{"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:00287792","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00287792","name":"Obec Sulimov","short_name":"Sulimov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Kroměříž","municipality_code":589055},"amounts":{"revenue_approved":3300000,"revenue_adjusted":4085800,"revenue_actual":3919926.12,"expense_approved":3300000,"expense_adjusted":7345300,"expense_actual":6629093.8,"tax_revenue":3495307.62,"nontax_revenue":182478.5,"capital_revenue":137840,"transfer_revenue":104300,"current_expense":2403192.04,"capital_expense":4225901.76,"budget_balance":-2709167.68,"cash_current":1076258,"cash_previous":3877095.68},"ratios":{"revenue_execution":0.95940235,"expense_execution":0.90249463,"balance_to_revenue":-0.69112723,"cash_to_expense":0.16235371,"cash_yoy":-0.72240613,"capital_expense_share":0.63747805,"transfer_revenue_share":0.02660764},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00287792/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00287792"},"seo":{"slug":"sulimov","path":"/cz/municipalities/sulimov/"},"population":{"value":150,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3300000,"expenditure_czk":3300000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4085800,"expenditure_czk":7345300,"financing_czk":3259500,"balance_czk":-3259500},{"stage":"actual","revenue_czk":3919926.12,"expenditure_czk":6629093.8,"financing_czk":2709167.68,"balance_czk":-2709167.68}],"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",1220434],["5171",617000],["5169",398000],["5023",240000],["5011",200000],["5154",147000],["5021",118500],["5153",55000],["5175",40000],["5137",34000],["5032",25000],["5139",25000],["5222",20200],["5365",17000],["5323",15200],["5173",15000],["5321",15000],["5162",12000],["5163",12000],["5179",12000],["5156",11000],["5194",9500],["5167",8000],["5221",5750],["5364",5616],["5168",5000],["5151",4400],["5041",3100],["5362",3000],["5136",2500],["5492",2000],["5903",1000],["5038",400],["5161",400]],"economic_expenditure_total_czk":3300000,"economic_revenue":[["1211",1224500],["1121",700000],["1511",455000],["1111",400000],["2111",103900],["1113",100000],["4112",71800],["1345",54000],["1112",50000],["1356",36000],["1381",20000],["2324",20000],["1122",17000],["2310",12000],["1386",11500],["2132",10000],["1387",5000],["1341",4100],["2131",3000],["2119",2000],["1361",200]],"economic_revenue_total_czk":3300000,"purpose_expenditure":[["2212",1220434],["2321",606000],["6171",433700],["6112",265000],["3722",130000],["3639",123000],["3631",90000],["3745",84000],["3392",77250],["3723",70000],["3613",62500],["5512",30200],["3419",20000],["6399",17000],["2292",15200],["3632",15000],["6320",10000],["6402",5616],["2310",5000],["3111",5000],["3314",5000],["3341",3100],["1019",2000],["3399",2000],["6310",2000],["5213",1000]],"purpose_expenditure_total_czk":3300000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",4231388],["5901",600000],["5169",416300],["5365",348080],["5023",291000],["5021",230100],["5011",227500],["5154",160400],["5166",146000],["5139",102100],["5153",78700],["5137",53400],["5171",50800],["5175",46400],["5031",42870],["5032",42600],["5141",36700],["5123",32000],["5168",21500],["5222",20200],["5162",16100],["5323",15200],["5321",15000],["6119",14600],["5194",13800],["5179",13000],["5173",12700],["5163",12000],["5221",11850],["5364",11232],["5156",6600],["5167",6000],["5151",3350],["5041",3130],["5363",3000],["5492",3000],["5362",2400],["5161",1700],["5903",1000],["5038",900],["5136",700]],"economic_expenditure_total_czk":7345300,"economic_financing":[["8123",2200000],["8115",1151170],["8124",-91670]],"economic_financing_total_czk":3259500,"economic_revenue":[["1211",1332420],["1121",714000],["1111",490000],["1511",455000],["1122",346080],["2111",125900],["3111",108000],["1113",100000],["1345",81000],["4112",71800],["2132",54000],["1112",50000],["4111",32500],["3122",30800],["1386",29500],["2324",23000],["1387",20000],["2310",12000],["1341",4100],["2131",3000],["2119",2000],["1381",500],["1361",200]],"economic_revenue_total_czk":4085800,"purpose_expenditure":[["2212",3924988],["6171",721070],["2321",620000],["3745",446400],["6399",346080],["6112",318000],["3392",166750],["3722",143000],["3631",105400],["3639",83900],["3723",76500],["2310",60000],["3613",52850],["5512",50600],["3632",45000],["6310",38700],["3341",35130],["6114",35000],["3419",20000],["2292",15200],["6402",11232],["6320",10000],["3111",5000],["1019",4000],["3330",4000],["3399",3000],["3314",2500],["5213",1000]],"purpose_expenditure_total_czk":7345300},"actual":{"economic_expenditure":[["6121",4225901.76],["5169",408639.45],["5365",348080],["5023",289758],["5021",228277],["5011",172696],["5154",160162.81],["5166",146000],["5139",93621.3],["5153",78606.12],["5137",52098.6],["5171",47732.5],["5175",45765],["5031",42832],["5032",41628],["5141",36601.2],["5123",31288.18],["5168",21242.76],["5222",20200],["5162",16016.18],["5321",15000],["5323",15000],["5194",13703],["5179",12198],["5221",11800],["5163",10504.4],["5173",8693],["5156",6555],["5364",5616],["5167",5590],["5151",3255],["5041",3129.54],["5363",3000],["5492",3000],["5362",2366],["5161",1209],["5136",670],["5038",658]],"economic_expenditure_total_czk":6629093.8,"economic_financing":[["8115",2800837.68],["8124",-91670]],"economic_financing_total_czk":2709167.68,"economic_revenue":[["1211",1331906.08],["1121",713592.04],["1111",484990.09],["1511",357476.65],["1122",346080],["2111",123382],["3111",107040],["1113",94279.33],["1345",80100],["4112",71800],["1112",46505.32],["4111",32500],["3122",30800],["2132",30578],["1386",25995.21],["2324",22968.5],["1387",10188.89],["1341",3890],["2310",3315],["2131",2235],["1381",204.01],["1361",100]],"economic_revenue_total_czk":3919926.12,"purpose_expenditure":[["2212",3905246.91],["6171",655749.78],["3745",444849],["6399",346080],["6112",315842],["3392",165548.25],["3722",142846.7],["3631",104770.94],["3639",82442.38],["3723",76475],["2310",59143.06],["3613",50579.79],["3632",44333],["5512",42385],["6310",38051.6],["3341",34417.72],["6114",34122.03],["3419",20000],["2321",19340.64],["2292",15000],["6320",9054],["6402",5616],["3111",4950],["1019",4000],["3330",4000],["3399",3000],["3314",1250]],"purpose_expenditure_total_czk":6629093.8}},"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."}}}}