{"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:00254959","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00254959","name":"Obec Sadov","short_name":"Sadov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":555533},"amounts":{"revenue_approved":41835000,"revenue_adjusted":46922363.77,"revenue_actual":48127503.9,"expense_approved":54196000,"expense_adjusted":54534720,"expense_actual":52441595.97,"tax_revenue":28406923.96,"nontax_revenue":2329136.17,"capital_revenue":124080,"transfer_revenue":17267363.77,"current_expense":18723432.45,"capital_expense":33718163.52,"budget_balance":-4314092.07,"cash_current":9326299.79,"cash_previous":13640240.86},"ratios":{"revenue_execution":1.0256837,"expense_execution":0.96161851,"balance_to_revenue":-0.08963881,"cash_to_expense":0.17784165,"cash_yoy":-0.31626575,"capital_expense_share":0.64296601,"transfer_revenue_share":0.3587837},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00254959/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00254959"},"seo":{"slug":"sadov","path":"/cz/municipalities/sadov/"},"population":{"value":1300,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":41835000,"expenditure_czk":54196000,"financing_czk":12361000,"balance_czk":-12361000},{"stage":"revised","revenue_czk":46922363.77,"expenditure_czk":54534720,"financing_czk":7612356.23,"balance_czk":-7612356.23},{"stage":"actual","revenue_czk":48127503.9,"expenditure_czk":52441595.97,"financing_czk":4314092.07,"balance_czk":-4314092.07}],"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",30850000],["5171",4710000],["5169",3930000],["6122",2550000],["5011",2050000],["5023",2000000],["5031",995000],["5154",945000],["5137",650000],["5139",535000],["5021",460000],["5032",430000],["5499",406000],["5329",350000],["5365",300000],["5151",296000],["5222",280000],["5163",263000],["5153",247000],["5166",200000],["5168",200000],["5901",200000],["5492",165000],["5172",130000],["5156",110000],["5173",105000],["6130",100000],["5175",95000],["5162",85000],["5909",85000],["5194",55000],["5903",50000],["5167",48000],["5122",40000],["5132",40000],["5164",37000],["5136",35000],["5179",30000],["5339",26000],["5221",20000],["5229",20000],["5321",20000],["5134",15000],["5038",12000],["5161",10000],["5192",5000],["5363",5000],["5041",2000],["5131",2000],["5176",2000]],"economic_expenditure_total_czk":54196000,"economic_financing":[["8123",10000000],["8115",2361000]],"economic_financing_total_czk":12361000,"economic_revenue":[["1211",11700000],["4213",10880000],["1121",6000000],["1111",4200000],["1511",1900000],["2132",1110000],["1345",950000],["1113",760000],["2111",737000],["3111",600000],["1122",500000],["4216",450000],["4222",450000],["4112",400000],["1112",360000],["1356",280000],["1335",110000],["1386",100000],["1381",50000],["2324",47000],["1341",44000],["1361",40000],["2131",40000],["2149",40000],["2141",30000],["1334",20000],["1342",20000],["2119",10000],["2112",5000],["2139",2000]],"economic_revenue_total_czk":41835000,"purpose_expenditure":[["3639",11345000],["2212",11300000],["2219",6867000],["6171",3690000],["6112",3092000],["3745",2865000],["3612",2705000],["5512",1526000],["3631",1295000],["3412",1185000],["3319",1068000],["3722",950000],["3723",900000],["2321",865000],["3399",525000],["3113",500000],["3419",440000],["3421",320000],["3322",300000],["3633",300000],["6399",300000],["1032",260000],["3635",250000],["3632",240000],["2310",200000],["6320",200000],["3613",133000],["3326",110000],["3314",95000],["3721",70000],["3725",50000],["3729",50000],["3741",50000],["5213",50000],["4351",40000],["4341",20000],["6310",15000],["2221",10000],["3341",10000],["3121",5000]],"purpose_expenditure_total_czk":54196000},"revised":{"economic_expenditure":[["6121",29556555.81],["5169",4896671.27],["5171",3940986.21],["6122",3616744.19],["5011",2147800],["5023",2000000],["5154",1255111],["5031",1029936.86],["5021",541965.26],["5139",467453.78],["5137",428259.55],["5032",402869.9],["5499",398900],["6119",326700],["5151",316501.82],["5365",300000],["5222",299100],["5163",264000],["5153",258200],["5166",214825],["6349",210000],["5175",183232],["5901",181000],["5492",166000],["5168",150000],["5329",127409.39],["5162",117440.83],["5173",101717],["5164",98371.2],["5156",91200],["5194",55000],["5903",50000],["5122",40000],["5179",31840],["5339",26000],["5167",22800],["5364",22590.61],["5136",22400],["5221",20000],["5229",20000],["5321",20000],["6353",20000],["5038",15609.32],["5134",15000],["5132",14500],["5161",10802],["5909",10500],["5362",6000],["5363",5241],["5172",5000],["5192",5000],["5199",3186],["5041",2000],["5176",2000],["5131",300]],"economic_expenditure_total_czk":54534720,"economic_financing":[["8123",10000000],["8115",-2387643.77]],"economic_financing_total_czk":7612356.23,"economic_revenue":[["4213",11780008.37],["1211",11700000],["1121",6000000],["4216",4338257.38],["1111",4200000],["1511",1900000],["2132",1110000],["1345",950000],["1113",760000],["2111",737000],["3111",600000],["4116",530898.02],["1122",500000],["4112",398200],["1112",360000],["1356",280000],["4222",140000],["1335",110000],["1386",100000],["4111",65000],["1381",50000],["2324",47000],["1341",44000],["1361",40000],["2131",40000],["2149",40000],["2141",30000],["1334",20000],["1342",20000],["4122",15000],["2119",10000],["2112",5000],["2139",2000]],"economic_revenue_total_czk":46922363.77,"purpose_expenditure":[["3639",12854026.08],["2219",8367884.2],["2212",7789739.28],["3745",3863309.48],["6171",3858650.39],["6112",2992000],["3723",1960000],["3412",1646911.48],["3612",1603500],["5512",1556161.47],["3631",1347898.74],["3722",950000],["3319",941002],["3399",508500],["3419",467000],["3633",458920],["3635",375200],["3613",300950],["6399",300000],["1032",277325],["2341",275880],["2115",254100],["2321",234342.5],["6320",219000],["2310",205069.06],["3322",195486],["3632",143640.55],["3326",110000],["3314",95000],["6114",65000],["4351",57570.84],["5213",50000],["3113",45062.32],["3721",31000],["3741",30000],["6402",22590.61],["3421",20000],["4341",20000],["6310",15000],["2221",10000],["3341",10000],["3121",5000],["3729",1000],["3900",1000]],"purpose_expenditure_total_czk":54534720},"actual":{"economic_expenditure":[["6121",29544719.33],["5169",4568120.28],["6122",3616744.19],["5171",3505544.21],["5011",2146025],["5023",1992533],["5154",1243708.05],["5031",1027824],["5021",482430],["5032",393327],["5499",332625],["6119",326700],["5137",320704.91],["5151",306712.71],["5139",290470.84],["5222",281050.67],["5153",234592],["5163",229360],["6349",210000],["5365",178080],["5175",173119.2],["5168",148733.55],["5492",130584],["5329",127400],["5162",111856.31],["5166",108745],["5173",87535],["5164",76027.4],["5156",74824.35],["5339",25810],["5364",22590.61],["6353",20000],["5136",19055],["5321",16500],["5221",11619],["5167",11140],["5038",9854],["5161",8415.2],["5362",6000],["5179",5836],["5229",5000],["5132",4230.16],["5199",3186],["5041",2000],["5131",264]],"economic_expenditure_total_czk":52441595.97,"economic_financing":[["8117",5764387],["8115",-1469807.93],["8901",19513]],"economic_financing_total_czk":4314092.07,"economic_revenue":[["4213",11780008.37],["1211",11742339.23],["1121",6290264.44],["1111",4460738.31],["4216",4338257.38],["1511",2896228.62],["2132",1251781],["2111",896673],["1113",831143.99],["1345",699370],["4116",530898.02],["1112",409957.1],["4112",398200],["1356",371585.1],["1386",229160.45],["1122",178080],["4222",140000],["3111",124080],["1335",107077.01],["1387",89815.48],["4111",65000],["2119",48500],["2141",38529.17],["2149",38018],["1341",37384],["2131",34185],["1334",27636.85],["1361",22610],["2324",19000],["4122",15000],["1342",11729],["2329",1920],["1381",1804.38],["2460",500],["2112",30]],"economic_revenue_total_czk":48127503.9,"purpose_expenditure":[["3639",12813368.58],["2219",8318253.44],["2212",7757010.78],["3745",3799913.69],["6171",3513869.62],["6112",2818814.31],["3723",1955712.8],["3412",1646311.1],["5512",1478940.9],["3612",1472365.18],["3631",1334453.38],["3722",941973.33],["3319",792815.46],["3633",458920],["3419",449000],["3635",326700],["3399",319874.5],["3613",286887],["2341",275880],["2115",254100],["1032",250803],["2321",232139.9],["6320",218461],["2310",193232.58],["6399",178080],["6114",59130.74],["4351",57570.84],["3314",56404],["3322",38233.68],["3113",30730],["3721",30188.55],["3741",29400],["6402",22590.61],["3632",16000],["6310",10899],["3421",1298],["3900",1000],["3341",270]],"purpose_expenditure_total_czk":52441595.97}},"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."}}}}