{"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:00293610","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00293610","name":"Obec Šumná","short_name":"Šumná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Znojmo","municipality_code":594911},"amounts":{"revenue_approved":27400000,"revenue_adjusted":34127200,"revenue_actual":35168889.48,"expense_approved":49635000,"expense_adjusted":55433200,"expense_actual":39718034.33,"tax_revenue":18616032.38,"nontax_revenue":3034332.14,"capital_revenue":458850,"transfer_revenue":13059674.96,"current_expense":14210382.33,"capital_expense":25507652,"budget_balance":-4549144.85,"cash_current":24723049.42,"cash_previous":28060874.27},"ratios":{"revenue_execution":1.03052373,"expense_execution":0.71650264,"balance_to_revenue":-0.12935139,"cash_to_expense":0.62246407,"cash_yoy":-0.11894942,"capital_expense_share":0.64221839,"transfer_revenue_share":0.37134169},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00293610/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00293610"},"seo":{"slug":"sumna","path":"/cz/municipalities/sumna/"},"population":{"value":641,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":27400000,"expenditure_czk":49635000,"financing_czk":22235000,"balance_czk":-22235000},{"stage":"revised","revenue_czk":34127200,"expenditure_czk":55433200,"financing_czk":21306000,"balance_czk":-21306000},{"stage":"actual","revenue_czk":35168889.48,"expenditure_czk":39718034.33,"financing_czk":4549144.85,"balance_czk":-4549144.85}],"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":[["6123",12020000],["6121",10712000],["5171",8380000],["5011",3864000],["5331",2850000],["6122",2020000],["5169",1357600],["5031",1185600],["5023",1155200],["5154",548000],["6349",530000],["5137",510000],["6130",500000],["5139",495600],["5032",458200],["5156",246000],["5153",215000],["5362",211900],["5365",206600],["6119",195000],["5151",187000],["5222",175000],["5168",165000],["5499",161000],["5021",134500],["5162",121100],["5161",100000],["5166",92000],["5163",89600],["5167",88500],["5175",81000],["5194",71000],["5323",62200],["5172",61000],["5321",40600],["5329",38400],["5909",36600],["5019",30000],["5364",26000],["5164",25000],["5132",22000],["5223",20400],["5133",20000],["5903",20000],["5136",17000],["5038",15000],["5138",15000],["5173",15000],["5041",12800],["5039",10200],["5179",7100],["5221",7000],["5131",3300],["5492",3000],["5192",1000]],"economic_expenditure_total_czk":49635000,"economic_financing":[["8115",22235000]],"economic_financing_total_czk":22235000,"economic_revenue":[["1211",8168600],["1121",4160200],["4216",4000000],["1111",3048500],["4222",1900000],["1511",1135000],["4112",1003500],["2111",807100],["1113",526200],["2132",514600],["1345",370000],["1361",350000],["1112",249500],["2229",239600],["1122",205600],["2119",166000],["4121",150000],["2321",100700],["1386",93000],["2131",50000],["1387",45500],["4221",35000],["4111",32000],["2322",19300],["1341",13000],["2112",6100],["1343",5000],["2324",4000],["1349",1000],["2141",1000]],"economic_revenue_total_czk":27400000,"purpose_expenditure":[["5512",12178000],["2212",6575000],["3113",6484000],["6171",4585000],["2411",4431000],["3639",2305000],["2115",2000000],["1032",1507000],["6112",1500300],["3392",1490000],["3632",1079000],["3722",730000],["3633",600000],["2321",432000],["3612",369000],["3419",360000],["3631",342000],["6399",315000],["3511",302000],["3745",211000],["3421",195000],["3635",195000],["3723",170000],["2310",157000],["3619",150000],["3399",137000],["3429",110000],["2341",100000],["2219",95000],["2419",65500],["2292",62200],["4359",61000],["3314",55000],["3341",50000],["5213",40000],["3721",35000],["6320",35000],["6114",32000],["6402",26000],["3349",20000],["6310",15000],["3319",10000],["3326",10000],["3636",7000],["4379",5000],["1014",2000]],"purpose_expenditure_total_czk":49635000},"revised":{"economic_expenditure":[["6123",13275000],["6121",11245400],["5171",8428700],["5011",3922300],["6122",3196300],["5331",3030000],["5169",1364400],["6130",1323000],["5031",1200600],["5023",1155200],["5336",981200],["5137",739300],["5154",565800],["6349",530000],["5139",501100],["5032",463500],["6119",291800],["5156",279000],["5163",272500],["5362",241900],["5153",214500],["5365",207100],["5151",198000],["5222",175000],["5168",163500],["5021",163000],["5499",161000],["5162",122600],["5161",100000],["5166",92000],["5167",88500],["5194",80000],["5175",75900],["5323",62200],["5172",61000],["5019",51500],["5321",48100],["5909",40400],["5329",38400],["5364",26000],["5164",25000],["5132",22000],["5223",20400],["5133",20000],["5903",20000],["5136",18500],["5039",17000],["5038",15000],["5138",15000],["5173",15000],["6342",13600],["5041",13100],["5141",11000],["5189",7500],["5179",7100],["5221",7000],["5131",6300],["5492",3000],["5192",1000]],"economic_expenditure_total_czk":55433200,"economic_financing":[["8115",20284000],["8123",1990000],["8124",-968000]],"economic_financing_total_czk":21306000,"economic_revenue":[["1211",8168600],["4216",6348400],["1121",4160200],["1111",3048500],["4222",2396800],["4116",1447500],["4213",1301300],["1511",1135000],["4112",1003500],["2111",837100],["2329",757700],["1113",526200],["2132",514600],["1345",370000],["1361",350000],["4121",330000],["1112",249500],["2229",239600],["1122",205600],["4221",200000],["2119",166000],["2321",100700],["1386",93000],["2131",50000],["1387",45500],["4111",32500],["2322",19300],["1341",13000],["2112",6100],["1343",5000],["2324",4000],["1349",1000],["2141",1000]],"economic_revenue_total_czk":34127200,"purpose_expenditure":[["5512",12834800],["3113",9993600],["2212",6575000],["6171",4520000],["2411",4431000],["1032",2637000],["3639",2305000],["2115",2000000],["3392",1790000],["6112",1500300],["3632",1079000],["3722",730000],["3633",600000],["2321",432000],["3612",369000],["3419",360000],["6399",345000],["3631",342000],["3511",302000],["3635",291800],["3421",215000],["3745",211000],["3399",191500],["3723",170000],["2310",157000],["3619",150000],["3429",110000],["2341",100000],["6320",100000],["2219",95000],["2419",65500],["2292",62200],["4359",61000],["3314",55000],["3341",50000],["5213",40000],["3721",35000],["6114",32500],["6402",26000],["3349",20000],["6310",15000],["3319",10000],["3326",10000],["3636",7000],["4379",5000],["1014",2000]],"purpose_expenditure_total_czk":55433200},"actual":{"economic_expenditure":[["6123",13018882.63],["6121",8575742.9],["5011",3031194],["5331",3030000],["6122",2605300.5],["5023",1155014],["5169",1134237.05],["6130",1027080.67],["5336",981039.35],["5031",974015],["5032",381443],["5137",378141.37],["5154",366861.43],["5139",249139.06],["5171",232530.71],["5365",206990],["6119",193600],["5222",170000],["5163",168443.6],["5151",168287.24],["5362",167141],["5156",167102.83],["5153",147749.95],["5168",130080.85],["5021",119447],["5162",118441.41],["5499",112960],["6349",73500.3],["5161",65854],["5175",63311],["5323",62200],["5194",56356.78],["5019",51235.02],["5321",48100],["5329",38400],["5166",30600],["5167",30188],["5364",25862],["5039",16816.88],["5164",15907.51],["5172",15401.73],["5909",14879.9],["6342",13545],["5138",13175.83],["5041",13021.83],["5038",12765],["5136",11601],["5189",7500],["5179",7016],["5221",6280],["5131",4525],["5132",4476],["5173",3650],["5492",1000]],"economic_expenditure_total_czk":39718034.33,"economic_financing":[["8115",3337824.85],["8123",1969000],["8124",-757680]],"economic_financing_total_czk":4549144.85,"economic_revenue":[["1211",8016169.41],["4216",6348365],["1121",4288726.6],["1111",2977565.53],["4222",2396800],["4116",1447267.35],["4213",1301242.61],["1511",1095240.26],["4112",1003500],["2111",890359.55],["2329",757680],["1113",567152.26],["1361",541960],["2132",498297.3],["1345",399146.23],["3121",375000],["4121",330000],["1112",279606.72],["2229",239580],["2321",229600],["1122",205590],["4221",200000],["2119",165926.34],["1386",156244.8],["2324",102204.63],["3111",83850],["1387",61243.21],["2322",55363],["2131",49675],["2212",37000],["4111",32500],["1341",13292],["1334",9417.6],["2112",7933],["1349",3383.18],["1381",1267.28],["2141",713.32],["1382",27.3]],"economic_revenue_total_czk":35168889.48,"purpose_expenditure":[["5512",12184368.41],["3113",8999092.59],["2411",4321598.88],["6171",3198509.7],["1032",2548305],["2115",1727155.6],["6112",1490188],["3639",1334175.64],["3392",1142069.94],["3722",686761.52],["6399",338899],["3635",193600],["3399",186641.18],["3421",177849.42],["3723",158467.53],["3631",125312.68],["3419",109331.7],["3429",105000],["2321",76626.55],["3511",70584.09],["2419",65340],["3745",63231.9],["2292",62200],["2212",56126.19],["3612",49452.61],["4359",40600],["3314",39694],["6402",25862],["3721",24164.91],["6114",21065.87],["3349",17396],["6310",14643.6],["3341",13561.83],["6320",11398],["2219",8489.99],["2310",7000],["3632",6990],["3636",6280],["3619",5000],["4379",5000]],"purpose_expenditure_total_czk":39718034.33}},"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."}}}}