{"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:00234869","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234869","name":"Obec Sazená","short_name":"Sazená","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532801},"amounts":{"revenue_approved":8356589,"revenue_adjusted":9852603.5,"revenue_actual":9786068.48,"expense_approved":8356589,"expense_adjusted":9852603.5,"expense_actual":7598596.7,"tax_revenue":8336690.52,"nontax_revenue":1302463.46,"capital_revenue":0,"transfer_revenue":146914.5,"current_expense":6639843.98,"capital_expense":958752.72,"budget_balance":2187471.78,"cash_current":17352135.27,"cash_previous":15163403.49},"ratios":{"revenue_execution":0.99324696,"expense_execution":0.77122729,"balance_to_revenue":0.22352917,"cash_to_expense":2.28359735,"cash_yoy":0.14434304,"capital_expense_share":0.12617497,"transfer_revenue_share":0.01501262},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234869/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234869"},"seo":{"slug":"sazena","path":"/cz/municipalities/sazena/"},"population":{"value":360,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8356589,"expenditure_czk":8356589,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":9852603.5,"expenditure_czk":9852603.5,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":9786068.48,"expenditure_czk":7598596.7,"financing_czk":-2187471.78,"balance_czk":2187471.78}],"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",2187000],["5023",1085000],["5154",785000],["5171",717600],["5139",693000],["5011",610000],["5021",418000],["5031",408000],["5137",210000],["5153",210000],["5032",170000],["5122",140000],["5151",123400],["5901",116389],["5222",102000],["5163",65000],["5323",40000],["5194",35000],["5362",31000],["5175",27000],["5321",27000],["5173",26000],["5499",25000],["5162",24000],["5167",20000],["5166",10000],["5179",10000],["5132",8000],["5041",6540],["5223",6000],["5229",5200],["6122",4460],["5038",3000],["5136",3000],["5221",3000],["5161",2000]],"economic_expenditure_total_czk":8356589,"economic_revenue":[["1211",2814600],["1121",1500000],["1111",1000000],["1511",900000],["2111",824087],["1113",267902],["1345",267400],["2132",253000],["4112",116900],["1112",100000],["2324",90000],["2131",53800],["1386",35000],["4111",31500],["2343",26000],["1381",20000],["1387",20000],["3121",15000],["1341",6900],["2112",5000],["2321",5000],["2141",2000],["1361",1000],["2119",1000],["1343",500]],"economic_revenue_total_czk":8356589,"purpose_expenditure":[["6171",2007389],["2321",1500000],["6112",1410000],["3722",500000],["3745",500000],["3723",400000],["2212",300000],["3613",300000],["3612",270000],["3319",250000],["3639",250000],["3721",150000],["3631",120000],["3429",100000],["2292",40000],["3421",40000],["3412",35000],["5213",35000],["3326",30000],["6399",30000],["6114",25000],["3341",16000],["5512",15000],["6310",10000],["1014",7000],["3632",7000],["3330",6000],["1019",2000],["3599",1200]],"purpose_expenditure_total_czk":8356589,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",2004129.5],["5023",1085000],["6121",800000],["5154",760000],["5011",710505],["5139",702692],["5137",555000],["5171",522600],["5021",469100],["5031",463000],["5901",386000],["5153",210000],["5032",190000],["5122",140000],["5151",123400],["6122",104460],["5222",102000],["6130",92000],["5163",65000],["5162",64000],["5323",40000],["5194",35000],["5175",33003],["5362",31000],["5321",27000],["5173",25576],["5499",25000],["5339",20000],["5166",10000],["5167",10000],["5179",10000],["5132",8000],["5041",6540],["5223",6000],["5229",5200],["5038",3000],["5136",3000],["5221",3000],["5161",2398]],"economic_expenditure_total_czk":9852603.5,"economic_revenue":[["1211",3287200],["1121",1750000],["1511",1370000],["1111",1200000],["2111",854087],["2132",283000],["1345",268800],["1113",237902],["2324",122000],["1112",120000],["4112",116900],["1386",65000],["2131",53800],["4111",30014.5],["2343",26000],["1387",25000],["3121",12000],["1343",7500],["1341",6900],["2112",5000],["2321",5000],["2141",3500],["1381",1000],["2119",1000],["1361",900],["1382",100]],"economic_revenue_total_czk":9852603.5,"purpose_expenditure":[["6171",2668389],["2321",1500000],["6112",1410000],["3613",1110000],["3722",550000],["3745",500000],["3723",400000],["3639",345000],["3319",285000],["3612",270000],["3721",150000],["2212",140000],["3631",120000],["3429",100000],["2292",40000],["3421",40000],["3412",35000],["5213",35000],["6114",30014.5],["6399",30000],["3113",20000],["3341",16000],["5512",15000],["3326",10000],["6310",10000],["1014",7000],["3632",7000],["3330",6000],["1019",2000],["3599",1200]],"purpose_expenditure_total_czk":9852603.5,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["5169",1619472.12],["5023",838672],["6121",751012.72],["5011",708573],["5154",690218.7],["5137",466612.69],["5021",444285],["5031",439882],["5139",424036.79],["5151",205511],["5153",191373.75],["5032",155292],["6122",113740],["5222",100000],["6130",94000],["5171",86713.7],["5163",53254.87],["5362",-48543],["5162",43747],["5323",32217],["5194",32177.85],["5175",29886.31],["5499",27300],["5321",22125],["5339",20000],["5173",10728],["5132",9564.26],["5179",9005.94],["5223",6000],["5167",5391],["5229",4200],["5041",4066],["5038",3440],["5221",2896],["5136",1114],["5161",631]],"economic_expenditure_total_czk":7598596.7,"economic_financing":[["8115",-2188731.78],["8901",1260]],"economic_financing_total_czk":-2187471.78,"economic_revenue":[["1211",3297684.52],["1121",1764519.53],["1511",1357314.64],["1111",1195388.72],["2111",830185],["2132",273000],["1345",268800],["1113",233324.84],["2324",120689.63],["4112",116900],["1112",115035.15],["1386",64286.01],["2131",51201],["4111",30014.5],["1387",25197.14],["2343",24487.18],["1343",7312],["1341",6900],["2141",2900.65],["1381",519.86],["1361",400],["1382",8.11]],"economic_revenue_total_czk":9786068.48,"purpose_expenditure":[["6171",2150570.91],["6112",1151645],["2321",1009889.15],["3613",972517.24],["3722",517836.04],["3723",359845.84],["3639",311175],["3319",277390.05],["3745",266589.79],["3612",215523.26],["3721",105324.42],["3429",100000],["3631",65284.33],["6399",-48543],["2292",32217],["6114",30014.5],["3113",20000],["5512",15000],["3412",10800],["1014",6800],["3330",6000],["3632",5125],["3421",4717],["6310",4338.87],["3341",4066],["2212",3270.3],["3599",1200]],"purpose_expenditure_total_czk":7598596.7}},"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."}}}}