{"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:00640239","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640239","name":"OBEC SEDLEC","short_name":"SEDLEC","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":598283},"amounts":{"revenue_approved":11341596,"revenue_adjusted":14799164.53,"revenue_actual":14668203.14,"expense_approved":8072271.5,"expense_adjusted":10349393.5,"expense_actual":7290165.79,"tax_revenue":11789186.92,"nontax_revenue":1220464.78,"capital_revenue":295426,"transfer_revenue":1363125.44,"current_expense":7180446.26,"capital_expense":109719.53,"budget_balance":7378037.35,"cash_current":22513893.03,"cash_previous":15001802.3},"ratios":{"revenue_execution":0.99115076,"expense_execution":0.70440512,"balance_to_revenue":0.50299531,"cash_to_expense":3.08825529,"cash_yoy":0.50074588,"capital_expense_share":0.01505035,"transfer_revenue_share":0.09293064},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640239/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640239"},"seo":{"slug":"sedlec-00640239","path":"/cz/municipalities/sedlec-00640239/"},"population":{"value":513,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11341596,"expenditure_czk":8072271.5,"financing_czk":-3269324.5,"balance_czk":3269324.5},{"stage":"revised","revenue_czk":14799164.53,"expenditure_czk":10349393.5,"financing_czk":-4449771.03,"balance_czk":4449771.03},{"stage":"actual","revenue_czk":14668203.14,"expenditure_czk":7290165.79,"financing_czk":-7378037.35,"balance_czk":7378037.35}],"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":[["5023",1657000],["5169",1318500.5],["5011",1080000],["6121",900000],["5031",488000],["6125",450000],["5171",325572],["5032",272000],["5365",226100],["5139",181500],["5321",177718],["5154",174288],["5323",173000],["5168",112000],["5166",70000],["5141",65000],["5156",65000],["5153",50000],["5163",43700],["5162",35000],["5137",30000],["5021",29000],["5175",27500],["5179",24620],["5151",20473],["5133",16000],["5038",15000],["5173",12000],["5167",10000],["5132",6200],["5176",5000],["5362",3700],["5164",3500],["5136",3100],["5161",1800]],"economic_expenditure_total_czk":8072271.5,"economic_financing":[["8115",-3002324.5],["8124",-267000]],"economic_financing_total_czk":-3269324.5,"economic_revenue":[["1211",4563180],["1121",2324010],["1111",1639230],["1511",770000],["1345",460000],["1113",293910],["2132",268100],["1112",167090],["1122",142000],["2131",128300],["2141",123100],["2324",120000],["4112",117400],["2111",75076],["1386",45000],["2321",35000],["1387",26000],["1341",24000],["1381",18200],["1361",2000]],"economic_revenue_total_czk":11341596,"purpose_expenditure":[["6171",2387105],["6112",2047700],["2321",812000],["3722",713000],["3723",380000],["3631",333970.5],["6399",226100],["2292",173000],["3745",169272],["3729",146390],["3111",146000],["2212",120000],["3636",109620],["3399",75000],["3639",50000],["3613",44300],["6320",41000],["5512",22700],["3412",20000],["5213",15000],["3612",13946],["3721",12000],["3725",6050],["3632",5418],["6310",2700]],"purpose_expenditure_total_czk":8072271.5},"revised":{"economic_expenditure":[["5169",1690910.5],["5023",1657000],["5011",1215000],["6121",1030000],["5171",613572],["5031",513000],["6125",450000],["6119",387200],["5365",272170],["5032",272000],["5154",252108],["5321",237718],["5163",224200],["5139",192100],["5137",173900],["5323",173000],["5168",156000],["5166",108690],["5156",80000],["5179",74620],["5021",71863],["5141",65000],["5172",59750],["6122",52000],["5153",51000],["5499",46200],["5162",35000],["5151",27983],["5175",25304],["5123",24000],["5362",23190],["5133",16000],["5194",15640],["5038",15000],["5173",12000],["5132",10200],["5167",10000],["5176",5000],["5164",3500],["5136",3100],["5161",2495],["5131",1980]],"economic_expenditure_total_czk":10349393.5,"economic_financing":[["8115",-4182771.03],["8124",-267000]],"economic_financing_total_czk":-4449771.03,"economic_revenue":[["1211",4883180],["1121",2628010],["1111",1839230],["4222",1213787.44],["1511",1090000],["1345",460000],["2141",438100],["1113",344910],["2132",317429],["3111",295426],["1122",268170],["2324",223424],["1112",167090],["2131",153735.09],["4112",129300],["1386",95000],["2111",80471],["1387",38000],["2321",35000],["4111",32500],["1341",24000],["1381",18200],["2119",17700],["2322",4502],["1361",2000]],"economic_revenue_total_czk":14799164.53,"purpose_expenditure":[["6171",2944252],["6112",2070800],["2321",912000],["3722",864000],["3631",600470.5],["3635",387200],["3723",380000],["2212",297000],["6399",268170],["3745",237272],["6320",221000],["2292",173000],["3729",169810],["3636",159620],["3111",146000],["3399",99140],["3613",82550],["3639",70590],["5311",60000],["1014",47560],["3412",43000],["6114",23745],["5512",22700],["5213",15000],["3612",13946],["3721",12000],["3725",6050],["3632",5418],["2219",5000],["3421",4900],["3726",4000],["6310",3200]],"purpose_expenditure_total_czk":10349393.5},"actual":{"economic_expenditure":[["5169",1558077],["5023",1446562],["5011",1160494],["5031",464518],["5171",342377.54],["5365",270170],["5032",234991],["5154",234172.31],["5163",187767.62],["5137",165144.34],["5323",164583],["5321",128514],["5168",128482.03],["5166",107890],["5139",105947.35],["5021",71682],["6125",59895],["5179",53280],["5156",48458],["5141",48417.02],["5153",45438.64],["5499",39380],["5162",38309.49],["6119",36300],["5151",25653],["5123",23645.82],["5362",22000],["5194",18160.1],["5175",14938],["6121",13524.53],["5167",9994],["5038",6242],["5132",6164],["5173",4961],["5131",1980],["5161",1004],["5136",670],["5164",379]],"economic_expenditure_total_czk":7290165.79,"economic_financing":[["8115",-7512000.35],["8901",400963],["8124",-267000]],"economic_financing_total_czk":-7378037.35,"economic_revenue":[["1211",4888992.77],["1121",2630271.01],["1111",1780614.44],["4222",1213787.44],["1511",1102441.53],["1345",442354],["2141",436537.26],["1113",346561.24],["2132",323652],["3111",295426],["1122",268170],["2324",223393.43],["1112",171224.29],["2131",153735.09],["4112",129300],["1386",95762.15],["1387",37542.52],["2321",34142],["2111",24104],["1341",23575],["4111",20038],["2119",17700],["2322",4502],["2212",2000],["1361",1000],["2328",699],["1381",677.97]],"economic_revenue_total_czk":14668203.14,"purpose_expenditure":[["6171",2425167.19],["6112",1778345],["3722",862581.09],["3723",283880.52],["6399",268170],["2212",266902.3],["3631",244335.06],["6320",184764.82],["2292",164583],["3729",152421.59],["3745",94626],["3399",94084.3],["3636",68042],["3613",53377.47],["3111",49400],["5311",48682],["1014",43560],["2321",39544],["3635",36300],["3412",35583],["3639",25840.87],["6114",23745],["5512",22700],["3612",7092.78],["3421",4900],["3632",4132],["3726",4000],["6310",3002.8],["2219",403]],"purpose_expenditure_total_czk":7290165.79}},"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."}}}}