{"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:00832570","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00832570","name":"Obec Sedlec","short_name":"Sedlec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":546721},"amounts":{"revenue_approved":31841800,"revenue_adjusted":26348800,"revenue_actual":24553576.76,"expense_approved":33782400,"expense_adjusted":35597000,"expense_actual":35584394.62,"tax_revenue":4669285.78,"nontax_revenue":457623.55,"capital_revenue":0,"transfer_revenue":19426667.43,"current_expense":3189422.75,"capital_expense":32394971.87,"budget_balance":-11030817.86,"cash_current":4089544.92,"cash_previous":8555608.64},"ratios":{"revenue_execution":0.93186698,"expense_execution":0.99964589,"balance_to_revenue":-0.44925503,"cash_to_expense":0.11492524,"cash_yoy":-0.52200421,"capital_expense_share":0.91037018,"transfer_revenue_share":0.79119501},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00832570/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00832570"},"seo":{"slug":"sedlec-00832570","path":"/cz/municipalities/sedlec-00832570/"},"population":{"value":207,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":31841800,"expenditure_czk":33782400,"financing_czk":1940600,"balance_czk":-1940600},{"stage":"revised","revenue_czk":26348800,"expenditure_czk":35597000,"financing_czk":9248200,"balance_czk":-9248200},{"stage":"actual","revenue_czk":24553576.76,"expenditure_czk":35584394.62,"financing_czk":11030817.86,"balance_czk":-11030817.86}],"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",30410000],["5023",591600],["5154",555000],["5169",437100],["5171",318000],["5011",295000],["5021",278000],["5141",160000],["5031",127000],["5032",100800],["5365",100000],["5139",93500],["5163",55000],["5168",49000],["5175",46500],["5364",41400],["5156",25000],["5137",21000],["5901",10000],["5194",8000],["5164",7000],["5903",7000],["5229",6000],["5019",5000],["5132",5000],["5162",5000],["5167",4000],["5151",3500],["5136",3000],["5173",3000],["5321",3000],["5038",2500],["5329",2200],["5039",1200],["5339",1100],["5133",1000],["5161",1000]],"economic_expenditure_total_czk":33782400,"economic_financing":[["8123",6500000],["8115",-4028100],["8124",-531300]],"economic_financing_total_czk":1940600,"economic_revenue":[["4216",24500000],["1211",2000000],["4222",2000000],["1121",1000000],["1111",620000],["4116",500000],["1511",450000],["1113",150000],["2141",150000],["1345",140000],["1122",100000],["2324",70000],["2132",54100],["1112",50000],["1386",25000],["1387",10000],["2131",8200],["1341",5000],["1381",5000],["2111",3500],["1349",500],["1361",500]],"economic_revenue_total_czk":31841800,"purpose_expenditure":[["2321",30000000],["6112",649900],["6171",604700],["3745",432500],["2212",305000],["3631",302000],["2219",301000],["3722",232200],["6310",190000],["3725",125000],["2141",107000],["3399",101000],["6399",100000],["2419",80000],["3639",60000],["6402",41400],["3726",32000],["6320",25000],["3314",23600],["3341",18600],["3723",10000],["5212",10000],["5213",8000],["2329",7500],["3721",7000],["6409",6000],["3319",2000],["2341",1000]],"purpose_expenditure_total_czk":33782400},"revised":{"economic_expenditure":[["6121",32275300],["5023",591600],["5141",533500],["5169",361900],["5021",351600],["5011",327300],["5154",285600],["5031",156800],["6130",111600],["5032",110300],["5365",85700],["5175",63100],["5139",58600],["5163",51300],["5168",42900],["5364",41400],["5137",35900],["5156",19100],["5194",18900],["5171",13600],["5901",10000],["5123",8300],["5903",7000],["5019",5600],["5229",5200],["5164",3700],["5162",3000],["5321",3000],["5151",2800],["5038",2500],["5329",2100],["5039",1900],["5132",1200],["5167",1100],["5339",1100],["5133",1000],["5161",1000],["5173",500]],"economic_expenditure_total_czk":35597000,"economic_financing":[["8123",6597800],["8115",2683500],["8124",-33100]],"economic_financing_total_czk":9248200,"economic_revenue":[["4216",18500000],["4222",2000000],["1211",1892000],["1121",1012900],["1111",687000],["4116",604300],["1511",564100],["2324",222800],["1345",181500],["2141",164000],["1113",134000],["1122",86000],["4112",71800],["1112",66100],["2132",54100],["1386",37000],["4111",32500],["1387",14500],["2111",8700],["2131",8200],["1341",5000],["1381",1000],["1349",500],["1361",500],["2112",300]],"economic_revenue_total_czk":26348800,"purpose_expenditure":[["2321",30795100],["2219",1380000],["6112",646000],["6171",596800],["6310",564300],["3745",477500],["3722",162300],["3639",139300],["3725",136200],["2419",106200],["3399",92700],["6399",85700],["2141",81800],["3631",66900],["2329",55700],["6402",41400],["3726",32600],["3421",27100],["6114",23600],["6320",20500],["3314",19500],["3341",15300],["5212",10000],["5213",8000],["3723",5600],["6409",5200],["3319",1100],["2341",600]],"purpose_expenditure_total_czk":35597000},"actual":{"economic_expenditure":[["6121",32283397.87],["5023",591600],["5141",533475.76],["5169",361535.99],["5021",351529],["5011",327249],["5154",285456.17],["5031",156744],["6130",111574],["5032",110124],["5365",85680],["5175",62753.4],["5139",58355.38],["5163",51164.78],["5168",42770.11],["5364",41377],["5137",35663],["5156",19078.58],["5194",18895],["5171",13499.98],["5123",8281],["5019",5564],["5229",5118],["5164",3630],["5162",3000],["5321",3000],["5151",2688.6],["5038",2498],["5329",2060],["5039",1883],["5132",1132],["5167",1089],["5339",1045],["5161",988],["5173",495]],"economic_expenditure_total_czk":35584394.62,"economic_financing":[["8123",6597760.82],["8115",4466063.72],["8124",-33006.68]],"economic_financing_total_czk":11030817.86,"economic_revenue":[["4216",17264820.72],["1211",1891745.65],["4222",1453278],["1121",1012838.51],["1111",686995.15],["4116",604268.71],["1511",564055.58],["2324",222776.01],["1345",171768],["2141",163732.54],["1113",133876.23],["1122",85680],["4112",71800],["1112",66019.75],["2132",54012],["1386",36900.14],["4111",32500],["1387",14462.48],["2111",8660],["2131",8153],["1341",4200],["1361",450],["1381",294.29],["2112",290]],"economic_revenue_total_czk":24553576.76,"purpose_expenditure":[["2321",30803296.48],["2219",1380000],["6112",645934],["6171",596070.13],["6310",564210.54],["3745",477239.39],["3722",162183.44],["3639",139126],["3725",136121.41],["2419",106101.39],["3399",92614.23],["6399",85680],["2141",81656.72],["3631",66719.06],["2329",55660.31],["6402",41377],["3726",32598.86],["3421",27006.36],["6114",23482.57],["6320",20430],["3314",19410.59],["3341",15250.86],["3723",5508.28],["6409",5118],["3319",1089],["2341",510]],"purpose_expenditure_total_czk":35584394.62}},"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."}}}}