{"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:00378585","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00378585","name":"Obec Sedlec","short_name":"Sedlec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":511081},"amounts":{"revenue_approved":15646045.65,"revenue_adjusted":21885812.43,"revenue_actual":19141215.7,"expense_approved":18206300,"expense_adjusted":29715149.48,"expense_actual":29055840.51,"tax_revenue":8581366.14,"nontax_revenue":1727078.33,"capital_revenue":220,"transfer_revenue":8832551.23,"current_expense":6950243.86,"capital_expense":22105596.65,"budget_balance":-9914624.81,"cash_current":2176231.19,"cash_previous":8171601.74},"ratios":{"revenue_execution":0.87459471,"expense_execution":0.97781236,"balance_to_revenue":-0.51797258,"cash_to_expense":0.07489824,"cash_yoy":-0.73368364,"capital_expense_share":0.76079701,"transfer_revenue_share":0.4614415},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00378585/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00378585"},"seo":{"slug":"sedlec-00378585","path":"/cz/municipalities/sedlec-00378585/"},"population":{"value":244,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15646045.65,"expenditure_czk":18206300,"financing_czk":2560254.35,"balance_czk":-2560254.35},{"stage":"revised","revenue_czk":21885812.43,"expenditure_czk":29715149.48,"financing_czk":7829337.05,"balance_czk":-7829337.05},{"stage":"actual","revenue_czk":19141215.7,"expenditure_czk":29055840.51,"financing_czk":9914624.81,"balance_czk":-9914624.81}],"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",12857274],["5169",2563370],["5331",500000],["5021",407326],["5023",350124],["5171",298000],["5139",290230],["5154",220000],["5137",95000],["5212",70000],["5031",62900],["5362",60236],["5153",60000],["5032",55512],["5222",37000],["5163",36500],["5175",31265],["5156",25000],["5172",25000],["5213",25000],["5321",24900],["5042",20000],["5194",15000],["5192",13000],["5492",10000],["5162",9500],["5329",8715],["5168",8000],["5151",7000],["5132",5000],["5167",5000],["5229",4000],["5136",2000],["5161",2000],["5038",1300],["5131",1000],["5173",148]],"economic_expenditure_total_czk":18206300,"economic_financing":[["8115",2560254.35]],"economic_financing_total_czk":2560254.35,"economic_revenue":[["4216",4028682.82],["1211",2800000],["4213",2296189.72],["1111",1700000],["1121",1500000],["1511",950000],["1122",514290],["4113",484738.11],["1113",250000],["4116",187707],["2111",174028],["1345",167700],["2131",136230],["2324",115000],["1112",80000],["4112",71800],["2132",68795],["1386",55000],["4111",32000],["1387",20000],["1341",6600],["1343",3485],["2119",3000],["2141",500],["1361",300]],"economic_revenue_total_czk":15646045.65,"purpose_expenditure":[["2341",5600000],["3613",4721000],["2115",2300000],["1032",1250000],["6171",651700],["1037",604274],["3111",500000],["3631",450000],["6112",381636],["3635",238370],["3745",230000],["3723",214000],["3749",200000],["3722",161245],["2212",120000],["3399",120000],["2141",70000],["3729",70000],["6399",60000],["1036",35000],["6320",30000],["3522",25000],["4351",24900],["3721",23000],["3412",18000],["5512",15000],["6117",13469],["3314",13000],["3632",13000],["1070",10000],["3421",10000],["3341",8000],["2310",7470],["6310",6500],["3313",5000],["3319",2500],["3549",2000],["4379",2000],["3639",236]],"purpose_expenditure_total_czk":18206300},"revised":{"economic_expenditure":[["6121",22463746.28],["5169",3130195.92],["5365",514290],["5331",500000],["5139",442556.79],["5023",387861],["5171",369000],["5021",363176],["5154",332306.22],["5336",311399.55],["5011",85000],["5031",83900],["5153",74000],["5137",70000],["5212",70000],["5032",66412],["5362",60236],["5141",45115.19],["5163",41420.4],["5222",37039.13],["5172",34000],["5156",32000],["5175",31480],["5042",26400],["5321",24900],["5194",15000],["5213",15000],["5192",14268],["5168",12463],["5492",10000],["5162",9500],["5329",8715],["5151",7000],["5229",6581],["5167",6500],["5199",3000],["5132",2913],["5161",2615],["5136",2000],["5038",1300],["5131",1000],["6130",860]],"economic_expenditure_total_czk":29715149.48,"economic_financing":[["8123",5000000],["8115",3829337.05],["8124",-1000000]],"economic_financing_total_czk":7829337.05,"economic_revenue":[["4213",6046093.33],["4216",3941145.7],["1211",2800000],["1111",1700000],["1121",1500000],["2111",1205415],["1511",1035353.94],["4116",1000045.67],["4113",664362.89],["1122",514290],["1113",250000],["2324",205000],["1345",167700],["4222",156300],["2131",152440],["2141",115500],["1112",80000],["4112",71800],["2132",68795],["4122",60000],["1386",55000],["4111",32500],["2321",23000],["1387",20000],["1341",7400],["1334",5820.9],["1343",4330],["2119",3000],["1361",300],["3111",220]],"economic_revenue_total_czk":21885812.43,"purpose_expenditure":[["3111",10657910.83],["2341",5740000],["3613",5262151.37],["2115",1892561],["1032",1496000],["6171",750620.39],["1037",604274],["6399",574290],["3631",445306.22],["6112",422773],["3723",353997.63],["3745",284300.92],["3635",238370],["3722",166359.13],["3399",148000],["3749",117400],["3729",85000],["2141",70000],["2212",66833.91],["6310",52535.59],["1036",35000],["6320",34000],["5512",29500],["4351",24900],["3412",23913.59],["3721",23000],["6114",15541],["3522",15000],["3632",14268],["3421",13334],["1070",13000],["3314",13000],["3341",8000],["2310",7470],["3313",6442.9],["3319",5000],["3549",2000],["4379",2000],["3639",1096]],"purpose_expenditure_total_czk":29715149.48},"actual":{"economic_expenditure":[["6121",22104736.65],["5169",2994340.62],["5365",514290],["5331",500000],["5139",457898.53],["5023",387861],["5021",359714],["5171",348834.66],["5154",325747.34],["5336",311399.55],["5031",83876],["5011",82350],["5153",70609.23],["5212",70000],["5137",65959.08],["5032",65349],["5362",-54117],["5141",45115.19],["5163",40994.61],["5222",37039.13],["5172",33446.38],["5156",31575],["5042",26318],["5321",24900],["5175",19343],["5213",15000],["5192",14268],["5168",12463],["5194",11021],["5492",10000],["5329",8715],["5162",8454.14],["5151",8135],["5229",6581],["5167",5125],["5161",2533.4],["5132",2087],["5038",1286],["5131",880],["6130",860],["5136",852]],"economic_expenditure_total_czk":29055840.51,"economic_financing":[["8117",5000000],["8123",5000000],["8124",-1000000],["8115",914624.81]],"economic_financing_total_czk":9914624.81,"economic_revenue":[["4216",3940162.69],["4213",3574442.87],["1211",2973903.14],["1111",1885025.11],["1121",1592550.54],["2111",1195029],["1511",1035353.94],["4116",1000045.67],["1122",514290],["1113",210473.74],["2324",178156.26],["1345",166996],["4222",153600],["2131",152440],["2141",114656.07],["1112",103801.29],["4112",71800],["2132",61377],["4122",60000],["1386",58021.1],["4111",32500],["2321",23000],["1387",22739.88],["1341",7400],["1334",5820.9],["1343",4330],["2119",2420],["1381",460.5],["3111",220],["1361",200]],"economic_revenue_total_czk":19141215.7,"purpose_expenditure":[["3111",10657910.83],["2341",5396103.78],["3613",5260210],["2115",1892561],["1032",1402967.86],["6171",742200.35],["1037",604274],["6399",459937],["3631",435442.13],["6112",422773],["3723",338665.13],["3745",264983.28],["3635",238370],["3722",166359.13],["3399",146318],["3749",117400],["2141",70000],["2212",63480.16],["3729",54613.51],["6310",52535.59],["6320",33574.21],["1036",31460],["5512",27103.42],["4351",24900],["3412",22039.31],["3721",15884.32],["6114",15223],["3522",15000],["3632",14268],["3421",13334],["1070",13000],["3314",12697],["2310",7470],["3313",6442.9],["3341",6243.6],["3319",5000],["3549",2000],["4379",2000],["3639",1096]],"purpose_expenditure_total_czk":29055840.51}},"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."}}}}