{"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:00580058","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00580058","name":"Obec Sedletín","short_name":"Sedletín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":548421},"amounts":{"revenue_approved":7224500,"revenue_adjusted":7986857.61,"revenue_actual":8948480.96,"expense_approved":7224495.15,"expense_adjusted":10751994.23,"expense_actual":7614267.78,"tax_revenue":7062059.46,"nontax_revenue":788465.29,"capital_revenue":5820,"transfer_revenue":1092136.21,"current_expense":4328539.53,"capital_expense":3285728.25,"budget_balance":1334213.18,"cash_current":1125637.26,"cash_previous":876380.08},"ratios":{"revenue_execution":1.12040071,"expense_execution":0.70817261,"balance_to_revenue":0.1490994,"cash_to_expense":0.14783263,"cash_yoy":0.28441676,"capital_expense_share":0.43152255,"transfer_revenue_share":0.12204711},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00580058/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00580058"},"seo":{"slug":"sedletin","path":"/cz/municipalities/sedletin/"},"population":{"value":301,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7224500,"expenditure_czk":7224495.15,"financing_czk":-4.85,"balance_czk":4.85},{"stage":"revised","revenue_czk":7986857.61,"expenditure_czk":10751994.23,"financing_czk":2765136.62,"balance_czk":-2765136.62},{"stage":"actual","revenue_czk":8948480.96,"expenditure_czk":7614267.78,"financing_czk":-1334213.18,"balance_czk":1334213.18}],"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",2691055.15],["5169",888000],["5023",640000],["5139",585000],["5154",442750],["5137",390000],["5336",300000],["5011",270000],["5171",245000],["5156",115000],["5213",110000],["5163",100000],["5032",84000],["5229",79170],["5021",76000],["5031",66000],["5162",55000],["5175",45000],["5362",33000],["5136",5000],["5161",2000],["5038",1500],["5173",1000],["5321",20]],"economic_expenditure_total_czk":7224495.15,"economic_financing":[["8124",-1084956],["8115",1084951.15]],"economic_financing_total_czk":-4.85,"economic_revenue":[["1211",2521200],["1121",1200000],["1111",900000],["1511",540000],["2111",500000],["4122",432000],["3111",300000],["1113",225000],["2131",164500],["1122",100000],["1345",75000],["4112",71800],["1112",70000],["2324",50000],["2329",31000],["4111",20000],["1381",12000],["2132",10000],["1341",2000]],"economic_revenue_total_czk":7224500,"purpose_expenditure":[["6171",3876495.15],["2212",1500000],["6112",700000],["3111",300000],["2310",200000],["3722",150000],["2141",110000],["3631",100000],["3723",100000],["5213",50000],["3745",40000],["5512",20000],["6114",20000],["3399",15000],["3314",10000],["3319",10000],["3412",10000],["3721",8000],["3326",5000]],"purpose_expenditure_total_czk":7224495.15},"revised":{"economic_expenditure":[["6121",4591527.26],["5169",1077041.4],["5139",682568],["5023",640000],["5336",569663.21],["5171",512032.37],["5154",471450],["5137",427804],["5365",318910],["5011",270000],["6123",195590.99],["5021",182840],["5156",135000],["5213",110000],["5163",101300],["5032",90500],["5031",84000],["5229",79170],["5162",55000],["5329",49585],["5175",45072],["5362",33000],["5492",15000],["5136",5000],["5221",3000],["5161",2270],["5019",2150],["5038",1500],["5173",1000],["5321",20]],"economic_expenditure_total_czk":10751994.23,"economic_financing":[["8115",3850092.62],["8124",-1084956]],"economic_financing_total_czk":2765136.62,"economic_revenue":[["1211",2521200],["1121",1200000],["1111",900000],["1511",540000],["2111",531684.61],["4116",523173],["4122",432000],["3111",300000],["1113",225000],["2131",164500],["4222",155000],["1122",100000],["1345",75000],["4112",71800],["1112",70000],["2324",50000],["4121",40000],["4111",32500],["2329",31000],["1381",12000],["2132",10000],["1341",2000]],"economic_revenue_total_czk":7986857.61,"purpose_expenditure":[["6171",5133434.35],["2212",1767032.37],["2219",1242076.76],["6112",700000],["2310",432657.35],["6399",317310],["3111",300000],["3722",190000],["2141",118300],["3631",100000],["3723",100000],["3745",82000],["5512",56904],["5213",50000],["3399",37000],["1031",34632.4],["6114",31332],["3412",15400],["3314",12715],["3319",11000],["3721",11000],["3326",5400],["1032",2500],["6310",1300]],"purpose_expenditure_total_czk":10751994.23},"actual":{"economic_expenditure":[["6121",3090727.26],["5169",770482.54],["5023",624000],["5336",569663.21],["5171",391208.14],["5154",387408.16],["5365",318910],["5011",241012],["6123",195000.99],["5021",178343],["5139",166754.92],["5137",164727],["5032",86375],["5031",83288],["5213",82500],["5163",81220.72],["5329",49170],["5362",32502],["5162",28442.85],["5156",20606.68],["5229",15000],["5492",15000],["5175",12638.31],["5221",3000],["5019",2150],["5161",1410],["5038",1240],["5136",900],["5173",567],["5321",20]],"economic_expenditure_total_czk":7614267.78,"economic_financing":[["8124",-1084956],["8115",-249257.18]],"economic_financing_total_czk":-1334213.18,"economic_revenue":[["1211",3020710.51],["1121",1623829.95],["1111",1103757.97],["4116",792836.21],["1511",518531.15],["2111",466532.61],["1122",317310],["1113",214067.09],["2131",157542],["4222",155000],["2324",132113.04],["1112",105730.38],["4112",71800],["1345",69440],["1386",59126.99],["4121",40000],["4111",32500],["2132",28556],["1387",23178.93],["3111",5820],["2329",3598],["1361",2650],["1341",2280],["1334",1019.1],["1381",427.39],["2141",123.64]],"economic_revenue_total_czk":8948480.96,"purpose_expenditure":[["6171",3812875.67],["2219",1229968.76],["6112",680160],["2310",417256.5],["6399",317310],["3111",300000],["2212",267032.37],["3722",185051.88],["2141",90800],["3723",55402.44],["3631",44634.82],["3745",39643.8],["5512",36904],["1031",33105.6],["6114",27143],["3399",21353],["3412",15000],["3314",10995],["3319",10920],["3721",10646.49],["3326",5360],["1032",2087.25],["6310",617.2]],"purpose_expenditure_total_czk":7614267.78}},"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."}}}}