{"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:00240508","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240508","name":"Obec Mukařov","short_name":"Mukařov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538523},"amounts":{"revenue_approved":102071215.52,"revenue_adjusted":116192212.52,"revenue_actual":97081928.73,"expense_approved":107150296.54,"expense_adjusted":122380581.78,"expense_actual":84614528.38,"tax_revenue":81811928.84,"nontax_revenue":9186977.89,"capital_revenue":2391865,"transfer_revenue":3691157,"current_expense":72136596.19,"capital_expense":12477932.19,"budget_balance":12467400.35,"cash_current":18702858.61,"cash_previous":9510862.96},"ratios":{"revenue_execution":0.8355287,"expense_execution":0.69140485,"balance_to_revenue":0.12842143,"cash_to_expense":0.22103602,"cash_yoy":0.96647336,"capital_expense_share":0.14746796,"transfer_revenue_share":0.03802105},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240508/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240508"},"seo":{"slug":"mukarov","path":"/cz/municipalities/mukarov/"},"population":{"value":3036,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":102071215.52,"expenditure_czk":107150296.54,"financing_czk":5079081.02,"balance_czk":-5079081.02},{"stage":"revised","revenue_czk":116192212.52,"expenditure_czk":122380581.78,"financing_czk":6188369.26,"balance_czk":-6188369.26},{"stage":"actual","revenue_czk":97081928.73,"expenditure_czk":84614528.38,"financing_czk":-12467400.35,"balance_czk":12467400.35}],"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":[["5331",19794533],["6351",16643500],["6121",14125851.82],["5171",13626521.76],["5169",9173333],["5011",8265000],["5350",5332734],["5031",2783092],["5023",2362000],["5154",2302000],["5901",1677499.96],["5164",1347712],["5222",1154000],["5365",1050000],["5032",963378],["5323",754205],["5139",712729],["6119",711687],["5021",552400],["5163",432000],["5499",417000],["5137",382000],["5168",260900],["5153",250000],["5362",216000],["6349",200500],["5156",180000],["5329",175000],["5494",174000],["5151",133500],["5194",124000],["6122",100000],["5141",90000],["5038",86820],["5175",69000],["5166",60000],["5162",55000],["5161",51400],["5134",50000],["5492",50000],["5902",50000],["5167",49000],["5339",46000],["5172",40000],["5132",17000],["5136",16000],["5321",15000],["5229",12000],["5173",9000],["5903",5000],["5133",2000]],"economic_expenditure_total_czk":107150296.54,"economic_financing":[["8115",9463773.96],["8124",-4384692.94]],"economic_financing_total_czk":5079081.02,"economic_revenue":[["1211",32458757.76],["4132",20716560],["1121",16531120.32],["1111",12115903.68],["1511",5280000],["1345",2900000],["2139",2732500],["1113",2090637.12],["1122",1000000],["2324",1000000],["1112",991436.16],["3122",889000],["2111",847088],["4112",718400],["2132",566000],["1386",444322.99],["1387",217654.38],["1381",157035.11],["1343",150000],["1341",100000],["2131",70000],["1361",46000],["2212",34200],["1356",10000],["2119",3600],["2112",1000]],"economic_revenue_total_czk":102071215.52,"purpose_expenditure":[["3113",32411278],["2321",9660008.06],["6171",8050170],["3639",7177712],["6330",5332734],["3111",4593627.7],["3631",4287399.06],["2310",4181530],["2212",4020000],["3399",3643950],["3745",3468000],["3722",3431136],["6112",3264200],["3725",3080737],["6409",1554499.96],["2223",1119700],["6399",1000000],["3421",983000],["2292",754205],["5512",662500],["2341",600000],["2219",566000],["3314",507300],["3612",500000],["4311",436300],["1039",420280],["3635",344739],["3316",288000],["2293",217800],["1014",100000],["3341",75000],["3632",52000],["2221",50000],["4372",50000],["6402",50000],["3319",47000],["6310",40000],["6114",36000],["3315",35490.76],["3721",25000],["3613",18000],["3326",10000],["5213",5000]],"purpose_expenditure_total_czk":107150296.54},"revised":{"economic_expenditure":[["5331",19938263],["6351",19909270],["5171",14053824.76],["5169",12631833],["6121",12245151.82],["5011",8335000],["5350",5332734],["5365",4043780],["5031",2783092],["5154",2406000],["5336",2376230.4],["5023",2362000],["5164",2286672],["6123",1591150],["5222",1154000],["5229",1148524.84],["5032",963378],["5139",905729],["5137",848000],["5323",754205],["6122",729197],["6119",711687],["5021",575400],["5901",552739.96],["5163",432000],["5499",417000],["5167",335000],["5168",260900],["5153",250000],["5362",216000],["6349",200500],["5156",180000],["5329",175000],["5494",174000],["5151",133500],["5194",124000],["5141",98000],["5038",86820],["5175",69300],["5166",60000],["5492",56000],["5162",55800],["5161",51400],["5134",50000],["5902",50000],["5136",46000],["5339",46000],["5172",40000],["5138",36000],["5122",26000],["5213",20000],["5132",17000],["5321",15000],["5173",9000],["6341",5500],["5903",5000],["5133",2000]],"economic_expenditure_total_czk":122380581.78,"economic_financing":[["8115",9463773.96],["8124",-4400004.7],["8123",1124600]],"economic_financing_total_czk":6188369.26,"economic_revenue":[["1211",32458757.76],["4132",25716560],["1121",16531120.32],["1111",12115903.68],["1511",5280000],["1122",3993780],["2111",3963338],["1345",2900000],["2139",2736100],["4116",2269230.4],["1113",2090637.12],["3122",1027000],["2324",1000000],["1112",991436.16],["4112",718400],["2132",566000],["1386",444322.99],["1387",217654.38],["3113",200000],["4122",191200],["1381",157035.11],["1343",150000],["1341",100000],["2131",70000],["4111",58786.6],["2329",52150],["1361",46000],["2119",43600],["2212",34200],["2322",15000],["2321",13000],["1356",10000],["1349",9000],["2112",8000],["3111",8000],["1334",6000]],"economic_revenue_total_czk":116192212.52,"purpose_expenditure":[["3113",43774008.4],["2321",9881008.06],["6171",8255170],["3639",7793712],["6330",5332734],["3111",5049627.7],["3631",4300399.06],["2310",4181530],["2212",4020300],["6399",3993780],["3399",3643950],["3722",3504136],["6112",3264200],["3725",3020737],["5512",2310650],["6409",1586264.8],["2219",1145000],["3421",983000],["2292",754205],["2223",659700],["2341",600000],["3314",522300],["3612",500000],["3745",471000],["4311",451300],["1039",423780],["3635",344739],["3316",288000],["2293",217800],["2221",214000],["3613",183960],["3632",110000],["1014",100000],["3721",87000],["3341",75800],["3315",65790.76],["6114",59000],["4372",50000],["6402",50000],["3319",47000],["6310",40000],["3326",20000],["5213",5000]],"purpose_expenditure_total_czk":122380581.78},"actual":{"economic_expenditure":[["5331",19938263],["5169",10013056.24],["6121",9065823.61],["5011",8043437.95],["5350",5332736],["5171",5061662.27],["5365",4019680],["5023",2461204.4],["5031",2445589],["5336",2376230.4],["5164",2082972.05],["5154",2024224.63],["6123",1591150],["5222",1138766.78],["5032",949809],["5139",831404.75],["5362",749229],["6122",728903.98],["5137",707455.57],["5323",668151],["5499",501484],["6119",455126],["5021",449952.05],["5163",441229.27],["6351",431228.6],["5151",261020],["5168",222796.2],["5153",209230.08],["6349",200500],["5329",173520],["5156",170125.82],["5172",119964.1],["5167",88532.15],["5194",85315.38],["5175",83755.87],["5141",67609.77],["5162",58298.7],["5134",51346.27],["5339",45360],["5161",41933],["5166",39930],["5136",36493],["5138",36058],["5038",33463],["5122",25845.6],["5213",20000],["5229",12299.89],["5492",10800],["6341",5200],["5173",5135],["5902",884],["5133",343]],"economic_expenditure_total_czk":84614528.38,"economic_financing":[["8115",-9191995.65],["8124",-4400004.7],["8123",1124600]],"economic_financing_total_czk":-12467400.35,"economic_revenue":[["1211",33584103.54],["1121",17982166.63],["1111",12473518.64],["1511",5992024.25],["2111",4562638.43],["1122",3993780],["1345",2885405],["2139",2736130],["1113",2376758.19],["4116",2269230.4],["3122",1833175],["1112",1172107.15],["2324",1017283],["4112",718400],["1386",655154.1],["4132",453540],["2132",434033],["3111",330000],["1387",256768.63],["3113",228690],["1343",203502],["4122",191200],["2131",146313],["2329",130150],["1341",107183],["2119",67356],["1356",63994.2],["4111",58786.6],["2212",55675.46],["1361",44460],["2322",15125],["2321",13000],["1349",9665],["2112",9274],["1334",6122.4],["1381",5216.11]],"economic_revenue_total_czk":97081928.73,"purpose_expenditure":[["3113",22810705.95],["6171",8159158.36],["3639",7660132.26],["6330",5332736],["3111",4169126],["6399",3993780],["2321",3828497.65],["3399",3314663.49],["6112",3211387.75],["3631",3177893.31],["2212",2949181.36],["3722",2906926.06],["3725",2455104.82],["5512",2298918.01],["2310",2143053.93],["2219",965142.3],["2292",668151],["2223",648631.31],["3314",512289.02],["3421",450549.94],["4311",449569.96],["1039",423778.3],["3612",387611.76],["3745",283447],["3316",278636.3],["3635",210948],["3613",177814.61],["2221",164197],["2293",127050],["3721",86847.75],["3632",59647],["6114",58786.6],["3341",53539.42],["3319",40358],["6310",38530.27],["1014",36050],["6409",32299.89],["3315",25904],["3326",17800],["4372",4800],["6402",884]],"purpose_expenditure_total_czk":84614528.38}},"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."}}}}