{"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:00279617","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279617","name":"Obec Šedivec","short_name":"Šedivec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":581038},"amounts":{"revenue_approved":4574680,"revenue_adjusted":4780080,"revenue_actual":4799749.14,"expense_approved":5282950,"expense_adjusted":6427950,"expense_actual":5869027.99,"tax_revenue":4288015,"nontax_revenue":267434.14,"capital_revenue":0,"transfer_revenue":244300,"current_expense":3672388.87,"capital_expense":2196639.12,"budget_balance":-1069278.85,"cash_current":1800594.01,"cash_previous":2869872.86},"ratios":{"revenue_execution":1.00411481,"expense_execution":0.91304817,"balance_to_revenue":-0.22277807,"cash_to_expense":0.30679595,"cash_yoy":-0.37258753,"capital_expense_share":0.37427648,"transfer_revenue_share":0.05089849},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279617/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279617"},"seo":{"slug":"sedivec","path":"/cz/municipalities/sedivec/"},"population":{"value":205,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4574680,"expenditure_czk":5282950,"financing_czk":708270,"balance_czk":-708270},{"stage":"revised","revenue_czk":4780080,"expenditure_czk":6427950,"financing_czk":1647870,"balance_czk":-1647870},{"stage":"actual","revenue_czk":4799749.14,"expenditure_czk":5869027.99,"financing_czk":1069278.85,"balance_czk":-1069278.85}],"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",1340000],["5023",675000],["6121",620000],["6122",543000],["5169",488000],["5011",415000],["5154",111000],["5021",110000],["5031",104000],["5032",100000],["5139",95500],["5153",80000],["5168",70000],["5163",69000],["5137",60000],["5123",50000],["5175",38000],["5364",36300],["5365",35000],["5151",33500],["5222",33000],["5499",24000],["5162",20000],["5492",20000],["5329",19100],["5194",15000],["5321",11000],["5223",10000],["5339",10000],["5903",10000],["5156",8000],["5172",8000],["5167",6000],["5229",5000],["5164",3000],["5173",2500],["5038",2000],["5132",2000],["5161",1000],["5362",50]],"economic_expenditure_total_czk":5282950,"economic_financing":[["8115",708270]],"economic_financing_total_czk":708270,"economic_revenue":[["1211",1891500],["1121",963400],["1111",704700],["1511",280000],["1345",172000],["1113",121800],["2111",120000],["4112",71800],["2132",69000],["1112",57800],["1122",35000],["2131",25000],["1386",20000],["1341",13500],["1387",10000],["1381",8000],["2324",6980],["2119",2000],["2133",1500],["1361",500],["2329",200]],"economic_revenue_total_czk":4574680,"purpose_expenditure":[["2212",1050000],["6171",898050],["3722",753000],["6112",739000],["3639",630100],["2321",265000],["3326",199000],["3421",162500],["3631",95000],["3399",88000],["2141",71000],["6320",65000],["5512",52000],["6402",36300],["5519",35000],["6399",35000],["3745",30000],["3721",20000],["3632",11000],["4356",10000],["5213",10000],["3319",6000],["3111",5000],["3117",5000],["3522",5000],["6310",4000],["3900",3000]],"purpose_expenditure_total_czk":5282950},"revised":{"economic_expenditure":[["6121",1703000],["5171",1310000],["5023",675000],["5169",560300],["6122",543000],["5011",415000],["5021",122000],["5139",122000],["5154",111000],["5031",104000],["5032",100000],["5153",80000],["5168",70000],["5163",69000],["5137",60000],["5175",39700],["5364",36300],["5365",35000],["5151",33500],["5222",33000],["5492",27000],["5499",24000],["5162",20000],["5329",19100],["5194",17000],["5123",15000],["5339",15000],["5321",11000],["5223",10000],["5903",10000],["5156",8000],["5172",8000],["5167",6000],["5221",5000],["5164",3000],["5173",2800],["5038",2000],["5132",2000],["5161",1200],["5362",50]],"economic_expenditure_total_czk":6427950,"economic_financing":[["8115",1647870]],"economic_financing_total_czk":1647870,"economic_revenue":[["1211",1891500],["1121",963400],["1111",704700],["1511",280000],["1345",172000],["4122",140000],["1113",121800],["2111",120000],["4112",71800],["2132",69000],["1112",57800],["1122",35000],["4111",32500],["2131",25000],["2321",20300],["1386",20000],["1341",13500],["2324",12480],["1387",10000],["1381",8000],["1334",6900],["2119",2000],["2133",1500],["1361",500],["2139",200],["2329",200]],"economic_revenue_total_czk":4780080,"purpose_expenditure":[["3639",1380100],["2212",1090000],["6171",898050],["3722",784500],["6112",739000],["2321",265000],["3631",215000],["3326",199000],["5519",190000],["3421",162500],["3399",99000],["2141",71000],["6320",65000],["5512",52000],["6402",36300],["6399",35000],["6114",32500],["3745",30000],["3721",20000],["3632",11000],["4356",10000],["5213",10000],["3319",6000],["3111",5000],["3117",5000],["3522",5000],["3523",5000],["6310",4000],["3900",3000]],"purpose_expenditure_total_czk":6427950},"actual":{"economic_expenditure":[["6121",1645226.94],["5171",1118742.3],["5023",672000],["6122",551412.18],["5169",439564.51],["5011",414349],["5031",102763],["5032",97772],["5021",95339],["5154",89468.33],["5139",71081.77],["5163",64127.4],["5137",60253.2],["5168",57219.39],["5153",48130],["5364",36293],["5365",33180],["5222",33000],["5151",30468],["5492",27000],["5175",24776],["5499",23937],["5162",19754.3],["5329",19029],["5321",15000],["5339",15000],["5123",14520],["5194",14517.07],["5223",10000],["5172",7332.6],["5221",5000],["5156",3942],["5164",2000],["5038",1725],["5167",1500],["5173",1300],["5362",1024],["5132",985],["5161",296]],"economic_expenditure_total_czk":5869027.99,"economic_financing":[["8115",1069278.85]],"economic_financing_total_czk":1069278.85,"economic_revenue":[["1211",1854633.4],["1121",992188.9],["1111",687289.15],["1511",282897.04],["1345",171200],["4122",140000],["1113",131214.62],["2111",126392.23],["2132",77000],["4112",71800],["1112",64687.51],["1386",36146.46],["1122",33180],["4111",32500],["2131",24997],["2321",20270],["2324",14299.91],["1387",14168.58],["1341",13050],["1334",6910.2],["2133",2310],["2119",2000],["1381",293.58],["2139",165],["1361",150],["1382",5.56]],"economic_revenue_total_czk":4799749.14,"purpose_expenditure":[["3639",1306136.23],["2212",1038716.92],["6171",832048.56],["3722",767818.15],["6112",733456],["3631",203412],["5519",183912],["3326",151399.27],["2321",142955.51],["3421",125494.74],["3399",85909.07],["6320",61063],["5512",43665.33],["2141",41010.86],["6402",36293],["6399",33180],["3721",19773.95],["6114",14119],["4356",10000],["3745",7623],["3111",5000],["3117",5000],["3522",5000],["3523",5000],["3319",3988],["6310",3064.4],["3900",3000],["3632",989]],"purpose_expenditure_total_czk":5869027.99}},"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."}}}}