{"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:00299537","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00299537","name":"Obec Šumvald","short_name":"Šumvald","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":505218},"amounts":{"revenue_approved":54564599,"revenue_adjusted":44459362.79,"revenue_actual":47110780.02,"expense_approved":89424000,"expense_adjusted":79318763.79,"expense_actual":55464159.71,"tax_revenue":39761957.63,"nontax_revenue":5540228.6,"capital_revenue":51222,"transfer_revenue":1757371.79,"current_expense":21401400.4,"capital_expense":34062759.31,"budget_balance":-8353379.69,"cash_current":79487787.98,"cash_previous":87841167.67},"ratios":{"revenue_execution":1.05963687,"expense_execution":0.69925648,"balance_to_revenue":-0.17731355,"cash_to_expense":1.43313787,"cash_yoy":-0.09509641,"capital_expense_share":0.61414,"transfer_revenue_share":0.03730297},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00299537/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00299537"},"seo":{"slug":"sumvald","path":"/cz/municipalities/sumvald/"},"population":{"value":1640,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":54564599,"expenditure_czk":89424000,"financing_czk":34859401,"balance_czk":-34859401},{"stage":"revised","revenue_czk":44459362.79,"expenditure_czk":79318763.79,"financing_czk":34859401,"balance_czk":-34859401},{"stage":"actual","revenue_czk":47110780.02,"expenditure_czk":55464159.71,"financing_czk":8353379.69,"balance_czk":-8353379.69}],"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",55479000],["5171",5120000],["5011",3990000],["5169",3629500],["5901",3403457],["5331",3023950],["6122",1703000],["5023",1500000],["5031",1275000],["6130",1200000],["5139",834500],["5365",817110],["6119",750000],["5154",737500],["5222",654000],["5151",600000],["5032",566000],["6201",560000],["5362",508000],["5323",328000],["5163",320000],["5499",290000],["5166",277000],["5156",252500],["5153",200000],["5021",179000],["5168",176500],["5175",154000],["5137",140000],["5182",100000],["5194",70000],["5223",60000],["5164",56000],["5123",50000],["5903",50000],["5162",46000],["5321",40000],["5167",39000],["5179",35000],["5132",31000],["5492",25000],["5339",22000],["5364",19483],["5038",16000],["5173",15500],["5161",11500],["5172",10000],["5221",10000],["5229",10000],["5329",10000],["5136",8500],["5019",8000],["5133",6000],["5176",3000],["5131",2000],["5041",1000],["5042",1000]],"economic_expenditure_total_czk":89424000,"economic_financing":[["8117",105700000],["8118",-70000000],["8115",-876000],["8901",35401]],"economic_financing_total_czk":34859401,"economic_revenue":[["1211",16900000],["4213",11043042],["1121",8600000],["1111",6000000],["1511",3500000],["1113",1000000],["2149",1000000],["1345",996480],["1122",817110],["2139",758333],["2132",728239],["1112",500000],["2111",491449],["4112",480500],["2324",445000],["4116",277066],["1386",250000],["2141",200000],["2131",177306],["1387",150000],["2119",65000],["4111",62000],["3111",40000],["1341",36600],["1361",15000],["2310",10000],["3112",10000],["2329",7374],["1334",1100],["1335",1000],["1343",1000],["1344",1000]],"economic_revenue_total_czk":54564599,"purpose_expenditure":[["3392",40000000],["2219",6000000],["3612",5175000],["3113",4205000],["6171",3655000],["3639",3310000],["2321",2850000],["3745",2493000],["3419",2215000],["3111",2088950],["6112",1990000],["2310",1850000],["5512",1839000],["3722",1700000],["3613",1460000],["6399",1317110],["2212",1250000],["3725",820000],["3635",750000],["3632",668000],["3727",560000],["3631",450000],["3341",438000],["6409",353457],["3326",350000],["2295",328000],["3399",300000],["6320",300000],["2115",200000],["6114",62000],["3314",60000],["3721",60000],["4351",50000],["5212",50000],["5213",50000],["3349",40000],["3429",32000],["4350",20000],["4356",20000],["6310",20000],["6402",19483],["1031",15000],["4358",10000]],"purpose_expenditure_total_czk":89424000},"revised":{"economic_expenditure":[["6121",44515958],["5171",4768000],["5011",4023000],["5169",3657500],["5901",3403457],["5331",3023950],["6122",1703000],["5023",1500000],["5031",1314000],["6130",1200000],["5154",874950],["5336",864807.79],["5365",817110],["5139",772700],["6119",750000],["5222",654000],["5032",572000],["6201",560000],["5362",508000],["5151",442050],["5166",426998],["5323",328000],["5163",320000],["5499",295000],["5137",233650],["5156",222000],["5021",191500],["5168",178500],["5153",177000],["5164",138000],["5175",124200],["5182",100000],["5132",86150],["5194",70000],["5223",60000],["5123",50000],["5903",50000],["5162",47000],["5321",40000],["5167",39000],["5179",35000],["5492",25000],["5339",22000],["5364",19483],["5038",16500],["5173",15300],["5161",12500],["5172",10000],["5221",10000],["5229",10000],["5329",10000],["5136",8500],["5019",8000],["5133",6000],["5131",3000],["5176",3000],["5039",1000],["5041",1000],["5042",1000]],"economic_expenditure_total_czk":79318763.79,"economic_financing":[["8117",236800000],["8118",-201100000],["8115",-876000],["8901",35401]],"economic_financing_total_czk":34859401,"economic_revenue":[["1211",16900000],["1121",8600000],["1111",6000000],["1511",3500000],["4116",1191871.79],["1113",1000000],["2149",1000000],["1345",996480],["1122",817110],["2139",758333],["2132",728239],["1112",500000],["2111",491449],["4112",480500],["2324",445000],["1386",250000],["2141",200000],["2131",177306],["1387",150000],["2119",65000],["4111",65000],["3111",40000],["1341",36600],["4122",20000],["1361",15000],["2310",10000],["3112",10000],["2329",7374],["1334",1100],["1335",1000],["1343",1000],["1344",1000]],"economic_revenue_total_czk":44459362.79,"purpose_expenditure":[["3392",29292958],["2219",6000000],["3612",5175000],["3113",4724216.8],["6171",3704998],["3639",2974000],["2321",2850000],["3745",2493000],["3111",2434540.99],["3419",2215000],["6112",1990000],["5512",1859000],["2310",1850000],["3722",1700000],["3613",1460000],["6399",1317110],["2212",1250000],["3725",820000],["3635",750000],["3632",668000],["3727",560000],["3631",450000],["3341",438000],["6409",353457],["3326",350000],["2295",328000],["3399",300000],["6320",300000],["2115",200000],["6114",65000],["3314",60000],["3721",60000],["4351",50000],["5212",50000],["5213",50000],["3349",40000],["3429",32000],["4350",20000],["4356",20000],["6310",20000],["6402",19483],["1031",15000],["4358",10000]],"purpose_expenditure_total_czk":79318763.79},"actual":{"economic_expenditure":[["6121",32385484.31],["5011",3974539],["5331",3023950],["5171",2701191.73],["5169",2399075.09],["5023",1341205],["6122",1118899],["5031",1077181],["5336",864807.79],["5365",817110],["5154",769149.57],["5222",654000],["6201",558376],["5139",489599.18],["5032",478833],["5151",409893.12],["5166",348207.5],["5323",327409.2],["5163",304926],["5499",248465],["5362",-247354.71],["5137",176755.52],["5168",173418.58],["5156",163529.7],["5153",142032.07],["5021",136080],["5164",124927.57],["5175",105817],["5223",60000],["5132",56427.02],["5194",43338.14],["5162",39093.34],["5321",36190],["5179",32760],["5339",22000],["5364",19482.99],["5038",16295],["5167",16273],["5492",11000],["5229",10000],["5161",8730],["5329",6000],["5221",5000],["5136",4343],["5173",3576],["5131",2988],["5019",2240],["5039",757],["5133",159]],"economic_expenditure_total_czk":55464159.71,"economic_financing":[["8117",236800000],["8118",-201100000],["8115",-27348623.31],["8901",2003]],"economic_financing_total_czk":8353379.69,"economic_revenue":[["1211",16859902.61],["1121",9029770.77],["1111",6219294.9],["1511",3569271.29],["2149",1889937.5],["1113",1193287.39],["4116",1191871.79],["1345",957522],["1122",817110],["2132",761554.5],["2139",759447],["1112",588533.67],["2324",573846.85],["2141",515201.11],["4112",480500],["2111",432560.14],["1386",328973.77],["2131",213256],["2119",148168],["1387",128933.85],["2329",113438],["2322",94906],["4111",65000],["3113",51222],["1341",34770],["2310",31913.5],["4122",20000],["1334",17241.3],["1361",13900],["2321",5000],["1381",2603.28],["2212",1000],["1335",742.8],["1343",100]],"economic_revenue_total_czk":47110780.02,"purpose_expenditure":[["3392",27925165.25],["3612",4715944.75],["6171",3491903.53],["3113",3431305.21],["3745",2368190.98],["3111",1817766.58],["5512",1670405.21],["6112",1560373],["3613",1165668.44],["3722",1115686.42],["2310",804404.64],["3639",691192.97],["3419",636252.65],["6399",567944.29],["3725",567766.3],["3727",558376],["3341",370676.16],["2295",327409.2],["3631",301269.25],["6320",293206],["2321",198265],["3399",187163.14],["2115",169000],["2212",130588.64],["2219",71436.44],["6114",57980.46],["3314",55306],["4351",50000],["3429",32000],["3349",28428.2],["3721",23189.65],["4356",20000],["6402",19482.99],["4350",15000],["6310",11720],["4358",10000],["3632",3692.36]],"purpose_expenditure_total_czk":55464159.71}},"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."}}}}