{"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:00283576","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00283576","name":"Obec Sedlec","short_name":"Sedlec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Břeclav","municipality_code":584878},"amounts":{"revenue_approved":24535800,"revenue_adjusted":40396765.25,"revenue_actual":37036595.26,"expense_approved":28475800,"expense_adjusted":47572175.25,"expense_actual":37742141.11,"tax_revenue":22039137.31,"nontax_revenue":3530086.1,"capital_revenue":110000,"transfer_revenue":11357371.85,"current_expense":23728702.04,"capital_expense":14013439.07,"budget_balance":-705545.85,"cash_current":33579487.65,"cash_previous":34285033.5},"ratios":{"revenue_execution":0.91682082,"expense_execution":0.79336589,"balance_to_revenue":-0.01904997,"cash_to_expense":0.88970807,"cash_yoy":-0.02057883,"capital_expense_share":0.37129423,"transfer_revenue_share":0.3066527},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00283576/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00283576"},"seo":{"slug":"sedlec-00283576","path":"/cz/municipalities/sedlec-00283576/"},"population":{"value":840,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":24535800,"expenditure_czk":28475800,"financing_czk":3940000,"balance_czk":-3940000},{"stage":"revised","revenue_czk":40396765.25,"expenditure_czk":47572175.25,"financing_czk":7175410,"balance_czk":-7175410},{"stage":"actual","revenue_czk":37036595.26,"expenditure_czk":37742141.11,"financing_czk":705545.85,"balance_czk":-705545.85}],"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":[["5169",7071200],["6121",4200000],["5171",3053000],["5011",2830000],["5901",1400000],["5154",1143000],["5023",1020000],["6122",1000000],["5331",950000],["5031",915000],["6123",600000],["5153",593000],["5139",482000],["5365",400000],["5032",365000],["5499",303500],["5137",250000],["5021",236000],["5903",200000],["5163",165000],["5168",135000],["5166",115000],["6119",110000],["5175",103000],["5156",100000],["5321",93500],["5323",85100],["5222",63000],["5151",57500],["5162",48000],["5329",42300],["5136",42000],["5167",38000],["5134",30000],["5492",25000],["5364",24200],["5194",21000],["5019",20000],["5172",20000],["5229",20000],["5192",17000],["5041",15000],["5811",15000],["5038",14000],["5173",11000],["5039",8000],["5362",8000],["5132",7000],["5131",6500],["5161",5000]],"economic_expenditure_total_czk":28475800,"economic_financing":[["8115",3940000]],"economic_financing_total_czk":3940000,"economic_revenue":[["1211",8800000],["1121",4550000],["1111",3210000],["1511",2200000],["2111",1266200],["2324",829000],["1113",580000],["1356",510000],["1122",450000],["1345",440000],["1112",270000],["4112",261900],["1342",250000],["2132",233200],["2131",195000],["1386",100000],["4116",100000],["1387",60000],["1381",50000],["2321",38000],["4111",32000],["2119",25000],["3111",25000],["1361",20000],["1341",17500],["2141",15000],["1343",8000]],"economic_revenue_total_czk":24535800,"purpose_expenditure":[["6171",4021000],["2321",3442000],["3745",3190000],["3613",3122000],["3636",2000000],["2219",1525000],["6112",1376500],["3612",1235000],["2212",1000000],["3113",960000],["3722",950000],["3723",800000],["3631",765000],["3729",700000],["3399",623000],["5512",573000],["6399",400000],["3412",350000],["3392",224000],["2310",200000],["5213",200000],["3635",110000],["3632",95000],["2295",85100],["3314",72000],["6320",70000],["3341",69200],["3639",65300],["4351",63500],["3313",40000],["6114",32000],["5319",30000],["6402",24200],["3721",20000],["1014",15000],["6310",15000],["3419",10000],["3900",3000]],"purpose_expenditure_total_czk":28475800},"revised":{"economic_expenditure":[["6121",16473728],["5169",8613150],["5171",6981900],["5011",2853800],["5331",1390720],["5154",1267560],["6122",1062700],["5023",1018300],["5031",925100],["5901",635204],["6123",600000],["5336",592263.25],["5153",588000],["5137",556310],["6119",502000],["5139",486700],["5365",412100],["5032",366700],["5499",303500],["5021",247500],["5903",200000],["5163",171500],["5168",152400],["5156",125000],["5222",123000],["5166",115000],["5175",103000],["5321",93825],["5323",85100],["5151",57500],["5162",48000],["5329",42300],["5136",41330],["5134",29870],["5167",29600],["5492",25000],["5364",24200],["5194",21000],["5173",20400],["5019",20000],["5172",20000],["5229",20000],["5192",17000],["5904",15810],["5041",15000],["5811",15000],["5038",14000],["5909",11200],["5362",9600],["5039",8000],["5131",6600],["5132",6205],["5161",5000],["5363",3000],["5133",500]],"economic_expenditure_total_czk":47572175.25,"economic_financing":[["8115",7175410]],"economic_financing_total_czk":7175410,"economic_revenue":[["4213",8798228],["1211",8761010],["1121",4689800],["4116",3238163.25],["1111",3216680],["1511",2776690],["2321",2038000],["2111",1222200],["2324",671760],["1113",619660],["2149",580000],["1356",493000],["1345",440000],["2322",338924],["4122",311500],["1112",305650],["1122",266700],["4112",261900],["1342",250000],["2132",234200],["2131",195000],["1386",171000],["3112",110000],["4113",104000],["1387",67000],["1381",48990],["1334",32500],["4111",32500],["2119",25000],["3111",25000],["1361",20000],["1341",17500],["2141",15000],["2329",11200],["1343",8000],["1382",10]],"economic_revenue_total_czk":40396765.25,"purpose_expenditure":[["2219",12165728],["3613",4730000],["3392",4172260],["6171",3427799],["2321",3401800],["3745",3320570],["3113",2954283.25],["3636",2000000],["6112",1380500],["3612",1237000],["2212",1000000],["3722",950000],["5512",916810],["3723",800000],["3631",765000],["2310",738200],["3729",700000],["3399",557200],["3635",506000],["3412",504900],["6399",400000],["5213",200000],["3632",95000],["2295",85100],["3314",72450],["6320",69500],["3341",69200],["3639",65300],["4351",63825],["3313",39550],["6114",32000],["3429",30000],["5319",30000],["6402",24200],["6310",22000],["3721",20000],["1014",13000],["3419",10000],["3900",3000]],"purpose_expenditure_total_czk":47572175.25},"actual":{"economic_expenditure":[["6121",12952688.41],["5169",7096845.01],["5171",5170242.52],["5011",2849021],["5331",1390719.06],["5154",1196489.04],["5023",1018204],["5031",913448],["5336",592263.25],["6123",553087],["5153",517770],["5137",487405.33],["5032",347136],["6119",345000],["5139",304169.27],["5365",278800],["5021",206124],["5499",191900],["6122",162663.66],["5163",158990.8],["5168",148123.32],["5222",110000],["5156",104428.78],["5166",101445],["5323",85100],["5321",68325],["5175",64768.84],["5151",45416],["5329",42300],["5162",41808.6],["5364",24126],["5136",21287.23],["5194",19500.95],["5492",16000],["5904",15807.04],["5173",13124],["5167",12998],["5038",11814],["5134",11598],["5909",11197],["5229",10000],["5041",9312],["5019",3362.52],["5172",3086],["5363",3000],["5131",2805],["5362",2600],["5161",2368],["5039",1136.48],["5132",1130],["5192",1000],["5133",207]],"economic_expenditure_total_czk":37742141.11,"economic_financing":[["8117",60000000],["8118",-60000000],["8115",705545.85]],"economic_financing_total_czk":705545.85,"economic_revenue":[["1211",8754372.61],["4213",7509308.6],["1121",4689794.8],["1111",3216673.33],["4116",3138163.25],["1511",2776686.33],["2111",1190322],["1113",619657.39],["2324",618048.68],["2149",562500],["1356",467924],["2321",435000],["1345",426112],["2322",338924],["4122",311500],["1112",305646.49],["1122",266700],["4112",261900],["2132",228724],["1342",224260],["1386",170852.95],["2131",125521],["3112",110000],["4113",104000],["1387",66963],["4111",32500],["1334",19690.2],["1361",17310],["1341",15100],["2119",12500],["2329",11197],["2141",7349.42],["1381",1344.21],["1343",50]],"economic_revenue_total_czk":37036595.26,"purpose_expenditure":[["2219",10410570],["3392",4153267],["3613",3950907.86],["3745",2960722.99],["3113",2913468.01],["6171",2855218.51],["2321",1822265.98],["6112",1354794.27],["3612",1111429.2],["5512",801906.46],["3723",784070.73],["3722",756232.28],["2310",737645.71],["3631",645066.24],["3636",597540],["3412",402591],["3399",367378.85],["3635",349000],["6399",266700],["2295",85100],["6320",67216],["4351",63825],["3314",61109.5],["3639",46249],["3313",38720],["3429",30000],["6402",24126],["6114",23638],["6310",21999.8],["3632",17419.82],["3341",9852],["2212",7610.9],["5319",4500]],"purpose_expenditure_total_czk":37742141.11}},"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."}}}}