{"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:00268186","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00268186","name":"Obec Sázavka","short_name":"Sázavka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":569429},"amounts":{"revenue_approved":9244500,"revenue_adjusted":13049120.27,"revenue_actual":12661681.23,"expense_approved":10344500,"expense_adjusted":16754150,"expense_actual":15261485.31,"tax_revenue":8826257.82,"nontax_revenue":932952.14,"capital_revenue":1600,"transfer_revenue":2900871.27,"current_expense":8285244.14,"capital_expense":6976241.17,"budget_balance":-2599804.08,"cash_current":11430059.21,"cash_previous":14002642.44},"ratios":{"revenue_execution":0.97030918,"expense_execution":0.91090776,"balance_to_revenue":-0.20532851,"cash_to_expense":0.74894802,"cash_yoy":-0.18372127,"capital_expense_share":0.45711417,"transfer_revenue_share":0.22910633},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00268186/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00268186"},"seo":{"slug":"sazavka","path":"/cz/municipalities/sazavka/"},"population":{"value":321,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9244500,"expenditure_czk":10344500,"financing_czk":1100000,"balance_czk":-1100000},{"stage":"revised","revenue_czk":13049120.27,"expenditure_czk":16754150,"financing_czk":3705029.73,"balance_czk":-3705029.73},{"stage":"actual","revenue_czk":12661681.23,"expenditure_czk":15261485.31,"financing_czk":2599804.08,"balance_czk":-2599804.08}],"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",4641000],["5171",919895],["5169",855000],["5023",750000],["5011",650000],["5331",550000],["5154",285000],["5031",275000],["5021",231000],["5139",210000],["6130",200000],["5137",150000],["5153",150000],["5032",145000],["5168",75000],["5156",70000],["5163",70000],["5365",30000],["5173",17000],["5192",17000],["5136",15000],["5175",15000],["5162",12000],["5166",10000],["5329",1605]],"economic_expenditure_total_czk":10344500,"economic_financing":[["8115",1100000]],"economic_financing_total_czk":1100000,"economic_revenue":[["1211",3500000],["1121",1900000],["1111",1300000],["1511",850000],["2111",640000],["1113",350000],["1345",241800],["2324",120000],["1112",100000],["4112",77000],["1386",60000],["2132",45600],["4111",30000],["2131",20000],["1341",5100],["1361",5000]],"economic_revenue_total_czk":9244500,"purpose_expenditure":[["6171",6383895],["6112",775000],["3113",550000],["2310",365000],["3412",350000],["3722",350000],["3319",265000],["3631",250000],["3723",250000],["2411",237000],["2212",140000],["3745",115000],["5512",85000],["3632",70000],["3314",65000],["2321",60000],["3399",17000],["3721",15000],["3639",1605]],"purpose_expenditure_total_czk":10344500},"revised":{"economic_expenditure":[["6121",5548631],["5169",2241900],["5171",1055595],["6130",950000],["6122",833487],["5023",813600],["5341",700000],["5011",654000],["5331",650000],["5336",608960],["5021",381469],["5139",359276],["5031",354000],["5137",305000],["5154",289500],["5365",223670],["5032",150500],["5153",150000],["5168",75000],["5163",71000],["5156",70000],["5222",45000],["5175",30271],["5364",26000],["5162",22200],["5194",21600],["5173",18200],["5192",17000],["5136",15000],["5221",15000],["5134",10000],["5166",10000],["5179",10000],["5141",8000],["5492",6000],["5038",5000],["5039",3350],["5161",2781],["5329",1610],["5191",1000],["5164",550]],"economic_expenditure_total_czk":16754150,"economic_financing":[["8115",3705029.73]],"economic_financing_total_czk":3705029.73,"economic_revenue":[["1211",3728000],["4116",2513900.27],["1121",2000000],["1111",1375000],["1511",850000],["2111",777900],["1113",350000],["1345",241800],["2324",213000],["1122",190470],["2141",156300],["4222",155000],["1112",131000],["4122",80000],["4112",77000],["1386",73500],["2132",45600],["4111",30000],["1387",28500],["2131",20000],["1341",5550],["1361",5000],["3111",1600]],"economic_revenue_total_czk":13049120.27,"purpose_expenditure":[["6171",8689845],["3113",1258960],["3745",967687],["2310",851720],["6112",838800],["3723",732711],["6330",700000],["3412",541500],["3722",350000],["3319",272300],["3631",250000],["2321",247200],["2411",241000],["6399",190470],["5512",150000],["2212",140000],["3632",135500],["3314",67000],["3399",57200],["6402",26000],["6114",23047],["3721",20600],["3639",1610],["6310",1000]],"purpose_expenditure_total_czk":16754150},"actual":{"economic_expenditure":[["6121",5207498.47],["5169",2025090.96],["6130",942727],["6122",826015.7],["5023",813565],["5341",700000],["5331",650000],["5336",608960],["5171",574113.47],["5011",527041],["5021",373372],["5031",328866],["5137",291055.2],["5139",279332.36],["5154",258025.07],["5365",223518],["5032",135213],["5153",133224.69],["5168",56447.93],["5222",45000],["5156",38858.99],["5163",36865.34],["5175",29636.58],["5364",25703.74],["5194",21590],["5162",18158.53],["5173",15521],["5221",15000],["5136",11882],["5179",8726],["5134",7356.76],["5141",7172.33],["5166",6220],["5492",6000],["5039",3349.19],["5161",2747],["5038",2480],["5321",2000],["5329",1610],["5191",1000],["5164",542]],"economic_expenditure_total_czk":15261485.31,"economic_financing":[["8117",9000000],["8115",-3400195.92],["8118",-3000000]],"economic_financing_total_czk":2599804.08,"economic_revenue":[["1211",3727755.53],["4116",2513900.27],["1121",1996608.76],["1111",1374875.48],["1511",790803.01],["2111",516973],["1113",263843.01],["1345",239157],["2324",212869.12],["1122",190470],["4222",155000],["2141",154448.02],["1112",130131.1],["4122",122471],["4112",77000],["1386",72740.11],["2132",45600],["4111",32500],["1387",28508.95],["1341",5550],["1361",5240],["2131",3062],["3111",1600],["1381",574.87]],"economic_revenue_total_czk":12661681.23,"purpose_expenditure":[["6171",8396832.42],["3113",1258960],["3745",935987.37],["6112",836764.54],["3723",732690.65],["6330",700000],["2310",651471.29],["3722",346081.69],["2321",243190.05],["3412",197080.38],["2411",193133.43],["6399",190470],["3631",122097.1],["3632",114559.51],["5512",79411],["3314",61577],["3319",55032],["3399",54761],["6402",25703.74],["6114",22460.19],["2212",20834.32],["3721",20523.63],["3639",1610],["6310",254]],"purpose_expenditure_total_czk":15261485.31}},"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."}}}}