{"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:00268321","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00268321","name":"Město Světlá nad Sázavou","short_name":"Světlá nad Sázavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":569569},"amounts":{"revenue_approved":231448900,"revenue_adjusted":246715154.73,"revenue_actual":264425198.33,"expense_approved":274751220,"expense_adjusted":291924314.17,"expense_actual":249207276.09,"tax_revenue":164265039.65,"nontax_revenue":44291155.33,"capital_revenue":2361499.28,"transfer_revenue":53507504.07,"current_expense":205526071.57,"capital_expense":43681204.52,"budget_balance":15217922.24,"cash_current":131390774.22,"cash_previous":127572459.83},"ratios":{"revenue_execution":1.07178336,"expense_execution":0.85367085,"balance_to_revenue":0.05755095,"cash_to_expense":0.5272349,"cash_yoy":0.02993055,"capital_expense_share":0.17528061,"transfer_revenue_share":0.20235403},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00268321/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00268321"},"seo":{"slug":"svetla-nad-sazavou","path":"/cz/municipalities/svetla-nad-sazavou/"},"population":{"value":6316,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":231448900,"expenditure_czk":274751220,"financing_czk":43302320,"balance_czk":-43302320},{"stage":"revised","revenue_czk":246715154.73,"expenditure_czk":291924314.17,"financing_czk":45209159.44,"balance_czk":-45209159.44},{"stage":"actual","revenue_czk":264425198.33,"expenditure_czk":249207276.09,"financing_czk":-15217922.24,"balance_czk":15217922.24}],"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":[["5331",75161520],["6121",67775000],["5011",34300000],["5213",16460000],["5169",13073000],["5031",9050000],["6130",7500000],["5365",7000000],["5171",5086700],["5222",3527000],["5141",3500000],["5032",3450000],["5023",3300000],["5362",3145000],["6460",2000000],["5152",1870000],["6351",1861000],["5137",1700000],["5166",1460000],["6122",1316000],["6111",1300000],["5139",1227000],["5021",1145000],["5901",1000000],["5163",940000],["5223",919000],["5168",850000],["5499",800000],["5154",655000],["6119",600000],["5161",330000],["5221",310000],["5194",270000],["5167",250000],["5156",219000],["5162",215000],["5151",207000],["5038",160000],["5164",137000],["5122",100000],["5134",94000],["5131",60000],["5136",60000],["5172",50000],["5175",50000],["5903",50000],["5173",43000],["5153",38000],["5329",33000],["5229",30000],["5339",30000],["5179",20000],["5041",12000],["5029",5000],["5195",5000],["5132",2000]],"economic_expenditure_total_czk":274751220,"economic_financing":[["8115",54310320],["8124",-11008000]],"economic_financing_total_czk":43302320,"economic_revenue":[["1211",65000000],["1121",32200000],["1111",25000000],["4216",19799225],["4112",19026700],["2132",14200000],["1511",7300000],["1122",7000000],["2329",5350000],["1113",5300000],["4116",4882000],["1345",4400000],["1361",3900000],["2131",3000000],["2141",2600200],["2324",2355000],["1333",2100000],["1112",1500000],["2142",1000000],["1387",800000],["2229",750000],["1386",700000],["2111",655000],["2212",630000],["1353",400000],["1343",300000],["3111",300000],["4111",300000],["2119",200000],["1341",150000],["2460",150000],["4122",50000],["4121",40775],["1334",40000],["2322",40000],["2321",20000],["1356",10000]],"economic_revenue_total_czk":231448900,"purpose_expenditure":[["3639",74156000],["6171",51438000],["3412",19920000],["2219",19350000],["2212",17740000],["3113",13180000],["4350",11977000],["6399",10100000],["3319",9756000],["3612",4626000],["6112",4360000],["5311",3654000],["3111",3536000],["4329",3215000],["3631",3145000],["3231",2982000],["3419",2750000],["3611",2000000],["3745",2000000],["3322",1990000],["4349",1415000],["2341",1080000],["4339",1032000],["3635",950000],["5512",800000],["6320",800000],["3725",650000],["3421",620220],["3312",594000],["3729",550000],["3313",500000],["3613",435000],["3900",385000],["4375",330000],["6114",300000],["4379",295000],["3636",250000],["3699",200000],["3722",180000],["3112",150000],["3315",125000],["2321",120000],["3399",100000],["3769",100000],["2223",95000],["3716",90000],["3429",80000],["3792",80000],["1014",70000],["4319",60000],["4356",60000],["1036",50000],["2118",50000],["3239",50000],["3749",50000],["5213",50000],["6310",40000],["4357",30000],["4371",30000],["4341",20000],["2333",10000]],"purpose_expenditure_total_czk":274751220},"revised":{"economic_expenditure":[["5331",75650520],["6121",54044751.77],["5011",34337408],["5336",22462725.84],["5213",17051041],["5169",14273399.33],["5031",8988200],["6130",8000000],["5171",7603659],["5365",6684510],["5362",3813000],["5141",3500000],["5032",3451956],["5222",3368000],["6122",3304823.26],["5023",3300000],["5137",2691353.87],["6460",2000000],["5139",1707183.1],["5166",1630000],["5152",1369010],["6351",1187000],["5021",1105229],["5168",955000],["5163",940000],["5223",931500],["6451",900000],["5499",847000],["5154",805938],["6119",577660.9],["5167",461580],["5161",387607.5],["5221",387000],["5901",330000],["5194",270900],["5151",216920],["5156",215433],["6313",211594],["5162",205000],["6111",200000],["5134",179832],["5164",178202],["5364",162580],["5038",160000],["6356",148519.2],["5122",100000],["5175",93199],["5173",58800],["5136",58000],["5153",56200],["5903",50000],["5363",42600],["5212",40000],["5339",35000],["5366",34819.4],["5329",33000],["5492",28000],["5179",27000],["5229",20000],["5041",17000],["5131",15500],["5029",7558],["5195",5000],["5039",3601],["5132",3000]],"economic_expenditure_total_czk":291924314.17,"economic_financing":[["8115",56217159.44],["8124",-11008000]],"economic_financing_total_czk":45209159.44,"economic_revenue":[["1211",65000000],["1121",32200000],["1111",25000000],["4112",19026700],["4122",18789890],["2132",14200000],["4116",9642771.68],["1511",7300000],["1122",6684510],["4216",5620797.39],["2229",5401010.66],["2329",5350000],["1113",5300000],["1345",4400000],["1361",3900000],["2324",3090000],["2131",3000000],["2141",2600200],["1333",2100000],["1112",1500000],["2142",1000000],["2322",901000],["1387",800000],["1386",700000],["2111",655000],["2212",630000],["1353",400000],["4111",312500],["1343",300000],["3111",300000],["2119",200000],["1341",150000],["2460",150000],["4121",40775],["1334",40000],["2321",20000],["1356",10000]],"economic_revenue_total_czk":246715154.73,"purpose_expenditure":[["3639",63879476],["6171",51328000],["4350",30163524],["3412",20376635],["2219",19900000],["3113",18072679.65],["2212",17850123],["6399",10416510],["3319",9756000],["3231",5946075.2],["3612",4626000],["6112",4360000],["3111",4173480.19],["5311",3653999],["4329",3331408],["3745",3244007.73],["3419",2794000],["3611",2000000],["3322",1990000],["4349",1535646],["3631",1320000],["5512",1047744],["3635",950000],["4339",850000],["6320",797000],["3725",650000],["3421",620220],["3312",594000],["3313",585000],["2341",540000],["3729",526000],["3613",435000],["4375",330000],["6114",300000],["4379",295000],["3636",250000],["2329",230000],["6402",197399.4],["3722",180000],["3900",145000],["3315",125000],["2321",120000],["3429",115000],["3399",113000],["3769",100000],["2223",95000],["1014",94000],["3716",90000],["4319",85000],["2242",80000],["3792",80000],["3699",66887],["4356",60000],["1036",50000],["2118",50000],["3239",50000],["3749",50000],["5213",50000],["6310",43000],["4357",30000],["4371",30000],["3543",22000],["4341",20000],["2333",15000],["4372",15000],["4359",12500],["3741",10000],["3726",8000],["3299",5000]],"purpose_expenditure_total_czk":291924314.17},"actual":{"economic_expenditure":[["5331",70070446.26],["5011",34308542],["6121",30477159.79],["5336",22462725.84],["5213",16766044.7],["5169",10991700.87],["5031",8944193],["6130",7085382],["5365",6684510],["5171",5369853.05],["5032",3366508],["5222",3295857.85],["5023",3236045],["6122",3186764.08],["5362",3049011.21],["5141",2437363.52],["5137",1979162.95],["5499",1376570],["5139",1277162.16],["5166",1257042],["5152",1199373],["6351",1186132.8],["5021",952595],["5168",951475.39],["5223",931500],["6451",900000],["5163",818693.36],["5154",732244.83],["5167",394945.42],["5161",380637.4],["6119",329000],["5221",306099],["5194",247706.03],["6313",211594],["5151",205641],["5162",204251.93],["5156",177348.71],["5364",162308.25],["5164",159358.2],["6111",156652.65],["5134",153548.16],["6356",148519.2],["5038",145348.28],["5175",83347],["5153",48107.46],["5173",41887],["5363",41673.7],["5136",40514],["5212",40000],["5339",35000],["5366",34819.4],["5329",32260],["5122",30000],["5492",28000],["5179",26743.24],["5909",14851.39],["5041",13035.81],["5131",9105],["5029",7557.2],["5039",2808],["5132",550]],"economic_expenditure_total_czk":249207276.09,"economic_financing":[["8124",-11007960],["8115",-3827341.39],["8901",-382620.85]],"economic_financing_total_czk":-15217922.24,"economic_revenue":[["1211",66804468.83],["1121",35752905.43],["1111",25990873.73],["4112",19026700],["4122",18789890],["2132",15393612.93],["4116",9642771.68],["1511",8286850.38],["2229",7549446.35],["1122",6684510],["4216",5620797.39],["2329",5389183.32],["1113",4727021.72],["2324",4471768.12],["1361",4383325],["1345",4281945.27],["2131",3603598.9],["2141",2490128.8],["1112",2330727.36],["1333",1967885.97],["3111",1928454.4],["1386",1300582.33],["2322",1175304],["2142",1097502],["2451",900000],["2111",873747.4],["2212",853490.49],["1387",526440.31],["1353",523800],["3113",433044.88],["4111",312500],["1343",293145],["2460",251613],["1334",187010.7],["2119",174008.22],["1341",143257],["4121",114845],["1385",49928.58],["2122",46000],["1356",18741.4],["2321",15000],["1381",10484.02],["2310",6751.8],["1383",905.77],["1335",166.8],["1382",64.05]],"economic_revenue_total_czk":264425198.33,"purpose_expenditure":[["3639",59479251.78],["6171",49459535.18],["4350",24821467.73],["3412",19464579.97],["3113",17397077.52],["2219",14407247.7],["3319",9743061],["6399",9690467.21],["3231",5936282.26],["3612",4621767.25],["6112",4156879],["3111",4076049.19],["5311",3511080.32],["4329",3326994.29],["2212",3192636.99],["3419",2794000],["4349",1516402],["3745",1491291.27],["3322",1339193.84],["5512",1047243.91],["4339",785348.74],["6320",706053],["3313",581950],["3312",574000],["3631",544001],["3421",542873.04],["3725",538450],["3635",359724.4],["2341",350900],["3613",338562],["4375",330000],["4379",295000],["6114",220142.5],["6402",197127.65],["3722",178475],["3729",131406],["3429",115000],["3399",108863],["3900",89000],["1014",88327],["3716",86031],["4319",85000],["2223",83894],["4356",60000],["6310",42351.73],["3315",41886.76],["2329",36330],["1036",30136.86],["4357",30000],["4371",30000],["2118",24079],["3543",22000],["4372",15000],["2333",14555],["4359",12500],["2321",12268],["3741",10000],["3726",8000],["3749",7122],["3299",5000],["3792",3115],["6409",295]],"purpose_expenditure_total_czk":249207276.09}},"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."}}}}