{"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:00239721","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00239721","name":"Město Sadská","short_name":"Sadská","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":537764},"amounts":{"revenue_approved":82247300,"revenue_adjusted":102564490.09,"revenue_actual":102861555.62,"expense_approved":93463088,"expense_adjusted":120728220.68,"expense_actual":111687955.9,"tax_revenue":84341832.78,"nontax_revenue":2823042.95,"capital_revenue":88220,"transfer_revenue":15608459.89,"current_expense":95760783.09,"capital_expense":15927172.81,"budget_balance":-8826400.28,"cash_current":4395583.42,"cash_previous":16358578.61},"ratios":{"revenue_execution":1.00289638,"expense_execution":0.92511888,"balance_to_revenue":-0.08580854,"cash_to_expense":0.03935593,"cash_yoy":-0.73129796,"capital_expense_share":0.14260421,"transfer_revenue_share":0.15174241},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00239721/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00239721"},"seo":{"slug":"sadska","path":"/cz/municipalities/sadska/"},"population":{"value":3272,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":82247300,"expenditure_czk":93463088,"financing_czk":11215788,"balance_czk":-11215788},{"stage":"revised","revenue_czk":102564490.09,"expenditure_czk":120728220.68,"financing_czk":18163730.59,"balance_czk":-18163730.59},{"stage":"actual","revenue_czk":102861555.62,"expenditure_czk":111687955.9,"financing_czk":8826400.28,"balance_czk":-8826400.28}],"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",19881053],["5171",18420000],["5011",15766000],["5331",13532000],["5031",4457000],["6121",2900000],["5154",2517000],["5023",2480000],["6123",1787000],["5032",1645500],["5222",1025000],["5139",850000],["5137",800000],["5163",786000],["5021",750000],["5499",747090],["5323",666865],["5221",539830],["5166",500000],["5168",460000],["5153",410000],["5903",319750],["5156",315000],["5194",300000],["5167",249000],["5162",228000],["5151",190000],["5161",190000],["5164",120000],["5134",110000],["5132",109000],["6122",100000],["5038",68000],["5179",67000],["5175",50000],["5172",30000],["5136",20000],["5173",20000],["5195",20000],["5133",12000],["5362",11000],["5192",10000],["5365",4000]],"economic_expenditure_total_czk":93463088,"economic_financing":[["8115",13500000],["8124",-2284212]],"economic_financing_total_czk":11215788,"economic_revenue":[["1211",33500000],["1121",16000000],["1111",11200000],["1511",7500000],["4112",3741300],["1113",2500000],["1345",2200000],["4131",1800000],["2324",1200000],["1112",750000],["1361",504000],["4216",450000],["1386",300000],["1387",150000],["1341",100000],["4121",90000],["2111",70000],["4132",60000],["1342",50000],["1381",50000],["1343",30000],["2141",2000]],"economic_revenue_total_czk":82247300,"purpose_expenditure":[["6171",19846023],["3113",7780000],["2219",7700000],["3722",6420000],["3322",6000000],["2212",5850000],["3631",5820000],["3745",4665000],["3392",3744000],["6112",3417000],["3725",3100000],["5311",3024000],["3111",2908000],["5512",2537000],["3639",2203000],["3632",1978500],["3429",1000000],["2292",666865],["3421",500000],["4351",487950],["6310",465000],["3412",400000],["3349",360000],["5213",319750],["2321",300000],["3399",300000],["3635",300000],["3742",250000],["3721",200000],["3723",200000],["3744",150000],["6320",135000],["1014",86000],["3319",80000],["2143",55000],["2310",55000],["2141",45000],["3549",30000],["3612",30000],["3743",30000],["3543",15000],["3341",10000]],"purpose_expenditure_total_czk":93463088},"revised":{"economic_expenditure":[["5171",33953792],["6121",16806850.2],["5011",16090778],["5169",16010277],["5331",13532000],["5031",4552352],["5023",2480000],["5154",1754463],["6123",1720098],["5032",1683886],["5336",1394514.48],["5222",1004000],["5139",942400],["5137",837577],["5021",823198],["5499",747090],["5323",683130],["5221",559830],["5168",529438],["5166",500000],["5163",421774],["5153",410000],["5141",385000],["5156",322806],["5903",319750],["5194",300000],["5365",254970],["6122",250000],["5162",234500],["5167",198185],["5161",190000],["5164",147770],["5151",124000],["5132",112000],["5134",79600],["5172",70000],["5038",69000],["5179",67000],["5175",54432],["5173",37000],["5136",20000],["5133",12000],["5362",11000],["5192",10474],["5195",8500],["6130",6500],["5019",4786],["5363",1500]],"economic_expenditure_total_czk":120728220.68,"economic_financing":[["8115",20447942.59],["8124",-2284212]],"economic_financing_total_czk":18163730.59,"economic_revenue":[["1211",33500000],["1121",16000000],["1111",11900000],["1511",7500000],["4216",5878055.53],["4213",5553550.2],["4116",4937294.36],["4112",3459000],["1113",2500000],["1345",2200000],["4131",1800000],["4122",1500000],["2324",1231385],["1112",950000],["1122",922950],["1386",671300],["1361",504000],["1343",272245],["1387",262000],["2111",137800],["4111",130310],["4121",130000],["2321",106887],["2212",102900],["1341",100000],["1334",66618],["3113",60620],["4132",60000],["2322",55510],["1342",53000],["1356",10200],["2329",6000],["2141",2000],["2310",865]],"economic_revenue_total_czk":102564490.09,"purpose_expenditure":[["6171",21629539],["2212",13050000],["3113",11669514.48],["3322",8704500],["2219",8650000],["3631",7320000],["3722",6420000],["3612",5583550.2],["3745",5118620],["3392",3744000],["6112",3417000],["5311",3380400],["3725",3206887],["3111",2908000],["5512",2801800],["2321",2600000],["3639",2206800],["3632",1958500],["3429",1000000],["2292",683130],["3421",500000],["4351",487950],["6310",465000],["3412",400000],["3349",360000],["5213",319750],["3399",300000],["3742",250000],["6399",242970],["3744",230000],["3721",200000],["3723",200000],["6320",135000],["6114",130310],["1014",86000],["3319",80000],["2143",55000],["2310",55000],["3635",50000],["2141",45000],["3743",30000],["3549",15000],["3341",10000],["3900",10000],["4379",10000],["3543",9000]],"purpose_expenditure_total_czk":120728220.68},"actual":{"economic_expenditure":[["5171",32813377.49],["5011",15649747.51],["5169",14117570.47],["6121",13969040.47],["5331",13532000],["5031",4341460.86],["5023",2346631],["6123",1720097.7],["5032",1628047],["5336",1394514.48],["5154",1162287.38],["5222",933314.69],["5137",835091.72],["5139",811395.36],["5323",683130],["5021",666648],["5221",554830],["5168",523135.74],["5499",444139.09],["5166",425237.08],["5163",387642.9],["5141",343173.48],["5153",319989.22],["5156",266739.33],["5365",254770],["5194",231559.63],["6122",231534.64],["5162",213486.59],["5167",167201],["5164",144663.12],["5161",92933],["5134",77206],["5172",68934.8],["5038",65022],["5179",60962.61],["5132",59165.95],["5151",53010],["5173",34901],["5175",34097.59],["5136",14931],["6130",6500],["5019",4786],["5362",1451],["5363",1125],["5192",474]],"economic_expenditure_total_czk":111687955.9,"economic_financing":[["8117",8000000],["8115",3110612.28],["8124",-2284212]],"economic_financing_total_czk":8826400.28,"economic_revenue":[["1211",34520252.69],["1121",18481461.12],["1111",13068511.02],["1511",9382514.66],["4216",5878055.53],["4112",3459000],["4116",2653094.36],["1113",2442921.52],["1345",2255584],["4131",1800000],["4122",1500000],["2324",1344313.66],["1112",1204686.48],["2141",1048141.98],["1122",922950],["1386",673281.61],["1361",597710],["1343",281455],["1387",263900.48],["2111",152657],["4111",130310],["4121",128000],["2321",110784],["2212",104771.31],["1341",92832],["1342",71580],["1334",66618],["3113",60620],["4132",60000],["2322",55510],["3111",27600],["1356",10200],["2329",6000],["1381",5374.2],["2310",865]],"economic_revenue_total_czk":102861555.62,"purpose_expenditure":[["6171",20697516.04],["2212",12964626.32],["3113",11516328.04],["2219",8493661.65],["3322",7301765.86],["3631",6919357.49],["3722",6261664.24],["3745",4713612.82],["3392",3744000],["6112",3216805.52],["5311",3212172.57],["3725",3147304.87],["3612",2812432.05],["3111",2626850],["2321",2535932.5],["5512",2448648.03],["3639",1914393.58],["3632",1680117.22],["3429",929314.69],["2292",683130],["3421",500000],["4351",487950],["6310",419748.38],["3412",369142.73],["3349",337038],["6399",242970],["3399",231647.98],["3742",225277.82],["3744",187059.53],["3721",148411.99],["6114",130310],["6320",114938],["3723",96171.43],["1014",60678],["2143",54580.85],["3319",50000],["3635",50000],["2310",49229.7],["2141",45000],["3743",25168],["3549",15000],["3900",10000],["4379",10000],["3341",4000],["3543",4000]],"purpose_expenditure_total_czk":111687955.9}},"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."}}}}