{"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:00842346","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00842346","name":"Obec Sazomín","short_name":"Sazomín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":588237},"amounts":{"revenue_approved":14125000,"revenue_adjusted":12701670,"revenue_actual":8123716.6,"expense_approved":14125000,"expense_adjusted":13087670,"expense_actual":8490519.88,"tax_revenue":5913303.16,"nontax_revenue":1310635.94,"capital_revenue":19057.5,"transfer_revenue":880720,"current_expense":6786462.08,"capital_expense":1704057.8,"budget_balance":-366803.28,"cash_current":11035385.11,"cash_previous":11402188.39},"ratios":{"revenue_execution":0.63957862,"expense_execution":0.6487419,"balance_to_revenue":-0.04515215,"cash_to_expense":1.2997302,"cash_yoy":-0.03216955,"capital_expense_share":0.20070123,"transfer_revenue_share":0.10841343},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00842346/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00842346"},"seo":{"slug":"sazomin","path":"/cz/municipalities/sazomin/"},"population":{"value":269,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14125000,"expenditure_czk":14125000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":12701670,"expenditure_czk":13087670,"financing_czk":386000,"balance_czk":-386000},{"stage":"actual","revenue_czk":8123716.6,"expenditure_czk":8490519.88,"financing_czk":366803.28,"balance_czk":-366803.28}],"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",2886000],["5171",2825000],["5139",1330000],["5023",1150000],["5021",1070000],["6121",850000],["5011",700000],["5362",652000],["5137",565000],["5154",450000],["5032",390000],["5363",250000],["5365",100000],["6122",100000],["5194",85000],["5153",70000],["5166",60000],["5179",60000],["5323",60000],["5031",50000],["5175",50000],["5156",49000],["5134",45000],["5163",45000],["5138",30000],["5172",30000],["5182",30000],["5901",30000],["5131",20000],["5141",20000],["5167",20000],["5222",15000],["5173",10000],["5162",7000],["5168",5000],["5221",5000],["5229",5000],["5161",2000],["5019",1000],["5038",1000],["5039",1000],["5136",1000]],"economic_expenditure_total_czk":14125000,"economic_revenue":[["1211",2700000],["2131",2490000],["1121",1500000],["2111",1485000],["1111",1200000],["1122",1100000],["4216",800000],["3111",410000],["1511",380000],["2132",370000],["4116",250000],["1345",180000],["1113",170000],["2139",150000],["4222",150000],["2324",140000],["1112",100000],["4113",90000],["4112",75000],["4111",70000],["2310",50000],["2112",40000],["2119",40000],["4122",40000],["1386",30000],["1382",20000],["1387",20000],["2141",20000],["1341",15000],["1334",10000],["2142",10000],["2321",10000],["2212",8000],["1361",2000]],"economic_revenue_total_czk":14125000,"purpose_expenditure":[["3639",2600000],["6112",1500000],["2321",1200000],["1032",1000000],["6399",1000000],["2212",800000],["3633",800000],["6171",650000],["3631",500000],["2219",400000],["2310",400000],["3722",380000],["3399",370000],["3412",350000],["3392",300000],["3744",300000],["3421",250000],["3723",220000],["3745",200000],["3635",150000],["3319",140000],["3725",140000],["5213",80000],["2292",60000],["5299",50000],["6114",50000],["3419",40000],["3721",40000],["5512",30000],["6409",30000],["3525",20000],["6221",20000],["6310",20000],["6320",20000],["4379",15000]],"purpose_expenditure_total_czk":14125000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",2133076],["5171",2042363],["5139",1161575],["5023",1145000],["6121",963000],["6123",862500],["5021",785000],["5011",545000],["5137",504950],["5154",423000],["6122",320800],["5151",280000],["5365",267750],["5031",258800],["5362",200977],["5032",181800],["5153",181700],["5194",90493],["5363",87000],["5136",69605],["5163",66467],["5175",62720],["5166",60000],["5323",60000],["5156",49100],["5019",45920],["5134",44000],["5168",31648],["5222",28000],["5901",25962],["5131",20000],["5138",20000],["5162",16000],["5167",10542],["5173",10000],["5039",9074],["5179",8510],["5329",5000],["5909",4038],["5038",4000],["5161",2000],["5132",300]],"economic_expenditure_total_czk":13087670,"economic_financing":[["8115",386000]],"economic_financing_total_czk":386000,"economic_revenue":[["1211",2700000],["2131",2490000],["1121",1500000],["2111",1485000],["1111",1200000],["4216",450000],["3111",410000],["1511",380000],["2132",370000],["1122",267750],["1345",180000],["1113",170000],["2139",150000],["4222",150000],["2324",140000],["1112",100000],["4122",100000],["4116",76420],["4112",71800],["2310",50000],["2112",40000],["2119",40000],["1386",33200],["4111",32500],["1382",20000],["1387",20000],["2141",20000],["1341",15000],["1334",10000],["2142",10000],["2321",10000],["2212",8000],["1361",2000]],"economic_revenue_total_czk":12701670,"purpose_expenditure":[["3639",2378200],["6112",1500000],["5512",910000],["2321",700000],["6171",650000],["2212",615000],["6399",553427],["3631",500000],["3421",497000],["2219",400000],["2310",400000],["1032",396000],["3722",380000],["3399",370000],["3412",350000],["3392",300000],["3612",293000],["3314",258800],["3744",257750],["3723",220000],["3745",200000],["3635",150000],["3725",140000],["3319",120000],["3633",100000],["5213",80000],["2292",60000],["5299",50000],["6114",50000],["3419",40000],["3721",40000],["6409",30000],["3525",20000],["6221",20000],["6310",20000],["6320",20000],["4379",15000],["3111",3493]],"purpose_expenditure_total_czk":13087670},"actual":{"economic_expenditure":[["5171",1549433.86],["5023",1017050],["5169",961212.2],["6123",862388],["6121",645984.8],["5154",408140.43],["5021",372349],["5137",316609.8],["5139",291179.04],["5151",279229],["5365",267750],["5011",239820],["5031",224098],["5362",196211],["6122",195685],["5153",173139.46],["5032",122658],["5175",60629.25],["5136",52966],["5019",45047.44],["5194",35273.8],["5163",31841.8],["5156",31063],["5168",30783.9],["5166",24150],["5222",10700],["5162",10589.86],["5039",8984.05],["5179",8509.08],["5363",5000],["5329",4260],["5038",3770],["5167",1621],["5134",1236.1],["5173",708],["5132",285.76],["5161",163],["5909",0.25]],"economic_expenditure_total_czk":8490519.88,"economic_financing":[["8115",385622.28],["8901",-18819]],"economic_financing_total_czk":366803.28,"economic_revenue":[["1211",2499543.07],["1121",1334560.55],["1111",904718.51],["2111",709432.4],["4216",450000],["1511",406968],["1122",267750],["2131",205082],["1113",176722.48],["2139",163924],["1345",161750],["2132",161700],["4222",150000],["4122",100000],["1112",87055.7],["4116",76420],["4112",71800],["2324",59321.54],["1386",48597.39],["4111",32500],["1387",19060.92],["3111",19057.5],["2321",5000],["1341",4100],["2310",3600],["1361",2020],["2142",1576],["2141",1000],["1381",412.82],["1382",43.72]],"economic_revenue_total_czk":8123716.6,"purpose_expenditure":[["3639",1770493.8],["6112",1317129.49],["5512",909007.26],["6171",559774.73],["6399",466756],["2321",374761.64],["3421",353650.8],["2310",324235.44],["3612",292688.08],["3314",249842.81],["3412",235109.13],["3399",198468.91],["3392",184140.25],["3722",156980.22],["3723",153341.91],["1032",142280.83],["3631",136859.65],["3725",130961.21],["2212",108586.61],["3319",97375],["2219",85867.6],["3745",74019.7],["3744",70034.8],["3633",49925.81],["6114",16815],["3721",12880.15],["3419",7523],["6310",7516.8],["3111",3493],["6409",0.25]],"purpose_expenditure_total_czk":8490519.88}},"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."}}}}