{"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:00256129","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00256129","name":"Město Sušice","short_name":"Sušice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":557153},"amounts":{"revenue_approved":434052000,"revenue_adjusted":506700637.09,"revenue_actual":532186548.63,"expense_approved":671599000,"expense_adjusted":733489568.88,"expense_actual":599114112.12,"tax_revenue":290272333.7,"nontax_revenue":55126269.03,"capital_revenue":32112364.07,"transfer_revenue":154675581.83,"current_expense":442245362.41,"capital_expense":156868749.71,"budget_balance":-66927563.49,"cash_current":200515632,"cash_previous":276571618.73},"ratios":{"revenue_execution":1.05029777,"expense_execution":0.81679977,"balance_to_revenue":-0.12575959,"cash_to_expense":0.33468688,"cash_yoy":-0.27499563,"capital_expense_share":0.26183451,"transfer_revenue_share":0.29064166},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00256129/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00256129"},"seo":{"slug":"susice","path":"/cz/municipalities/susice/"},"population":{"value":10730,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":434052000,"expenditure_czk":671599000,"financing_czk":237547000,"balance_czk":-237547000},{"stage":"revised","revenue_czk":506700637.09,"expenditure_czk":733489568.88,"financing_czk":226788931.79,"balance_czk":-226788931.79},{"stage":"actual","revenue_czk":532186548.63,"expenditure_czk":599114112.12,"financing_czk":66927563.49,"balance_czk":-66927563.49}],"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",220600000],["5171",95160000],["5169",75310000],["5011",64393000],["5331",57008000],["5216",25000000],["5365",19000000],["5031",16806000],["5362",12463000],["5901",12050000],["5222",7080000],["5154",6871000],["5032",6299000],["5323",5200000],["5023",4723000],["6122",4250000],["5163",4030000],["5499",3756000],["5141",3188000],["5493",2700000],["5168",2637000],["5152",2620000],["5137",2550000],["5139",2260000],["5021",1796000],["6123",1700000],["5229",1450000],["5162",1097000],["5161",906000],["5179",850000],["5134",826000],["5156",771000],["5166",750000],["5167",603000],["6130",500000],["6322",500000],["5175",406000],["5172",400000],["5194",380000],["5038",350000],["5213",300000],["5903",300000],["5164",270000],["5151",268000],["5173",238000],["6111",200000],["5339",180000],["5155",140000],["6125",100000],["5136",86000],["5221",75000],["5132",66000],["5019",65000],["5192",20000],["5039",18000],["5138",10000],["5133",9000],["5122",8000],["5153",5000],["5041",2000]],"economic_expenditure_total_czk":671599000,"economic_financing":[["8115",189471000],["8123",55000000],["8124",-6924000]],"economic_financing_total_czk":237547000,"economic_revenue":[["1211",111100000],["1121",56900000],["4131",51247000],["1111",43000000],["2132",32575000],["3111",26850000],["4112",26300000],["1122",19000000],["1511",13400000],["1345",8250000],["4213",7870000],["1113",7200000],["1361",4977000],["4116",4200000],["1112",3400000],["2131",2971000],["1343",2970000],["2324",1595000],["2111",1570000],["2141",1500000],["2133",1435000],["4121",1190000],["2212",1130000],["1386",1000000],["2139",850000],["1387",500000],["1341",350000],["1353",350000],["4111",350000],["2119",20000],["2112",2000]],"economic_revenue_total_czk":434052000,"purpose_expenditure":[["3412",105872000],["6171",95491000],["3612",82249000],["3639",48991000],["2321",43200000],["6399",31400000],["3522",27100000],["3319",23516000],["2212",22030000],["4350",20600000],["5311",17395000],["3745",17280000],["3113",16890000],["3631",13950000],["2219",10850000],["3722",10350000],["2310",10228000],["3111",7136000],["5512",6657000],["3725",6050000],["6112",5974000],["3723",5400000],["2292",5200000],["3419",4600000],["3322",4200000],["3632",3780000],["6320",3520000],["3429",3450000],["2141",2820000],["3727",2500000],["3721",1900000],["3421",1620000],["3141",1134000],["3519",1000000],["3635",900000],["2229",800000],["2143",780000],["3326",650000],["3231",500000],["6310",500000],["4399",495000],["3399",360000],["6119",350000],["5212",346000],["3728",300000],["5213",300000],["3699",270000],["3742",175000],["3613",165000],["4379",145000],["3123",100000],["3121",80000],["1039",50000]],"purpose_expenditure_total_czk":671599000},"revised":{"economic_expenditure":[["6121",206157000],["5171",83762652],["5169",74348000],["5011",67062000],["5336",56755545.2],["5331",53932432],["5216",34150000],["5365",28804020],["5031",17316000],["6122",13550000],["5362",12463000],["6429",9000000],["5222",7380000],["5032",6521000],["5154",6121000],["5901",5300000],["5323",5200000],["5023",4723000],["5163",4030000],["5499",3756000],["5493",2700000],["5223",2660000],["5168",2637000],["5152",2620000],["5137",2569000],["5139",2378377],["6123",1700000],["5021",1642000],["5229",1450000],["5164",1312500],["5162",1097000],["5161",906000],["5141",888000],["5179",850000],["5134",831800],["5156",771000],["5166",750000],["5167",603000],["6130",500000],["5175",406000],["5172",400000],["5194",380000],["5038",350000],["5213",300000],["5903",300000],["5151",268000],["6322",250000],["5173",238000],["5492",205500],["6111",200000],["5339",180000],["6356",165000],["5155",140000],["6125",100000],["5136",86000],["5221",75000],["5132",66000],["5019",65000],["5364",34835.68],["5192",20000],["5039",18000],["5366",10907],["5138",10000],["5133",9000],["5122",8000],["5153",5000],["5041",2000]],"economic_expenditure_total_czk":733489568.88,"economic_financing":[["8115",237012931.79],["8124",-10224000]],"economic_financing_total_czk":226788931.79,"economic_revenue":[["1211",111100000],["4122",62149392],["1121",56900000],["4131",48016000],["1111",43000000],["2132",31725000],["1122",28804020],["4112",25109600],["3111",14350000],["1511",13400000],["4116",10750516.27],["3112",10400000],["1345",8250000],["1113",7200000],["1361",5777000],["4222",4925000],["2141",3800000],["1112",3400000],["2131",2971000],["1343",2970000],["1386",1700000],["2324",1595000],["2111",1570000],["4216",1488908.43],["2133",1435000],["2212",1130000],["2139",850000],["1387",500000],["4111",408449.39],["1341",350000],["1353",350000],["4121",190000],["2122",100000],["2119",20000],["2229",13751],["2112",2000]],"economic_revenue_total_czk":506700637.09,"purpose_expenditure":[["3412",111997000],["6171",98275000],["4350",81628916],["3612",74344000],["3522",45250000],["6399",41204020],["3639",32949000],["2321",32400000],["3319",24080000],["3113",19446038],["5311",17978000],["3745",17280000],["2212",16680000],["2310",10428000],["3722",10350000],["3111",7717483.2],["2219",7250000],["5512",7170329],["3322",6860000],["3631",6750000],["3725",6050000],["6112",5974000],["3723",5400000],["2292",5200000],["3613",4965000],["3419",4850000],["3632",4780000],["6320",3520000],["3429",3250000],["2141",2820000],["3727",2500000],["3721",1900000],["3421",1620000],["3141",1134000],["2331",1100000],["3519",1000000],["3635",900000],["2229",800000],["2143",780000],["3231",664540],["3326",650000],["6310",500000],["4399",495000],["6114",377500],["3399",360000],["5212",346000],["3728",300000],["5213",300000],["3699",270000],["3742",175000],["4379",145000],["3123",100000],["3121",80000],["1039",50000],["3314",50000],["6402",45742.68]],"purpose_expenditure_total_czk":733489568.88},"actual":{"economic_expenditure":[["6121",133178587.72],["5011",64713003],["5171",61517055.46],["5169",61186413.02],["5336",56755545.2],["5331",54054468],["5216",34150000],["5365",28804020],["5031",16538972],["6122",13124368],["5362",9542259.42],["6429",9000000],["5032",6242729],["5222",6232626],["5023",4643700],["5166",3695989.89],["5323",3598900.74],["5499",3378418],["5154",3314697.95],["5223",3169380.13],["5139",2861497.11],["5163",2171550.91],["5168",2012391.13],["5164",1449231.33],["5493",1329000],["5152",1322844.5],["5137",1219621.13],["6123",1170799.99],["5021",835063],["5179",827046.71],["5134",801497.45],["5492",775500],["5162",743545.06],["5161",610156.05],["5156",548635.88],["5213",434000],["5141",416283.76],["5167",322019.81],["5175",268585.17],["5038",258137],["5151",225975.31],["5194",222737],["5229",220000],["5173",215914.9],["5339",170000],["6356",165000],["6322",150000],["5155",138102.49],["5221",80000],["6125",57354],["5132",45867.93],["5364",34835.68],["5192",32133.8],["5019",28741.67],["5136",27122],["6130",22640],["5153",21643.5],["5366",10907],["5039",9712.57],["5542",8841.56],["5133",4222],["5029",2516.8],["5142",960.39],["5041",344]],"economic_expenditure_total_czk":599114112.12,"economic_financing":[["8115",76422099.29],["8124",-10223076],["8901",725819.47],["8215",2720.73]],"economic_financing_total_czk":66927563.49,"economic_revenue":[["1211",110888246.88],["4122",62149392],["1121",59367445.7],["4131",49522229.05],["1111",42668648.11],["2132",34572387.45],["1122",28804020],["4112",25109600],["3111",16131385],["3112",15886583],["1511",13919341.35],["4116",10750516.27],["1345",8551765.4],["1113",7847317.79],["1361",6931300],["2141",5727514.05],["4222",4925000],["1112",3869777.2],["2324",3638575.94],["1343",3620711.73],["2131",3084666.65],["1386",2163000.23],["2111",1969376.25],["2212",1913886.46],["2133",1646076.23],["4216",1488908.43],["2139",1326644],["1387",847719.53],["2122",575302.41],["4111",408449.39],["1341",397641],["1353",343350],["4121",214548],["2229",200081],["2322",181701],["2310",117770],["4171",106938.69],["3113",94396.07],["2119",89177],["2329",81120.59],["1356",19282.75],["1381",17262.93],["1334",15503.1],["2112",1990]],"economic_revenue_total_czk":532186548.63,"purpose_expenditure":[["6171",85807882.46],["3412",84704589.75],["4350",64419079.38],["3612",55482934.63],["3522",45248923.86],["6399",38285823.42],["2321",22411491.07],["3319",21803537.6],["3113",19139640.61],["3639",18156105.51],["5311",17839006.15],["2310",14308349.45],["2212",10947577.33],["3745",10060316.61],["3722",9651155.45],["2219",8363570.98],["3111",6894200.2],["5512",6630344.8],["6112",5727283.25],["3725",5689521.06],["3419",5310346],["3723",5166055.21],["3631",4576829.88],["3322",4147177.22],["3632",3846996.71],["2292",3598900.74],["2141",2820000],["3727",2350646.43],["3421",2234794.2],["3429",2014686.1],["6320",1958687],["3721",1819265.22],["3141",1226115.02],["3231",1059855.39],["2331",1057173.98],["2229",783390.3],["5212",463915.08],["4399",417020],["6114",389170.07],["2143",359893.19],["3613",350203.46],["3699",241646.71],["3326",225503.15],["3742",174999.06],["3728",166980],["6310",156581.01],["3399",148578.91],["4379",116022],["1014",103185],["3121",55800],["3314",50000],["3123",49200],["6402",45742.68],["1039",27396],["2221",17100.03],["3635",12922.8]],"purpose_expenditure_total_czk":599114112.12}},"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."}}}}