{"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:00653373","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00653373","name":"OBEC SADOVÁ","short_name":"SADOVÁ","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Hradec Králové","municipality_code":573191},"amounts":{"revenue_approved":8350000,"revenue_adjusted":8613970.95,"revenue_actual":7931977.09,"expense_approved":6660000,"expense_adjusted":7229895,"expense_actual":5512990.48,"tax_revenue":6677605.3,"nontax_revenue":1146271.79,"capital_revenue":0,"transfer_revenue":108100,"current_expense":4948104.48,"capital_expense":564886,"budget_balance":2418986.61,"cash_current":10957147.83,"cash_previous":8538161.22},"ratios":{"revenue_execution":0.92082701,"expense_execution":0.76252705,"balance_to_revenue":0.30496641,"cash_to_expense":1.98751438,"cash_yoy":0.2833147,"capital_expense_share":0.10246453,"transfer_revenue_share":0.01362838},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00653373/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00653373"},"seo":{"slug":"sadova","path":"/cz/municipalities/sadova/"},"population":{"value":316,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8350000,"expenditure_czk":6660000,"financing_czk":-1690000,"balance_czk":1690000},{"stage":"revised","revenue_czk":8613970.95,"expenditure_czk":7229895,"financing_czk":-1384075.95,"balance_czk":1384075.95},{"stage":"actual","revenue_czk":7931977.09,"expenditure_czk":5512990.48,"financing_czk":-2418986.61,"balance_czk":2418986.61}],"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",1250000],["5011",1230000],["5023",950000],["5169",934000],["5031",295000],["5171",285000],["5154",255000],["5365",201000],["5032",190000],["5139",170000],["6130",100000],["5153",98000],["5021",92000],["5156",72000],["5163",62969],["5168",60000],["5151",50000],["6119",50000],["5175",46000],["5222",45000],["5321",45000],["5194",40000],["5364",28911],["5329",22120],["5221",17000],["5134",15000],["5167",15000],["5162",13000],["5339",10000],["5903",10000],["5038",5000],["5136",2000],["5161",1000]],"economic_expenditure_total_czk":6660000,"economic_financing":[["8115",-1690000]],"economic_financing_total_czk":-1690000,"economic_revenue":[["1211",2800000],["1121",1500000],["1111",1100000],["1511",700000],["2111",555000],["2132",470000],["1345",240000],["1113",220000],["1122",200000],["2141",200000],["2324",90000],["4112",75600],["1112",60000],["2310",60000],["1386",35000],["1387",15000],["2142",12000],["2131",10000],["1341",7000],["1361",400]],"economic_revenue_total_czk":8350000,"purpose_expenditure":[["6171",1067000],["3745",1055000],["6112",1035000],["2341",700000],["2219",320000],["1032",315000],["2212",280000],["3722",260000],["3631",225000],["6399",200000],["3612",180000],["3399",168000],["3635",150000],["3639",129120],["3613",125000],["2321",90000],["5512",60000],["6320",55000],["3419",35000],["6402",28911],["3421",25000],["3744",21000],["1031",20000],["3721",20000],["3319",18000],["3412",15000],["6310",12969],["3111",10000],["3341",10000],["3429",10000],["4359",10000],["5213",10000]],"purpose_expenditure_total_czk":6660000},"revised":{"economic_expenditure":[["6121",1330000],["5011",1230000],["5023",993744],["5169",985347],["5171",345000],["5031",295000],["5154",255000],["5365",207010],["5139",197290],["5032",194448],["5153",140000],["6119",133100],["5021",120500],["6130",100000],["5321",75000],["5156",72000],["5194",70000],["5151",65000],["5163",62969],["5168",60000],["5175",47800],["5222",45000],["5339",38000],["5364",28911],["5329",22120],["5164",19272],["5221",17000],["5134",15000],["5167",15000],["5162",13000],["5903",10000],["6322",10000],["5137",6184],["5038",5000],["5132",2000],["5136",2000],["5173",1200],["5161",1000]],"economic_expenditure_total_czk":7229895,"economic_financing":[["8115",-1384075.95]],"economic_financing_total_czk":-1384075.95,"economic_revenue":[["1211",2800000],["1121",1500000],["1111",1100000],["1511",700000],["2111",611700],["2132",470000],["1345",240000],["1113",220000],["1122",206010],["2141",200000],["2324",140215.95],["2310",97200],["2322",81345],["4112",75600],["1112",60000],["1386",35000],["4111",32500],["1387",15000],["2142",12000],["2131",10000],["1341",7000],["1361",400]],"economic_revenue_total_czk":8613970.95,"purpose_expenditure":[["6112",1083192],["3745",1077735],["6171",1067000],["2341",700000],["2219",418739],["1032",315000],["2212",299272],["3722",290000],["3612",269000],["3631",225000],["6399",206010],["3399",193000],["3635",150000],["3639",129120],["3613",125000],["2321",90000],["5512",60000],["6320",55000],["3421",42000],["3319",35447],["3419",35000],["6114",32500],["5311",31000],["3117",30000],["3341",30000],["6402",28911],["3111",28000],["3412",25000],["3723",25000],["3744",21000],["1031",20000],["3721",20000],["6310",12969],["3113",10000],["3311",10000],["3429",10000],["3725",10000],["4359",10000],["5213",10000]],"purpose_expenditure_total_czk":7229895},"actual":{"economic_expenditure":[["5011",1232640],["5023",993744],["5169",691214.38],["6121",412010],["5031",305702],["5365",206010],["5032",200390],["5154",195554.43],["6119",133100],["5153",130634.68],["5171",119604.01],["5021",101460],["5139",92741.85],["5194",83359.5],["5321",70000],["5151",64529.84],["5156",57250.11],["5163",54445],["5175",46958.38],["5222",42100],["5168",39336.04],["5339",38000],["5364",28911],["5137",28311.68],["5134",24667],["5329",22120],["5164",19272],["5221",17000],["5162",13814.39],["5167",11289.3],["6322",10000],["6130",9776],["5136",6772],["5038",5107],["5362",2000],["5161",1255],["5132",960.89],["5173",950]],"economic_expenditure_total_czk":5512990.48,"economic_financing":[["8115",-2418986.61]],"economic_financing_total_czk":-2418986.61,"economic_revenue":[["1211",2661469.98],["1121",1424376.11],["1111",1052599.98],["1511",734167.62],["2132",467300],["1345",238500],["1122",206010],["2111",203271],["1113",188322.72],["2324",140209.95],["2141",135038.84],["2310",97105],["1112",92855.05],["2322",81345],["4112",75600],["1386",51896.05],["4111",32500],["1387",20339.59],["2142",12002],["2131",10000],["1341",6300],["1381",417.74],["1361",350],["1382",0.46]],"economic_revenue_total_czk":7931977.09,"purpose_expenditure":[["6112",1083192],["3745",1075615.92],["6171",681135.13],["2219",418470.29],["3722",279312.39],["3612",265065.26],["1032",255021.06],["2212",224975],["6399",206010],["3399",191863.23],["3635",145200],["3631",117164.12],["6320",52339],["5512",42328.04],["3639",40896],["3421",34097.4],["3319",33447],["3419",32100],["3117",30000],["6402",28911],["2321",28298.88],["3111",28000],["2341",27830],["5311",24010.66],["3341",19880.3],["6114",17920],["3412",16755],["3613",16672.21],["3723",14520],["3744",13970.32],["3721",13414.42],["3113",10000],["3311",10000],["3429",10000],["4359",10000],["3725",7362.85],["6310",7213]],"purpose_expenditure_total_czk":5512990.48}},"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."}}}}