{"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:00291404","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00291404","name":"Obec Šumice","short_name":"Šumice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Uherské Hradiště","municipality_code":592676},"amounts":{"revenue_approved":51938326,"revenue_adjusted":55671018.02,"revenue_actual":54648907.8,"expense_approved":79346193,"expense_adjusted":84887217.02,"expense_actual":57537670.53,"tax_revenue":38446140.59,"nontax_revenue":8166672.6,"capital_revenue":181100,"transfer_revenue":7854994.61,"current_expense":31026812.65,"capital_expense":26510857.88,"budget_balance":-2888762.73,"cash_current":36343061.03,"cash_previous":39231823.76},"ratios":{"revenue_execution":0.98164017,"expense_execution":0.67781313,"balance_to_revenue":-0.05286039,"cash_to_expense":0.63163942,"cash_yoy":-0.07363315,"capital_expense_share":0.46075654,"transfer_revenue_share":0.14373562},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00291404/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00291404"},"seo":{"slug":"sumice","path":"/cz/municipalities/sumice/"},"population":{"value":1607,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":51938326,"expenditure_czk":79346193,"financing_czk":27407867,"balance_czk":-27407867},{"stage":"revised","revenue_czk":55671018.02,"expenditure_czk":84887217.02,"financing_czk":29216199,"balance_czk":-29216199},{"stage":"actual","revenue_czk":54648907.8,"expenditure_czk":57537670.53,"financing_czk":2888762.73,"balance_czk":-2888762.73}],"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",45724000],["5169",6804500],["5331",4505600],["5171",4428000],["5011",3885000],["6122",2700000],["5023",2165000],["5031",1356000],["5154",1100500],["5139",722000],["5153",670500],["5021",661000],["5222",660000],["5137",580393],["5032",540000],["5362",500000],["5156",325000],["5499",307000],["5151",233000],["5163",184000],["5175",173500],["5221",125600],["5492",120000],["5223",106500],["5166",100000],["5903",100000],["6130",100000],["5194",75000],["5136",56000],["5329",52000],["5164",40000],["5167",36600],["5179",28000],["5321",25000],["5162",23000],["5339",23000],["5038",20000],["5173",20000],["5134",18000],["5161",16500],["5131",15000],["6322",15000],["5168",3000],["5165",2000],["5901",1000]],"economic_expenditure_total_czk":79346193,"economic_financing":[["8115",14407867],["8117",13000000]],"economic_financing_total_czk":27407867,"economic_revenue":[["1211",17000000],["1121",8700000],["1111",6230000],["4213",5961500],["2111",3476000],["2132",2236160],["1511",1900000],["1345",1493000],["1113",1400000],["4112",616600],["2324",600000],["1112",520000],["2131",485000],["1386",330000],["2139",323350],["2149",200000],["4116",178716],["1387",100000],["4111",60000],["1361",46000],["1341",22000],["1334",20000],["2142",20000],["3111",12000],["1343",8000]],"economic_revenue_total_czk":51938326,"purpose_expenditure":[["3612",27386000],["2212",13860000],["3639",5960000],["6171",5824000],["2219",4150000],["3631",4110400],["3113",4085600],["6112",2875000],["3111",1520000],["3722",1312000],["3729",1155000],["1032",1144000],["3319",1036600],["3341",942000],["3723",865000],["3419",624000],["5512",368493],["3399",365000],["3613",325000],["3314",236000],["3315",215000],["3745",130000],["3349",125000],["3312",107100],["3632",93000],["6409",80000],["6114",60000],["3721",55000],["3726",50000],["5212",50000],["5213",50000],["1014",45000],["5519",31000],["3421",30000],["3636",30000],["6310",21000],["3429",10000],["2321",5000],["3511",5000],["3512",5000],["3532",5000]],"purpose_expenditure_total_czk":79346193},"revised":{"economic_expenditure":[["6121",46210109],["5169",7451000],["5171",5392408],["5331",4516220],["5011",3853950],["6122",2864447],["5023",2165000],["5031",1356000],["5365",1154790],["5154",1100500],["5336",998818.02],["5362",880000],["5139",808810],["5021",701425],["5153",670500],["5222",663500],["5032",541755],["5137",476950],["5499",359488],["5156",325000],["5151",233000],["5192",200000],["5163",184500],["5175",173500],["5166",170000],["5323",163700],["5364",132426],["5221",127100],["5492",120000],["5223",106500],["5909",101300],["6130",100000],["5194",79000],["5329",58000],["5136",56000],["5903",55550],["5167",46600],["5164",40000],["5179",28000],["5321",25000],["5162",23000],["5339",23000],["5019",21270],["5038",20000],["5173",20000],["5134",18000],["5161",16500],["5131",15000],["6322",15000],["5191",10000],["5901",6000],["5165",3601],["5168",3000],["6341",2000]],"economic_expenditure_total_czk":84887217.02,"economic_financing":[["8115",16216199],["8117",13000000]],"economic_financing_total_czk":29216199,"economic_revenue":[["1211",17000000],["1121",8700000],["1111",6230000],["2111",3934130],["4213",2961500],["4216",2803738.32],["2132",2236160],["1511",1900000],["1345",1493000],["4116",1419559.7],["1113",1400000],["1122",1154790],["2324",710000],["4112",616600],["1112",520000],["2131",485000],["2139",403925],["1386",330000],["2122",250000],["2149",200000],["2141",187500],["3111",175500],["2321",147600],["1387",100000],["4111",65000],["4122",63200],["1361",46000],["4222",44790],["1341",22000],["2119",21175],["1334",20000],["2142",20000],["1343",8000],["2310",1850]],"economic_revenue_total_czk":55671018.02,"purpose_expenditure":[["3612",27487300],["2212",13615600],["3639",6943300],["6171",6489648],["3113",4749447.03],["2219",4718400],["3631",4110400],["6112",2875000],["3111",1865590.99],["3722",1312000],["3729",1198864],["6399",1154790],["1032",1144000],["3319",1086600],["3419",1075000],["3341",942000],["3723",879700],["5512",471813],["3399",448130],["3613",411000],["3314",236000],["3315",215000],["2292",163700],["3632",146400],["3745",130000],["3349",125000],["3726",110550],["3312",107100],["6409",80000],["3429",79300],["3421",72000],["6114",65000],["3412",62000],["3721",55000],["5213",50000],["1014",45000],["3636",40000],["2341",36108],["5519",31000],["6310",21500],["6402",10826],["3511",5800],["3512",5800],["5212",5550],["2321",5000],["3532",5000]],"purpose_expenditure_total_czk":84887217.02},"actual":{"economic_expenditure":[["6121",25788115.66],["5169",5826417.29],["5331",4516220],["5171",3582407.47],["5011",3574183],["5023",2017522],["5031",1321075],["5365",1154790],["5336",998818.02],["5154",992376.14],["5362",875714],["5139",793481.41],["6122",695942.22],["5021",680838],["5222",659000],["5153",594093.63],["5032",505501],["5137",444538.8],["5499",325463],["5156",206956.93],["5192",200000],["5151",194111],["5323",163700],["5163",154303.33],["5364",132426],["5221",127100],["5175",121065.56],["5492",119000],["5166",111652],["5223",105000],["5909",102181.48],["5194",80514],["5329",56705.25],["5167",41061.5],["5164",35787.36],["5136",33962.36],["5179",27127.69],["5019",21269],["5339",21000],["5162",20963.47],["5038",15146],["6322",15000],["5161",12285],["5134",12237],["5321",11700],["5172",10900.89],["5191",10000],["6130",9800],["5173",8129],["5131",4217.67],["5168",2270.4],["6341",2000],["5165",1601]],"economic_expenditure_total_czk":57537670.53,"economic_financing":[["8118",-30000000],["8115",17888762.73],["8117",15000000]],"economic_financing_total_czk":2888762.73,"economic_revenue":[["1211",16674123.84],["1121",8917569],["1111",6101313.23],["2111",3729095.52],["4213",2932272.59],["4216",2803738.32],["2132",2128634],["1511",1834179.11],["1345",1482725],["4116",1329393.7],["1113",1179564.92],["1122",1154790],["2324",753772.19],["4112",616600],["1112",581444.89],["2131",521548.29],["2139",403185],["1386",324853.47],["2122",250000],["2141",187500],["3111",181100],["2321",147600],["1387",127347.27],["4111",65000],["4122",63200],["4222",44790],["1361",36130],["2142",22312.6],["2119",21175],["1341",20900],["1343",7300],["1381",2657.12],["2310",1850],["1334",1141.3],["1382",101.44]],"economic_revenue_total_czk":54648907.8,"purpose_expenditure":[["3612",12054841.37],["2212",9678786.68],["6171",6075952.36],["2219",4713994.99],["3113",4621093.03],["3639",4515427.66],["6112",2691302],["3111",1615590.99],["3631",1158524.69],["6399",1154790],["3722",1092946.88],["3419",998750.88],["1032",918185.07],["3729",871831.66],["3319",871485.59],["3341",850630.34],["3723",822277.88],["5512",465526.07],["3399",434108.52],["3613",297172.66],["3314",209380.83],["2292",163700],["3315",152519.88],["3632",141388.58],["3349",108357.54],["3312",107100],["3726",104450],["3745",98164.51],["6409",77847.69],["3429",74009.66],["6114",63467],["3412",61948.46],["3421",46405],["1014",39600],["3636",39446],["3721",38863.99],["2341",36108],["5519",27188.82],["6310",21437.75],["6402",10826],["3511",5717.25],["3512",5717.25],["3532",807]],"purpose_expenditure_total_czk":57537670.53}},"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."}}}}