{"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:00489476","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00489476","name":"Obec Sulkovec","short_name":"Sulkovec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":596833},"amounts":{"revenue_approved":5557700,"revenue_adjusted":8105494,"revenue_actual":8098478.24,"expense_approved":11537700,"expense_adjusted":14931700,"expense_actual":12855102.11,"tax_revenue":4273590.39,"nontax_revenue":1720220.85,"capital_revenue":0,"transfer_revenue":2104667,"current_expense":9064268.46,"capital_expense":3790833.65,"budget_balance":-4756623.87,"cash_current":31372525.89,"cash_previous":36129149.76},"ratios":{"revenue_execution":0.99913444,"expense_execution":0.86092689,"balance_to_revenue":-0.58734786,"cash_to_expense":2.44047271,"cash_yoy":-0.13165613,"capital_expense_share":0.29488942,"transfer_revenue_share":0.25988426},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00489476/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00489476"},"seo":{"slug":"sulkovec","path":"/cz/municipalities/sulkovec/"},"population":{"value":159,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5557700,"expenditure_czk":11537700,"financing_czk":5980000,"balance_czk":-5980000},{"stage":"revised","revenue_czk":8105494,"expenditure_czk":14931700,"financing_czk":6826206,"balance_czk":-6826206},{"stage":"actual","revenue_czk":8098478.24,"expenditure_czk":12855102.11,"financing_czk":4756623.87,"balance_czk":-4756623.87}],"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":[["5169",3318460],["5171",3240200],["6121",2062000],["5909",672200],["5139",660600],["5365",421000],["5023",276000],["5154",249000],["5213",145000],["5153",116500],["5362",103600],["5021",92600],["5032",30000],["5163",28900],["5137",22000],["5221",20000],["5168",17600],["5329",15900],["5194",12040],["5156",8600],["5162",7600],["5903",5000],["5175",4900],["5161",3000],["5167",2000],["5492",2000],["5173",600],["5038",400]],"economic_expenditure_total_czk":11537700,"economic_financing":[["8115",5980000]],"economic_financing_total_czk":5980000,"economic_revenue":[["1211",1700000],["2111",1136200],["1121",900000],["1111",550000],["2141",499000],["1511",340000],["1113",115000],["1345",76000],["4112",71800],["2324",40000],["1112",35000],["2131",26000],["1386",16000],["1122",10000],["2139",10000],["2222",10000],["1387",8000],["2132",8000],["3111",3000],["1341",2600],["2149",1000],["1361",100]],"economic_revenue_total_czk":5557700,"purpose_expenditure":[["1032",3702800],["2212",3150000],["3639",1512000],["2221",910000],["6399",500000],["6112",306000],["6171",280000],["2310",205000],["3722",190000],["2141",155000],["5512",150000],["3631",100000],["3725",62000],["1036",56000],["3319",55000],["3745",30000],["3739",21000],["3412",18000],["3636",15900],["3399",15000],["4351",15000],["6320",13000],["3721",11000],["3421",10000],["3429",10000],["3341",8000],["3314",6000],["2341",5000],["3326",5000],["3349",5000],["4357",5000],["5213",5000],["3632",3000],["6310",3000]],"purpose_expenditure_total_czk":11537700},"revised":{"economic_expenditure":[["5171",4642778],["5169",3312680],["6122",2843353],["6121",1064654],["5139",893511],["5909",435131],["5154",284405],["5023",276000],["5365",271000],["5362",254400],["5153",188130],["5021",132181],["5163",48870],["5123",48200],["5168",45940],["5221",36000],["5032",30000],["5194",23040],["5137",22000],["5156",17240],["5329",15900],["5175",13030],["5492",10000],["5162",7600],["5903",5000],["5167",4420],["5161",3000],["5173",1497],["5019",1001],["5038",400],["5039",339]],"economic_expenditure_total_czk":14931700,"economic_financing":[["8117",18000000],["8115",-11173794]],"economic_financing_total_czk":6826206,"economic_revenue":[["1211",1700000],["2111",1137100],["1121",900000],["4213",725892],["1111",650000],["4216",600000],["2141",585209],["4116",459475],["1511",340000],["1122",223650],["4122",215000],["1113",115000],["2321",100000],["1345",76000],["4112",71800],["1112",40000],["2324",40000],["4111",32500],["2131",28030],["1386",16000],["2139",10000],["2222",10000],["1387",8000],["2132",8000],["2310",5450],["3111",3000],["1341",2600],["2112",1400],["2149",1000],["1381",278],["1361",100],["1382",10]],"economic_revenue_total_czk":8105494,"purpose_expenditure":[["1032",4202800],["2212",3166000],["3639",2637400],["5512",1650000],["2221",910000],["6399",500000],["2310",344000],["6171",331100],["6112",306000],["3722",220000],["3631",158400],["3745",97400],["3725",84000],["1036",56000],["3319",55000],["3399",34000],["4351",31000],["6114",30000],["3739",21000],["6320",16200],["3721",16000],["3636",15900],["3341",8000],["3412",8000],["3314",7500],["3326",5000],["3349",5000],["4357",5000],["5213",5000],["3632",3000],["6310",3000]],"purpose_expenditure_total_czk":14931700},"actual":{"economic_expenditure":[["5171",4425458.56],["5169",2791818.25],["6122",2726180.36],["6121",1064653.29],["5139",875006.05],["5362",-403245.68],["5154",261663.7],["5023",257528],["5365",241150],["5153",188552],["5021",126896],["5123",48137.73],["5163",48073.6],["5168",45940.13],["5221",36000],["5194",21440.1],["5032",21089],["5156",17198],["5329",15900],["5175",12781],["5492",10000],["5137",7220],["5162",6921.02],["5161",2968],["5167",2420],["5173",1613],["5019",1001],["5038",400],["5039",339]],"economic_expenditure_total_czk":12855102.11,"economic_financing":[["8117",18000000],["8115",-13243376.13]],"economic_financing_total_czk":4756623.87,"economic_revenue":[["1211",1745882.36],["1121",933712.56],["2111",932508.08],["4213",725892],["1111",664111.44],["4216",600000],["2141",585859.68],["4116",459475],["1511",394111.5],["1122",223650],["4122",215000],["1113",123507.13],["2321",100000],["1345",78000],["4112",71800],["1112",60880.29],["2324",55185.09],["1386",34013.63],["4111",32500],["2131",27805],["1387",13333.89],["2139",8925],["2310",5450],["1341",2100],["2112",2000],["2132",1300],["2149",1188],["1381",278.29],["1382",9.3]],"economic_revenue_total_czk":8098478.24,"purpose_expenditure":[["1032",3326821],["2212",2977758.06],["3639",2625759.51],["5512",1496923.36],["2221",908882],["2310",340948.51],["6171",320775.97],["6112",278617],["3722",200966],["6399",-184071.68],["3631",137888.43],["3745",85804.71],["3725",83996.39],["1036",52940],["3399",33080],["4351",31000],["3319",28231.1],["6114",24408.35],["3739",17500],["6320",16188],["3636",15900],["3721",14363.3],["3314",7500],["4357",5000],["3349",3976.5],["6310",2537.6],["3412",1408]],"purpose_expenditure_total_czk":12855102.11}},"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."}}}}