{"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:00554839","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00554839","name":"Obec Sulejovice","short_name":"Sulejovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Litoměřice","municipality_code":565695},"amounts":{"revenue_approved":22856000,"revenue_adjusted":25019000,"revenue_actual":24119847.65,"expense_approved":48180000,"expense_adjusted":24831000,"expense_actual":19520014.14,"tax_revenue":21595695.25,"nontax_revenue":1377226.6,"capital_revenue":179000,"transfer_revenue":967925.8,"current_expense":11769703.11,"capital_expense":7750311.03,"budget_balance":4599833.51,"cash_current":68441444.01,"cash_previous":63841610.5},"ratios":{"revenue_execution":0.96406122,"expense_execution":0.7861147,"balance_to_revenue":0.1907074,"cash_to_expense":3.50621898,"cash_yoy":0.07205071,"capital_expense_share":0.39704433,"transfer_revenue_share":0.04012985},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00554839/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00554839"},"seo":{"slug":"sulejovice","path":"/cz/municipalities/sulejovice/"},"population":{"value":704,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":22856000,"expenditure_czk":48180000,"financing_czk":25324000,"balance_czk":-25324000},{"stage":"revised","revenue_czk":25019000,"expenditure_czk":24831000,"financing_czk":-188000,"balance_czk":188000},{"stage":"actual","revenue_czk":24119847.65,"expenditure_czk":19520014.14,"financing_czk":-4599833.51,"balance_czk":4599833.51}],"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",30900000],["5171",3577000],["5169",2800000],["5331",1769000],["6123",1700000],["5023",1300000],["6129",1300000],["5011",1280000],["5031",568000],["5222",355000],["5153",262000],["5365",262000],["5154",241000],["5032",229000],["5321",208000],["5166",200000],["5139",193000],["5021",179000],["5164",119000],["6130",100000],["5163",93000],["5168",60000],["5156",59000],["5137",53000],["5162",50000],["5903",50000],["5175",37000],["5194",35000],["5019",30000],["5151",25000],["5364",25000],["5134",24000],["5329",13000],["5039",12000],["5173",12000],["5492",10000],["5909",8000],["5041",7000],["5136",7000],["5038",6000],["5167",5000],["5179",5000],["5161",3000],["5223",3000],["5362",3000],["5132",2000],["5131",1000]],"economic_expenditure_total_czk":48180000,"economic_financing":[["8115",25324000]],"economic_financing_total_czk":25324000,"economic_revenue":[["1211",6500000],["1511",4300000],["1121",3500000],["4216",2437000],["1111",2200000],["2141",850000],["1345",620000],["1113",540000],["3111",350000],["2111",278000],["1122",258000],["2324",230000],["2132",190000],["4112",165300],["1112",145000],["1386",90000],["1342",80000],["2131",52000],["1387",40000],["1341",13000],["2119",10000],["2112",5000],["1361",2700]],"economic_revenue_total_czk":22856000,"purpose_expenditure":[["2212",26060000],["3141",6020000],["2219",3100000],["6171",1835000],["3113",1786000],["6112",1641000],["5311",1200000],["3392",1123000],["3722",979000],["3745",913000],["3725",729000],["2411",408000],["3399",349000],["3315",300000],["3631",280000],["6399",258000],["3419",253000],["3412",153000],["3639",122000],["3726",120000],["5512",100000],["1037",80000],["3421",69000],["3341",47000],["3314",34000],["6402",25000],["3111",24000],["5519",24000],["3349",22000],["5212",20000],["5213",20000],["3612",16000],["3525",15000],["6310",15000],["3900",10000],["6409",9000],["3721",8000],["3632",7000],["3319",3000],["1014",2000],["2241",1000]],"purpose_expenditure_total_czk":48180000},"revised":{"economic_expenditure":[["6122",4395000],["5169",3517748],["5171",2329000],["6121",2145000],["5331",1813252],["5023",1303000],["6129",1300000],["5011",1280000],["6123",802000],["5901",766000],["5336",729000],["5031",568000],["5166",500000],["5365",453000],["5222",358000],["5153",262000],["5154",254000],["5139",241000],["5137",238000],["5032",230000],["5021",226000],["5321",208000],["5164",119000],["5163",106000],["6130",100000],["5156",70000],["5194",70000],["5168",60000],["5175",53000],["5162",50000],["5903",50000],["5019",30000],["5151",26000],["5134",25000],["5364",25000],["5136",15000],["5179",14000],["5173",13000],["5329",13000],["5039",12000],["5492",10000],["5138",9000],["5909",8000],["5041",7000],["5038",6000],["5167",5000],["5161",4000],["5132",3000],["5223",3000],["5362",3000],["5363",2000],["5131",1000],["5133",1000]],"economic_expenditure_total_czk":24831000,"economic_financing":[["8115",-188000]],"economic_financing_total_czk":-188000,"economic_revenue":[["1211",7195000],["1511",4300000],["1121",3400000],["1111",2450000],["4216",2437000],["2141",850000],["4116",674000],["1345",594000],["1113",540000],["1122",444000],["3111",350000],["2111",278000],["2324",231000],["1112",205000],["2132",190000],["4112",165300],["4122",155000],["1386",150000],["1342",80000],["3121",70000],["1387",60000],["2131",52000],["4222",44000],["4111",33000],["2321",30000],["1341",13000],["2119",10000],["2310",8000],["2112",5000],["1361",4700],["3113",1000]],"economic_revenue_total_czk":25019000,"purpose_expenditure":[["3141",6688000],["3113",2660000],["6171",2453000],["6112",1695000],["2212",1450000],["5311",1209000],["3745",1192000],["3392",1138000],["3722",1039000],["3725",836000],["2219",796000],["3315",461000],["2411",448000],["6399",444000],["3399",397000],["3631",333000],["3419",253000],["3412",184000],["3639",170000],["5512",154000],["3726",150000],["3421",119000],["1037",80000],["3341",67000],["3314",46000],["3612",46000],["3349",35000],["3111",34000],["3721",31000],["3900",28000],["6114",26000],["6402",25000],["5519",24000],["5212",20000],["5213",20000],["6310",20000],["3632",17000],["3525",15000],["6409",14000],["1014",10000],["3319",3000],["2241",1000]],"purpose_expenditure_total_czk":24831000},"actual":{"economic_expenditure":[["6122",4392737.56],["5169",2733536.57],["6121",2143601.88],["5331",1813252],["5023",1303055],["5011",1117368],["5171",912734.71],["6123",801978.32],["5336",727775.8],["5031",467495],["5365",449180],["6129",411993.27],["5222",348000],["5137",226637.95],["5032",225697],["5153",213728.91],["5154",193346.93],["5139",181227.85],["5021",166231],["5166",122452],["5164",104217.7],["5168",64487.19],["5163",60758.92],["5156",51684],["5194",50802.55],["5162",39723.26],["5175",24258],["5364",23082],["5151",21159],["5019",18594],["5134",16567.23],["5136",14824],["5179",12659.26],["5173",11235],["5329",10500],["5138",8600],["5909",6389],["5039",6284],["5492",5000],["5038",4784],["5161",2965],["5321",2500],["5362",2000],["5363",2000],["5132",1246],["5041",1059.28],["5167",350],["5133",255]],"economic_expenditure_total_czk":19520014.14,"economic_financing":[["8115",-4599833.51]],"economic_financing_total_czk":-4599833.51,"economic_revenue":[["1211",6739750.31],["1511",6695768.91],["1121",3608002.65],["1111",2519800.62],["4116",672945.8],["2141",643059.96],["1345",597830],["1113",476942.39],["1122",443520],["2324",271408],["1112",235188.04],["2111",210625.64],["2132",165536],["4112",165300],["1386",131456.17],["3111",108000],["1342",78515],["3121",70000],["4122",54830],["1387",51519.79],["2131",45347],["4222",42350],["4111",32500],["2321",30000],["1341",12700],["2310",7250],["2119",4000],["1361",3650],["1381",1051.37],["3113",1000]],"economic_revenue_total_czk":24119847.65,"purpose_expenditure":[["3141",6535199.24],["3113",2595486.6],["6171",1663247.15],["6112",1640220],["2212",1280287.54],["3722",885597.58],["3745",830315.35],["3725",627999.96],["6399",443520],["2219",392025],["2411",389157],["5311",336293.27],["3399",299369.29],["3419",253000],["3392",249460.56],["3631",225801.47],["3315",208405.47],["5512",104032.27],["3412",99997.02],["3726",78003.03],["1037",70000],["3421",58001.55],["3639",42639],["3314",32978],["3341",26025.06],["6114",23618],["6402",23082],["3349",20597.14],["3721",19874.78],["3525",15000],["6310",12647.92],["3900",10000],["5519",9805.84],["6409",8042.26],["3111",4779.95],["3632",3082],["3612",1640],["2241",782.84]],"purpose_expenditure_total_czk":19520014.14}},"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."}}}}