{"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:00240818","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240818","name":"OBEC SULICE","short_name":"SULICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538833},"amounts":{"revenue_approved":80498700,"revenue_adjusted":117159275.56,"revenue_actual":116838434.82,"expense_approved":165571540,"expense_adjusted":218515040,"expense_actual":249108061.51,"tax_revenue":70352115.15,"nontax_revenue":10597814.11,"capital_revenue":0,"transfer_revenue":35888505.56,"current_expense":61163089.11,"capital_expense":187944972.4,"budget_balance":-132269626.69,"cash_current":748970.23,"cash_previous":13310524.11},"ratios":{"revenue_execution":0.9972615,"expense_execution":1.14000419,"balance_to_revenue":-1.13207291,"cash_to_expense":0.00300661,"cash_yoy":-0.94373097,"capital_expense_share":0.75447166,"transfer_revenue_share":0.30716353},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240818/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240818"},"seo":{"slug":"sulice","path":"/cz/municipalities/sulice/"},"population":{"value":2673,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":80498700,"expenditure_czk":165571540,"financing_czk":85072840,"balance_czk":-85072840},{"stage":"revised","revenue_czk":117159275.56,"expenditure_czk":218515040,"financing_czk":101355764.44,"balance_czk":-101355764.44},{"stage":"actual","revenue_czk":116838434.82,"expenditure_czk":249108061.51,"financing_czk":132269626.69,"balance_czk":-132269626.69}],"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",106900000],["5169",10520000],["5171",7890000],["6122",7000000],["5011",5000000],["5213",5000000],["5331",3800000],["5023",3000000],["5137",2500000],["5154",2030000],["5031",1900000],["5492",1300000],["5032",900000],["5168",850000],["5139",815000],["5321",810000],["6123",750000],["5163",585000],["5166",480000],["5362",400540],["5141",400000],["5175",400000],["5229",350000],["5156",335000],["5365",300000],["5194",250000],["5323",250000],["5021",240000],["5172",150000],["5153",80000],["5164",80000],["5167",50000],["5222",50000],["5903",50000],["5162",45000],["5151",39000],["5038",30000],["5132",30000],["5161",5000],["5173",5000],["5136",2000]],"economic_expenditure_total_czk":165571540,"economic_financing":[["8123",85000000],["8115",7596840],["8124",-7524000],["8113",2000000],["8114",-2000000]],"economic_financing_total_czk":85072840,"economic_revenue":[["1211",25600000],["1121",13000000],["4216",12000000],["1111",7500000],["1511",6100000],["2132",4925000],["1345",2800000],["3122",2000000],["1113",1800000],["2111",1765000],["1112",525000],["4112",446200],["2321",400000],["1122",300000],["1386",300000],["1343",250000],["1387",200000],["1381",150000],["1348",100000],["4121",100000],["1341",90000],["1334",45000],["2119",40000],["1361",25000],["2131",20000],["3111",10000],["1342",5000],["2141",2500]],"economic_revenue_total_czk":80498700,"purpose_expenditure":[["3299",88200000],["2329",20150000],["3639",10440000],["6171",9461000],["3725",4500000],["2223",4150000],["3113",4115000],["6112",3900000],["3111",3795000],["2212",3030000],["3722",2520000],["3412",2500000],["3631",2250000],["3745",1255000],["2321",900000],["3399",900000],["2310",620000],["3635",500000],["6310",470000],["3729",300000],["6399",300000],["2221",250000],["3632",250000],["3613",220000],["1036",150000],["3419",150000],["5512",135000],["3721",100000],["5213",50000],["3326",10000],["3341",540]],"purpose_expenditure_total_czk":165571540},"revised":{"economic_expenditure":[["6121",113350000],["6130",40000000],["5213",14000000],["5171",8197000],["5169",5781000],["5011",5150000],["5154",3890000],["5331",3800000],["5023",3370000],["5141",3032000],["6122",2090000],["5137",2030000],["5031",1785000],["5492",1660000],["5336",1582000],["5362",1105540],["5168",1050000],["5139",925000],["5032",900000],["5321",900000],["5163",663000],["5175",585624],["5323",470000],["5194",400000],["5153",395000],["5021",326103],["5365",300000],["5166",280000],["5229",200000],["5156",115000],["5167",70000],["5162",68000],["5038",30000],["5161",6773],["5132",5000],["5192",3000]],"economic_expenditure_total_czk":218515040,"economic_financing":[["8123",95000000],["8115",14309764.44],["8113",10080000],["8114",-10080000],["8124",-7954000]],"economic_financing_total_czk":101355764.44,"economic_revenue":[["1211",28100000],["4216",17481812.28],["1121",15100000],["4213",13379212.01],["1111",10400000],["1511",8000000],["2132",5292000],["1345",4602000],["4116",3626908.85],["1113",2000000],["2321",1820000],["2111",1704000],["2324",1520000],["1112",985000],["1386",550000],["4112",470800],["4113",468272.42],["1122",300000],["4121",264000],["4122",220270],["1387",215000],["2119",210000],["1343",100000],["4111",97500],["1341",90000],["2131",60000],["1334",45000],["1361",25000],["2212",15000],["1348",10000],["1381",5000],["2141",2500]],"economic_revenue_total_czk":117159275.56,"purpose_expenditure":[["3299",81350000],["3639",58505000],["2329",27555000],["6171",10578000],["2223",8600000],["3113",4836000],["3111",4731000],["6112",4170000],["3631",3120000],["6310",3102000],["2212",3000000],["3399",1485000],["3725",1200000],["3722",1061000],["3745",890000],["2310",700000],["3412",665000],["5512",589000],["3635",500000],["2221",470000],["2321",410000],["6399",300000],["3613",200000],["3726",180000],["3729",170000],["6114",97500],["3721",50000],["3341",540]],"purpose_expenditure_total_czk":218515040},"actual":{"economic_expenditure":[["6121",145959749.01],["6130",40040000],["5213",14000000],["5171",7806660.83],["5169",5386155.47],["5011",5128181],["5331",3800000],["5154",3787353.9],["5023",3361532],["5141",3024933.14],["6122",1945223.39],["5031",1738892],["5137",1726823.29],["5492",1657380],["5336",1579006.39],["5362",1104845.33],["5168",1023336.54],["5321",900000],["5139",880637.99],["5032",738686],["5163",643313.37],["5175",482213.77],["5323",466834],["5153",355436.97],["5194",326517.48],["5021",285200],["5365",283080],["5166",263477.5],["5229",140800.24],["5156",102955.27],["5162",67519.73],["5167",53818.9],["5038",27685],["5182",9127],["5161",6184],["5192",2727],["5132",1775]],"economic_expenditure_total_czk":249108061.51,"economic_financing":[["8123",127685909.93],["8115",12537402.88],["8113",10074220.76],["8114",-10074220.76],["8124",-7953686.12]],"economic_financing_total_czk":132269626.69,"economic_revenue":[["1211",28078084.02],["4216",17481812.28],["1121",15066795.58],["4213",13379212.01],["1111",10348484.44],["1511",7986698.91],["2132",5286754],["1345",4601155.43],["4116",3506638.85],["1113",1988574.57],["2321",1814160],["2111",1690266.56],["2324",1519707.31],["1112",981500.24],["1386",548759.1],["4112",470800],["4113",468272.42],["1122",283080],["4121",264000],["4122",220270],["2119",215246],["1387",215099.81],["4111",97500],["1343",78148],["1341",77654],["2131",55313],["1348",42000],["1334",36462.9],["1361",15470],["2212",15000],["1381",4148.15],["2141",1367.24]],"economic_revenue_total_czk":116838434.82,"purpose_expenditure":[["3299",113840720.91],["3639",58373865.73],["2329",27537890.96],["6171",10229718.7],["2223",8560991.32],["3113",4790066.35],["3111",4589285.09],["6112",4113674],["6310",3080693.98],["2212",2944975.81],["3631",2934175.01],["3399",1397205.45],["3725",1199373.24],["3722",1050637.32],["3745",662535.15],["3412",614575],["5512",572871.4],["2310",533638],["2221",466834],["3635",388889.65],["2321",372081.3],["6399",283080],["3726",176540],["3613",143082.21],["3729",110715],["6114",97500],["3721",41905.93],["3341",540]],"purpose_expenditure_total_czk":249108061.51}},"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."}}}}