",21435.74],["2131",15303],["2310",12432],["2322",11944],["2321",6500],["2212",5000],["1341",4400],["2141",999.24],["2328",600],["1335",500.4],["1381",435.7]],"economic_revenue_total_czk":8455867.27,"purpose_expenditure":[["3639",2855048.34],["2212",2097082.22],["6171",1569782.15],["6112",1010378],["3722",598308.8],["3612",448989.75],["3745",328430.17],["3399",220894],["6399",183900.74],["3631",161148.76],["3412",96853],["3113",92000],["6320",71220],["3634",45592.8],["5512",43676.2],["3314",39046],["4356",34262],["6114",28443],["3632",27542],["3744",22911.94],["3419",20000],["3723",19590.4],["3721",16229.01],["3326",15000],["3429",15000],["6310",13863],["2141",12000],["6409",11580],["4357",10000],["3311",7316],["3315",6660],["6402",6614],["3421",5247],["3319",5000],["4359",5000],["3349",1360]],"purpose_expenditure_total_czk":10145969.28}},"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."}}}}