{"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:00277321","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00277321","name":"Obec Sádek","short_name":"Sádek","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Svitavy","municipality_code":578720},"amounts":{"revenue_approved":14515900,"revenue_adjusted":19768221.8,"revenue_actual":19465612.57,"expense_approved":7763000,"expense_adjusted":13668360.54,"expense_actual":9492924.55,"tax_revenue":13432909.48,"nontax_revenue":1617202.29,"capital_revenue":0,"transfer_revenue":4415500.8,"current_expense":8567485.46,"capital_expense":925439.09,"budget_balance":9972688.02,"cash_current":29652684.49,"cash_previous":19679996.47},"ratios":{"revenue_execution":0.98469214,"expense_execution":0.69451816,"balance_to_revenue":0.51232336,"cash_to_expense":3.12366166,"cash_yoy":0.50674237,"capital_expense_share":0.09748725,"transfer_revenue_share":0.22683595},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00277321/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00277321"},"seo":{"slug":"sadek-00277321","path":"/cz/municipalities/sadek-00277321/"},"population":{"value":558,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14515900,"expenditure_czk":7763000,"financing_czk":-6752900,"balance_czk":6752900},{"stage":"revised","revenue_czk":19768221.8,"expenditure_czk":13668360.54,"financing_czk":-6099861.26,"balance_czk":6099861.26},{"stage":"actual","revenue_czk":19465612.57,"expenditure_czk":9492924.55,"financing_czk":-9972688.02,"balance_czk":9972688.02}],"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",1337000],["5011",1135000],["5023",1030000],["5331",900000],["5031",542000],["5154",445000],["5171",420000],["5139",321500],["5032",202200],["5137",202000],["5329",177000],["5153",160000],["5365",120000],["5222",108000],["5021",105400],["5168",66100],["5175",62400],["5499",62000],["5163",55000],["5156",50000],["5167",30000],["5162",27500],["6122",25000],["5132",21000],["5223",20000],["5173",18000],["5136",14000],["5151",14000],["5164",14000],["5019",12000],["5194",11000],["5492",10000],["5903",10000],["5038",6400],["5321",6000],["5133",5500],["5166",5000],["6130",5000],["5179",4000],["5161",3000],["5039",1000]],"economic_expenditure_total_czk":7763000,"economic_financing":[["8115",-6752900]],"economic_financing_total_czk":-6752900,"economic_revenue":[["1211",6400000],["1121",3000000],["1111",2100000],["1511",740000],["1113",500000],["1345",500000],["2141",400000],["2111",152000],["1112",150000],["4112",135100],["1122",120000],["2324",120000],["1386",80000],["4111",35000],["1387",30000],["2119",12000],["1342",11000],["2131",8000],["1341",5800],["1343",5000],["1361",5000],["1344",4000],["3111",2000],["2328",1000]],"economic_revenue_total_czk":14515900,"purpose_expenditure":[["3639",1520500],["6112",1389500],["6171",1259100],["3113",920000],["3722",400000],["3635",302000],["2212",300000],["3631",243000],["3723",153000],["3412",137000],["3399",125000],["6399",120000],["5512",112000],["3632",111000],["3319",91400],["3314",72000],["3349",50000],["3745",49000],["3725",40000],["4356",40000],["6320",40000],["3744",39500],["6114",35000],["3419",30000],["3721",30000],["3341",25000],["3330",20000],["3429",20000],["3749",18000],["5213",15000],["1037",10000],["2219",10000],["2321",10000],["2329",10000],["6310",8000],["1014",5000],["3326",2000],["2221",1000]],"purpose_expenditure_total_czk":7763000},"revised":{"economic_expenditure":[["6121",4313500],["5169",1521500],["5331",1185220],["5011",1135000],["5023",1030000],["5336",633900.8],["5171",630000],["5031",513200],["5154",445000],["5139",348945],["5137",204000],["5032",200700],["5329",187000],["5365",182700],["5153",160000],["5021",120506],["5222",111000],["5172",90000],["5168",84799],["5175",74400],["5163",59000],["5499",57000],["6122",54500],["5156",50000],["5162",37500],["5167",31100],["5362",24000],["5223",20000],["5173",18000],["5492",15000],["5136",14000],["5151",14000],["5164",14000],["5019",12000],["5132",11000],["5194",11000],["5903",10000],["5161",9050],["5038",6400],["5321",6000],["5133",5500],["5166",5000],["6130",5000],["5179",4000],["5364",2939.74],["5039",1000]],"economic_expenditure_total_czk":13668360.54,"economic_financing":[["8115",-6099861.26]],"economic_financing_total_czk":-6099861.26,"economic_revenue":[["1211",6400000],["4222",3600000],["1121",3000000],["1111",2100000],["1511",740000],["4116",633900.8],["2141",579000],["1113",500000],["1345",500000],["2111",443442],["2324",217400],["1122",182700],["1112",167000],["2229",150000],["4112",135100],["1386",116000],["2212",50000],["1387",45000],["2119",42900],["2132",35779],["4111",32500],["1344",24100],["2112",15000],["4122",14000],["1342",11600],["2131",8000],["2328",7000],["1341",5800],["1343",5000],["1361",5000],["3111",2000]],"economic_revenue_total_czk":19768221.8,"purpose_expenditure":[["2321",3790000],["3113",1986620.8],["3639",1970700],["6112",1398500],["6171",1379000],["3722",520000],["3631",373000],["3635",302000],["2212",300000],["6399",206700],["3723",174000],["3412",137000],["3632",128400],["3341",125000],["3399",125000],["5512",112000],["3319",91400],["3314",72000],["3349",65000],["3725",40000],["4356",40000],["6320",40000],["3744",39500],["6114",32500],["3419",30000],["3721",30000],["3429",23000],["3330",20000],["3749",17600],["2223",16500],["2221",16000],["5213",15000],["6310",12000],["1037",10000],["2219",10000],["2329",10000],["1014",5000],["6402",2939.74],["3326",2000]],"purpose_expenditure_total_czk":13668360.54},"actual":{"economic_expenditure":[["5331",1819120.8],["5169",1478202.98],["5011",1179120],["5023",1080712],["6121",882562.09],["5031",458859],["5154",325457.24],["5171",289778.47],["5139",265639.21],["5032",201623],["5329",186032.5],["5365",184700],["5137",167914.35],["5021",140163],["5222",111000],["5172",93449.1],["5168",83395],["5153",78760],["5499",63300],["5163",53641.3],["5175",45701.71],["6122",42877],["5156",41318.12],["5162",39030.73],["5167",19326],["5138",18766.61],["5173",18000],["5019",17000],["5362",15410],["5223",15000],["5164",13494.06],["5151",11733],["5161",11013],["5136",11004.25],["5132",9264.29],["5492",5000],["5038",4591],["5179",3696],["5364",2939.74],["5194",2000],["5321",2000],["5134",329]],"economic_expenditure_total_czk":9492924.55,"economic_financing":[["8118",-33124767.12],["8117",16500000],["8115",6652079.1]],"economic_financing_total_czk":-9972688.02,"economic_revenue":[["1211",5900164.58],["4222",3600000],["1121",3156919.5],["1111",2163967.92],["1511",701035.92],["4116",633900.8],["2141",580273.56],["1345",498525],["2111",483978],["1113",417455.18],["1112",205812.84],["2324",202472.73],["1122",182700],["2229",150000],["4112",135100],["1386",115013.65],["2132",54664],["2212",50000],["1387",45080.62],["2322",44450],["4111",32500],["2119",31732],["1344",23700],["2112",18031],["4122",14000],["1342",11580],["1361",4850],["1341",4827],["2328",1601],["1381",930.97],["1343",330],["1382",16.3]],"economic_revenue_total_czk":19465612.57,"purpose_expenditure":[["3113",1980487.79],["3639",1975110.38],["6112",1389193.06],["6171",1328867.57],["3722",520523.05],["2321",356350],["3631",259777.65],["3635",199650],["6399",198110],["3723",175095.54],["3412",121379.21],["3341",116636.15],["5512",106310],["3399",85076],["2212",84255.68],["3319",80317.79],["3349",64892],["3632",63690],["3314",62881.25],["3114",45450],["4356",40000],["6320",36127],["6114",32500],["3419",30000],["3721",27224],["3744",24293.39],["3429",22471],["3749",17545],["2223",15666],["3330",15000],["6310",9795.3],["1014",5000],["6402",2939.74],["3326",310]],"purpose_expenditure_total_czk":9492924.55}},"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."}}}}