{"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:00637602","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00637602","name":"Obec Šumice","short_name":"Šumice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":594903},"amounts":{"revenue_approved":9373900,"revenue_adjusted":10457600,"revenue_actual":11862909.76,"expense_approved":9840000,"expense_adjusted":16405400,"expense_actual":14613451.27,"tax_revenue":8142273.91,"nontax_revenue":1330833.85,"capital_revenue":169667,"transfer_revenue":2220135,"current_expense":6080394.61,"capital_expense":8533056.66,"budget_balance":-2750541.51,"cash_current":10619199.37,"cash_previous":13465588.88},"ratios":{"revenue_execution":1.13438167,"expense_execution":0.8907708,"balance_to_revenue":-0.23186061,"cash_to_expense":0.72667292,"cash_yoy":-0.21138248,"capital_expense_share":0.58391796,"transfer_revenue_share":0.18714928},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00637602/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00637602"},"seo":{"slug":"sumice-00637602","path":"/cz/municipalities/sumice-00637602/"},"population":{"value":315,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9373900,"expenditure_czk":9840000,"financing_czk":466100,"balance_czk":-466100},{"stage":"revised","revenue_czk":10457600,"expenditure_czk":16405400,"financing_czk":5947800,"balance_czk":-5947800},{"stage":"actual","revenue_czk":11862909.76,"expenditure_czk":14613451.27,"financing_czk":2750541.51,"balance_czk":-2750541.51}],"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",2939200],["5169",1253700],["5171",1070000],["5011",860000],["5023",800000],["5031",449800],["5154",425000],["5365",300000],["5139",268500],["5021",194500],["5166",170000],["5153",130000],["5222",125300],["5168",124000],["5137",114000],["5032",113000],["5163",50000],["5172",50000],["5162",40000],["5175",40000],["5364",35600],["5323",31200],["5156",30000],["5321",26200],["5151",26000],["5167",25000],["5901",25000],["5173",21900],["5329",19500],["5903",15000],["5132",12700],["5038",7000],["5042",7000],["5179",6100],["5229",6000],["5133",5000],["5161",5000],["5492",5000],["5041",3500],["5134",3000],["5141",3000],["5136",2000],["5164",1300],["5194",1000]],"economic_expenditure_total_czk":9840000,"economic_financing":[["8115",562100],["8124",-96000]],"economic_financing_total_czk":466100,"economic_revenue":[["1211",2919000],["1121",1312000],["4216",1093100],["1111",1006800],["1511",989700],["2111",618000],["1122",300000],["2141",300000],["1113",239200],["1345",150000],["2131",130000],["4112",74600],["2324",67200],["1112",62100],["1386",37700],["2132",36000],["1387",18000],["1381",12900],["1341",7600]],"economic_revenue_total_czk":9373900,"purpose_expenditure":[["2212",2472100],["6171",1830000],["6112",1118000],["2321",771500],["3399",695800],["3745",637000],["2219",420000],["3722",307100],["6399",300000],["3723",260000],["3631",212000],["3639",160000],["3725",140000],["3749",100000],["3613",85000],["3429",40000],["6402",35600],["3412",33000],["2292",31200],["6320",30000],["4359",23200],["6310",20000],["1037",15000],["3419",15000],["5212",15000],["5213",15000],["1070",12000],["3341",11500],["3612",10000],["5519",10000],["2310",7000],["2115",3000],["5512",3000],["3319",2000]],"purpose_expenditure_total_czk":9840000},"revised":{"economic_expenditure":[["6121",7514900],["6123",1244700],["5011",1202500],["5169",1160100],["5023",790000],["6909",736900],["5171",666000],["5031",492000],["5154",461100],["5365",330600],["5139",264800],["5137",215400],["5032",189600],["5021",170900],["5166",128900],["5222",125300],["5168",125100],["5163",67000],["5213",50000],["5153",36000],["5909",35900],["5364",35600],["5162",33100],["5323",31200],["5156",30900],["5175",26700],["5321",26200],["5151",26000],["5901",25000],["5164",24400],["5173",24300],["5329",19500],["5903",15000],["6130",10100],["5189",10000],["5042",7000],["5179",6100],["5229",6000],["5038",5500],["5134",5000],["5492",5000],["5132",4700],["5161",3600],["5041",3500],["5141",3000],["5167",2800],["5136",2500],["6122",2400],["5194",1500],["5131",1100]],"economic_expenditure_total_czk":16405400,"economic_financing":[["8115",6043800],["8124",-96000]],"economic_financing_total_czk":5947800,"economic_revenue":[["1211",2919000],["1121",1312000],["4216",1104300],["1111",1006800],["1511",989700],["4213",675400],["2111",618000],["1122",329000],["2141",302200],["4222",300000],["1113",239200],["1345",150000],["2131",130000],["4112",74600],["2324",67200],["1112",62100],["1386",37700],["2132",36000],["4111",32500],["4122",25000],["1387",18000],["1381",12900],["4113",8400],["1341",7600]],"economic_revenue_total_czk":10457600,"purpose_expenditure":[["4339",3582700],["3745",2205100],["6171",1663900],["2219",1543900],["3399",1335800],["2212",1263100],["6112",1068000],["3639",987300],["2321",771500],["6399",329000],["3631",319000],["3722",307100],["3723",260000],["3725",149000],["3749",100000],["3613",59000],["2141",50000],["6320",47000],["3429",40000],["6402",35600],["3412",33000],["6114",32500],["2292",31200],["4359",23200],["3612",22000],["3319",20000],["6310",20000],["1037",15000],["3419",15000],["5212",15000],["5213",15000],["1070",12000],["3341",11500],["5519",10000],["2310",7000],["2115",3000],["5512",3000]],"purpose_expenditure_total_czk":16405400},"actual":{"economic_expenditure":[["6121",6795633.13],["5011",1202274],["5169",1012825.22],["6123",990506],["5023",759850],["6909",736832.53],["5031",482485],["5154",428038.61],["5171",411128.11],["5365",330040],["5139",235225.14],["5032",185702],["5137",159766.12],["5021",159587],["5168",124515.6],["5222",115000],["5163",56615],["5213",50000],["5909",35820],["5153",35751.72],["5364",35453],["5323",31200],["5156",30863.65],["5166",30656],["5162",29374.72],["5321",26150],["5151",20748],["5329",19480],["5175",18760.56],["5173",11619],["6130",10085],["5164",8197.93],["5179",6038.88],["5038",5401],["5229",3251.44],["5041",3129.54],["5492",3000],["5167",2762],["5161",2709],["5132",1910.27],["5141",1530],["5136",1137],["5131",1065.2],["5134",1014],["5194",319.9]],"economic_expenditure_total_czk":14613451.27,"economic_financing":[["8117",5000000],["8115",-2153610.49],["8124",-95848]],"economic_financing_total_czk":2750541.51,"economic_revenue":[["1211",3020197.6],["1121",1616757.43],["1511",1496415.17],["4216",1104252],["1111",1097678.81],["4213",675351],["2111",629106],["1122",328440],["4222",300000],["2141",252104.85],["1113",213723.78],["1345",169940],["3111",137400],["2324",135412],["2131",116385],["1112",105389.4],["2321",104386],["2132",85500],["4112",74600],["1386",58906.2],["4111",32500],["3121",32267],["4122",25000],["1387",23086.25],["4113",8432],["1341",7893],["2119",3020],["1361",2950],["2329",2770],["2133",2150],["1381",471.47],["1334",424.8]],"economic_revenue_total_czk":11862909.76,"purpose_expenditure":[["4339",3582660.81],["3745",2200391.36],["6171",1618002.41],["2219",1490238.06],["2212",1212020.88],["6112",1008767.8],["3399",759790.49],["3639",582294.26],["2321",556963.74],["6399",328440],["3722",293042.78],["3723",253445.93],["3631",211103.31],["3725",143533.1],["2141",50000],["3613",48350],["6320",46580],["6402",35453],["3429",34000],["2292",31200],["4359",23150],["3612",17217.8],["6114",17073],["1037",13000],["3419",13000],["6310",10035],["1070",10000],["2310",7000],["3319",4000],["3341",3669.54],["2115",3000],["5512",3000],["3749",1750],["3412",1278]],"purpose_expenditure_total_czk":14613451.27}},"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."}}}}