{"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:00298352","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00298352","name":"Obec Sedlnice","short_name":"Sedlnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Nový Jičín","municipality_code":599832},"amounts":{"revenue_approved":57468100,"revenue_adjusted":91443291.66,"revenue_actual":65090650.62,"expense_approved":126443860,"expense_adjusted":137818878.31,"expense_actual":116331714.45,"tax_revenue":50930769.12,"nontax_revenue":7178366.5,"capital_revenue":0,"transfer_revenue":6981515,"current_expense":50572027.24,"capital_expense":65759687.21,"budget_balance":-51241063.83,"cash_current":16576884.85,"cash_previous":49271526.97},"ratios":{"revenue_execution":0.71181439,"expense_execution":0.84409129,"balance_to_revenue":-0.78722617,"cash_to_expense":0.1424967,"cash_yoy":-0.66356056,"capital_expense_share":0.56527738,"transfer_revenue_share":0.10725834},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00298352/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00298352"},"seo":{"slug":"sedlnice","path":"/cz/municipalities/sedlnice/"},"population":{"value":1839,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":57468100,"expenditure_czk":126443860,"financing_czk":68975760,"balance_czk":-68975760},{"stage":"revised","revenue_czk":91443291.66,"expenditure_czk":137818878.31,"financing_czk":46375586.65,"balance_czk":-46375586.65},{"stage":"actual","revenue_czk":65090650.62,"expenditure_czk":116331714.45,"financing_czk":51241063.83,"balance_czk":-51241063.83}],"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",74870000],["5169",10191000],["5011",8235000],["5171",7339000],["5331",3300000],["5023",2827000],["5137",2700000],["5031",2532000],["5139",1663000],["5365",1400000],["5168",1305000],["5154",1230000],["5032",1205000],["5166",1200000],["5131",900000],["5153",850000],["6122",680000],["5362",610000],["5021",365000],["5229",330000],["5903",300000],["5321",260000],["6130",200000],["5222",181860],["5194",165000],["5167",154000],["6129",150000],["5499",144000],["5156",140000],["5323",130000],["5162",110000],["6119",100000],["6371",100000],["5163",80000],["5175",80000],["5138",60000],["5329",60000],["5132",55000],["5151",52000],["5038",50000],["5136",28000],["5173",25000],["5164",20000],["5179",20000],["5364",20000],["5161",12000],["5041",10000],["5339",5000]],"economic_expenditure_total_czk":126443860,"economic_financing":[["8123",48975760],["8115",20000000],["8117",10000000],["8118",-10000000]],"economic_financing_total_czk":68975760,"economic_revenue":[["1211",17600000],["1121",9100000],["4213",8718200],["1511",5600000],["1111",5550000],["2111",4987000],["1122",2000000],["1113",1100000],["1345",1100000],["4112",543200],["1112",350700],["2132",220000],["1386",200000],["1387",100000],["2112",100000],["1334",40000],["1341",35000],["2139",30000],["1361",26000],["2131",25000],["1356",12000],["1335",10000],["2133",10000],["1343",5000],["2119",5000],["2141",1000]],"economic_revenue_total_czk":57468100,"purpose_expenditure":[["3113",47300000],["3111",32500000],["6171",6500000],["3639",4000000],["2219",3500000],["6112",3500000],["3613",3400000],["3141",3200000],["3392",3000000],["3722",2250000],["3341",2230000],["3745",2100000],["6399",2000000],["2333",1500000],["2341",1500000],["2321",1000000],["3419",900000],["2212",800000],["3399",800000],["3631",800000],["2411",700000],["3412",650000],["5213",300000],["5512",300000],["6320",300000],["4359",250000],["3635",200000],["3429",181860],["3314",175000],["3723",150000],["2292",130000],["2223",50000],["3349",50000],["3612",50000],["3632",50000],["3721",50000],["6310",30000],["6221",20000],["6402",20000],["1014",7000]],"purpose_expenditure_total_czk":126443860},"revised":{"economic_expenditure":[["6121",84349258.41],["5169",10856109.13],["5011",7862125],["5331",4613090],["5171",4427270.1],["5023",2800600],["5139",2463749.38],["5031",2197030.78],["5137",2065114.71],["5154",1798930.56],["5365",1400000],["5493",1360000],["5336",1006723.54],["5032",1002495],["6122",955090.68],["5131",848000],["5153",840966.94],["5166",806199.32],["5362",610000],["5021",478770.5],["5163",465194.18],["5321",425700],["5492",421000],["5229",335000],["5138",334039.79],["5168",323872.39],["5903",300000],["5141",241895],["5156",238010.23],["5222",219660],["5194",215779],["5499",177219.15],["5167",142633.35],["5323",130000],["5162",117234],["5175",111330],["6371",100000],["5151",97576.86],["5164",94500],["5364",84803.31],["5132",79573],["5366",70000],["5329",69300],["5038",50000],["6119",50000],["5363",30000],["6129",23000],["5173",22000],["5136",21580],["5172",20000],["5213",19000],["5179",16000],["5161",11850],["5039",11000],["6130",5500],["5041",2104],["5135",1000]],"economic_expenditure_total_czk":137818878.31,"economic_financing":[["8123",49275760],["8117",10000000],["8118",-10000000],["8115",-2900173.35]],"economic_financing_total_czk":46375586.65,"economic_revenue":[["4216",31315111.66],["1211",17600000],["1121",9100000],["1511",5600000],["1111",5550000],["2111",5087000],["4213",4876491.46],["1122",4800000],["4116",3151788.54],["1113",1100000],["1345",1100000],["4112",543200],["2112",400000],["1112",350700],["2132",220000],["1386",200000],["2119",105000],["1387",100000],["4111",50000],["1334",40000],["1341",35000],["2139",30000],["1361",26000],["2131",25000],["1356",12000],["1335",10000],["2133",10000],["1343",5000],["2141",1000]],"economic_revenue_total_czk":91443291.66,"purpose_expenditure":[["3113",50191505.12],["3111",33486447.3],["6171",8900902.21],["2321",6770000],["3639",5431301.37],["6112",3500000],["3392",3029882.22],["3722",2609823.21],["2212",2576078.16],["3341",2401095.2],["3745",2361000],["2219",2250000],["6399",2000000],["3141",1769170],["3613",1560000],["3631",1190000],["2333",1030000],["3419",886000],["3399",815538.21],["5512",756700],["2411",713077],["2341",500000],["3635",500000],["6320",421000],["6310",307489.18],["5213",300000],["4359",255000],["3412",220000],["3429",181860],["3723",154000],["2292",130000],["3632",120000],["6402",84803.31],["3314",75000],["3612",64900],["6221",64305.82],["3349",50000],["3721",50000],["6114",50000],["2223",35500],["2310",14500],["1014",7000],["4222",5000]],"purpose_expenditure_total_czk":137818878.31},"actual":{"economic_expenditure":[["6121",64713991.74],["5169",9111980.6],["5011",7408856],["5365",4883760],["5331",4478340],["5171",4158340.72],["5023",2381082],["5031",2134779],["5137",2022032.51],["5139",1909984.87],["5154",1566387.88],["5493",1360000],["5336",1006723.54],["6122",913345.47],["5131",833980.23],["5032",822522],["5153",816926.41],["5166",791825.03],["5362",491349],["5163",437013.62],["5492",420960],["5229",335000],["5138",326646.92],["5168",314725.65],["5021",293179],["5141",241876.69],["5156",233140.73],["5222",219660],["5194",197351],["5321",174695],["5167",141633.35],["5499",133219.15],["5323",129303],["5162",117233.6],["5175",108162.48],["5151",93481],["5164",92466.58],["6371",90000],["5132",77327],["5366",68456.31],["5329",68410],["6119",42350],["5363",26154.7],["5038",23648],["5173",20974],["5213",19000],["5172",18150],["5364",16347],["5161",11205],["5136",10647.75],["5179",10483],["5039",10018],["5041",1588.92],["5135",1000]],"economic_expenditure_total_czk":116331714.45,"economic_financing":[["8117",41000000],["8123",18060666.67],["8115",-7871500.81],["8901",51897.97]],"economic_financing_total_czk":51241063.83,"economic_revenue":[["1211",18285076.38],["1121",9796315.9],["1511",7527003.94],["1111",6787128.74],["2111",4931914.54],["1122",4883760],["4213",4876491.46],["4116",1424323.54],["1113",1294303.42],["1345",1135124],["1112",638437.34],["2324",594520.62],["2112",575562],["4112",543200],["1386",356883],["2119",354309.2],["2132",227878],["2321",189000],["2131",181870],["1387",139875.18],["4222",80000],["2139",66050],["2212",40000],["1341",33538],["4111",32500],["1361",25160],["4121",25000],["1356",13493.54],["2322",11700],["1343",10300],["2211",5000],["1381",2802.18],["1334",1567.5],["2141",562.14]],"economic_revenue_total_czk":65090650.62,"purpose_expenditure":[["3111",33411719.56],["3113",32830091.04],["6171",8544463.49],["2321",6351981.59],["6399",5365719],["3639",5295586.28],["6112",3034819],["3392",2830130.1],["3722",2580875.6],["3341",2386699.82],["3745",1807432.84],["3141",1779893.77],["2219",1764469.27],["3613",1285202.16],["2212",1111707.34],["3631",1034124.89],["3399",794186.03],["5512",750136.12],["3419",673109.21],["2411",630339.83],["6320",379923],["6310",279384.96],["2341",273533.57],["3429",181860],["2333",160930],["3723",152121.46],["3412",131224.99],["2292",129303],["3635",92350],["3632",65655.69],["3612",51889.99],["3349",45572.65],["3314",36701.75],["6114",24716],["3721",19277.45],["6402",16347],["2310",14036],["4359",10000],["4222",4200]],"purpose_expenditure_total_czk":116331714.45}},"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."}}}}