{"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:00286605","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00286605","name":"Obec Sedlejov","short_name":"Sedlejov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":587885},"amounts":{"revenue_approved":8033446,"revenue_adjusted":8830569,"revenue_actual":9830421.04,"expense_approved":13960960,"expense_adjusted":15222284,"expense_actual":13271821.96,"tax_revenue":7515292.98,"nontax_revenue":1268395.06,"capital_revenue":34850,"transfer_revenue":1011883,"current_expense":5129339.65,"capital_expense":8142482.31,"budget_balance":-3441400.92,"cash_current":7321114.6,"cash_previous":10187647.85},"ratios":{"revenue_execution":1.11322623,"expense_execution":0.87186798,"balance_to_revenue":-0.35007666,"cash_to_expense":0.55162845,"cash_yoy":-0.28137341,"capital_expense_share":0.61351654,"transfer_revenue_share":0.10293384},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00286605/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00286605"},"seo":{"slug":"sedlejov","path":"/cz/municipalities/sedlejov/"},"population":{"value":323,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8033446,"expenditure_czk":13960960,"financing_czk":5927514,"balance_czk":-5927514},{"stage":"revised","revenue_czk":8830569,"expenditure_czk":15222284,"financing_czk":6391715,"balance_czk":-6391715},{"stage":"actual","revenue_czk":9830421.04,"expenditure_czk":13271821.96,"financing_czk":3441400.92,"balance_czk":-3441400.92}],"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",6443200],["6123",2599092],["5169",1026500],["5023",821316],["5011",533286],["5331",386500],["5154",364000],["5171",350500],["5031",314157],["5155",180000],["5021",122500],["5139",122000],["5032",114009],["5365",112000],["5163",75000],["5156",69000],["6122",50000],["5137",41000],["5151",41000],["5173",37000],["6130",35000],["5168",25000],["5175",18000],["5194",18000],["5162",17000],["5221",15000],["5329",11000],["5222",4200],["5167",4000],["5229",3200],["5038",3000],["5172",2000],["5164",1500],["5136",1000],["5161",500],["5321",500]],"economic_expenditure_total_czk":13960960,"economic_financing":[["8115",4802514],["8123",1500000],["8124",-375000]],"economic_financing_total_czk":5927514,"economic_revenue":[["1211",3189708],["1121",1624506],["1111",1188168],["1511",480000],["2111",360640],["2132",225900],["1113",205446],["2141",150000],["1345",146250],["1122",100000],["1112",97428],["4112",73900],["2322",45000],["1386",35000],["2131",25000],["4111",20000],["1387",17000],["2310",15000],["1381",13000],["2119",10500],["1341",6000],["2133",4000],["2324",500],["3111",500]],"economic_revenue_total_czk":8033446,"purpose_expenditure":[["1032",2854092],["2212",2012000],["3111",1368700],["3319",1247500],["6171",1088037],["6112",1069231],["2331",1000000],["2321",865000],["3639",482000],["2310",455000],["3722",315000],["3631",263500],["3633",250000],["3745",161000],["3419",158500],["6399",100000],["3723",50000],["3399",41500],["6409",33400],["2333",25000],["3721",25000],["5512",25000],["6114",22500],["3733",20000],["3725",15000],["3729",6500],["3612",5000],["6310",2500]],"purpose_expenditure_total_czk":13960960},"revised":{"economic_expenditure":[["6121",7678496.45],["6123",1312232],["5169",1269769.11],["5023",856990],["5011",533286],["5171",402175.2],["5331",386500],["5154",364000],["6130",352065],["5031",314157],["5336",277305],["6122",235500],["5155",180000],["5139",156100.17],["5365",130230],["5032",125558],["5021",121722],["5137",87998],["5163",75683.74],["5156",69000],["5362",60000],["5151",41000],["5173",37000],["5168",25000],["5194",18000],["5175",17920],["6349",17545],["5162",17000],["5221",15000],["5329",14143],["5019",6238],["5212",4210.33],["5222",4200],["5167",4000],["5229",3200],["5038",3000],["5172",2000],["5164",1500],["5136",1000],["5039",560],["5161",500],["5321",500]],"economic_expenditure_total_czk":15222284,"economic_financing":[["8115",5266715],["8123",1500000],["8124",-375000]],"economic_financing_total_czk":6391715,"economic_revenue":[["1211",3189708],["1121",1624506],["1111",1188168],["1511",480000],["2111",360640],["4116",350549],["4222",247750],["2132",225900],["1113",205446],["2449",179140],["2141",150000],["1345",146250],["1122",100000],["1112",97428],["4112",73900],["2322",45000],["1386",35000],["4111",32500],["2131",25000],["1387",17000],["2310",15000],["1381",13000],["2119",10500],["4122",7184],["1341",6000],["2133",4000],["2324",500],["3111",500]],"economic_revenue_total_czk":8830569,"purpose_expenditure":[["2212",2412000],["1032",1775702.95],["3111",1646005],["3639",1437880.6],["3319",1247500],["6112",1116454],["6171",1088037],["3419",721342.5],["2321",645293.49],["2310",520000],["3722",500500],["3631",480125.2],["3633",435625.06],["2331",435000],["6399",178230],["3745",161000],["5512",88630],["3612",58640.97],["3723",50000],["3399",41500],["3725",37880.36],["6409",37610.33],["2333",25000],["3721",25000],["6114",23964.8],["3733",22831],["3729",6500],["6310",3183.74],["3613",847]],"purpose_expenditure_total_czk":15222284},"actual":{"economic_expenditure":[["6121",6290873.71],["5169",1472689.27],["5023",856990],["6123",796014.6],["6122",640460],["6130",397589],["5331",386500],["5171",283428.88],["5011",277564],["5336",277305],["5154",255344.34],["5031",248639],["5139",168159.07],["5155",158727.6],["5021",153370],["5362",-143705],["5365",119830],["5137",110477.83],["5032",102106],["5163",77700.74],["5156",57653.2],["5151",55369.75],["5173",31229],["5167",30855],["5194",27700.8],["5168",25470.5],["5162",18141.34],["6349",17545],["5175",14282],["5329",13085],["5192",13050],["5221",12000],["5212",7000],["5019",6238],["5222",5427],["5229",3241.33],["5164",1475],["5038",1149],["5039",560],["5321",200],["5161",86]],"economic_expenditure_total_czk":13271821.96,"economic_financing":[["8115",2866533.25],["8901",681438.67],["8124",-106571]],"economic_financing_total_czk":3441400.92,"economic_revenue":[["1211",3252053.3],["1121",1744212.38],["1111",1213881.89],["1511",582941.14],["2132",364625],["4116",350549],["2111",334766.05],["4229",300000],["4222",247750],["1113",230281.81],["2449",179140],["2141",153841.09],["1345",148913],["1122",118230],["1112",113638.67],["4112",73900],["2212",73230.02],["1386",63531.88],["2324",54698.62],["2310",35434.3],["3121",34000],["4111",32500],["2321",30000],["2131",27312],["1387",24902.14],["2119",13012.69],["1335",9176.8],["4122",7184],["1334",6894],["1341",6000],["2133",2335.29],["3111",850],["1381",485.97],["1361",150]],"economic_revenue_total_czk":9830421.04,"purpose_expenditure":[["2212",2308251.22],["1032",1775702.95],["3111",1566039.19],["3639",1437880.6],["6112",1115551],["6171",765915.17],["3419",721342.5],["2321",645293.49],["3319",591509.79],["2310",492258.9],["3722",481467.44],["3631",480125.2],["3633",435625.06],["3745",153915.26],["5512",73928.37],["3723",49953.02],["3399",41303.8],["3725",37880.36],["6409",37610.33],["6399",-27425],["6114",23964.8],["3733",22831],["3612",19835],["3721",13373.77],["3729",3658],["6310",3183.74],["3613",847]],"purpose_expenditure_total_czk":13271821.96}},"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."}}}}