{"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:47733403","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"47733403","name":"Obec Sedlec","short_name":"Sedlec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":530271},"amounts":{"revenue_approved":1300000,"revenue_adjusted":3515912,"revenue_actual":3505558.81,"expense_approved":1300000,"expense_adjusted":2317900,"expense_actual":2282361.75,"tax_revenue":3079078.77,"nontax_revenue":194568.04,"capital_revenue":0,"transfer_revenue":231912,"current_expense":1923414.19,"capital_expense":358947.56,"budget_balance":1223197.06,"cash_current":13313348.15,"cash_previous":12090151.09},"ratios":{"revenue_execution":0.99705533,"expense_execution":0.98466791,"balance_to_revenue":0.34893069,"cash_to_expense":5.83314549,"cash_yoy":0.10117302,"capital_expense_share":0.15727023,"transfer_revenue_share":0.0661555},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/47733403/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/47733403"},"seo":{"slug":"sedlec-47733403","path":"/cz/municipalities/sedlec-47733403/"},"population":{"value":110,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1300000,"expenditure_czk":1300000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":3515912,"expenditure_czk":2317900,"financing_czk":-1198012,"balance_czk":1198012},{"stage":"actual","revenue_czk":3505558.81,"expenditure_czk":2282361.75,"financing_czk":-1223197.06,"balance_czk":1223197.06}],"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":[["5169",285000],["5023",240000],["5139",228500],["5171",172000],["5168",116000],["5154",70000],["5021",40000],["5032",30000],["5163",23500],["5162",15000],["5321",12000],["5194",11000],["5156",10000],["5222",10000],["5159",7000],["5175",5000],["5323",5000],["5229",4500],["5173",4000],["5362",4000],["5019",3000],["5134",2500],["5136",2000]],"economic_expenditure_total_czk":1300000,"economic_revenue":[["1211",474000],["1121",250000],["1111",230000],["1511",200000],["4112",60100],["2131",40000],["1113",25000],["1112",10000],["2111",5000],["1386",3000],["2141",2000],["1341",900]],"economic_revenue_total_czk":1300000,"purpose_expenditure":[["6171",409000],["6112",270000],["1031",160000],["3722",107000],["3326",100000],["3613",57000],["3319",50000],["3631",45000],["1036",28000],["3745",27000],["2321",13000],["5512",7000],["2292",5000],["3419",5000],["3721",5000],["6310",4500],["2212",3000],["3429",3000],["3314",1500]],"purpose_expenditure_total_czk":1300000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",771000],["5023",336000],["6122",257000],["5168",142500],["5139",127000],["5154",106000],["6121",103000],["5021",85000],["5365",69300],["5137",54000],["5032",48000],["5366",38000],["5175",36600],["5171",36000],["5194",18000],["5162",17000],["5136",12000],["5229",10500],["5019",10000],["5903",10000],["5163",7500],["5323",6000],["5222",5000],["5156",4000],["5173",4000],["5362",2000],["5161",1000],["5321",1000],["5038",500]],"economic_expenditure_total_czk":2317900,"economic_financing":[["8115",-1198012]],"economic_financing_total_czk":-1198012,"economic_revenue":[["1211",1212000],["1121",648000],["1511",531000],["1111",440000],["4116",127612],["2111",123000],["1113",86000],["4112",71800],["1122",69300],["2131",64000],["1112",43000],["4111",32500],["1386",24000],["1345",20000],["1387",10000],["2324",10000],["2132",1000],["2141",1000],["1341",900],["1361",500],["1381",200],["1382",100]],"economic_revenue_total_czk":3515912,"purpose_expenditure":[["6171",449000],["6112",384000],["3421",257000],["3319",234000],["1031",215000],["3745",186000],["3722",168000],["3326",103000],["2219",72000],["6399",69300],["6402",38000],["3631",34000],["1036",28000],["6114",23100],["2212",10000],["2321",10000],["5213",10000],["2292",6000],["6310",5500],["3412",5000],["3749",4000],["3639",3000],["3613",2000],["5512",2000]],"purpose_expenditure_total_czk":2317900},"actual":{"economic_expenditure":[["5169",767559.41],["5023",335114],["6122",256805],["5168",141570],["5139",124281.95],["5154",104628.51],["6121",102142.56],["5021",84130],["5365",69300],["5137",52775.19],["5032",47424],["5366",37561.23],["5175",34156.42],["5171",33406.41],["5194",17374],["5162",16866.87],["5136",11300],["5229",10000],["5019",8937],["5163",7315.2],["5323",5763],["5222",4200],["5173",3796],["5156",3775],["5362",1472],["5038",400],["5161",288],["5321",20]],"economic_expenditure_total_czk":2282361.75,"economic_financing":[["8115",-1222080.06],["8901",-1117]],"economic_financing_total_czk":-1223197.06,"economic_revenue":[["1211",1211827.6],["1121",647496.32],["1511",530127.68],["1111",439808.97],["4116",127612],["2111",121480],["1113",85699.99],["4112",71800],["1122",69300],["2131",62750],["1112",42228.9],["4111",32500],["1386",23582.24],["1345",18788],["1387",9247.31],["2324",8838],["2132",1000],["1341",510],["2141",500.04],["1361",250],["1381",197.06],["1382",14.7]],"economic_revenue_total_czk":3505558.81,"purpose_expenditure":[["6171",439439.04],["6112",382538],["3421",256805],["3319",230369.54],["1031",214533.95],["3745",184051.73],["3722",167051.98],["3326",102142.56],["2219",71672],["6399",69300],["6402",37561.23],["3631",32750.51],["1036",28000],["6114",22041.5],["2321",9657.01],["2212",9377.5],["6310",5963.2],["2292",5763],["3412",4200],["3749",3860],["3639",2450],["3613",1634],["5512",1200]],"purpose_expenditure_total_czk":2282361.75}},"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."}}}}