{"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:00283410","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00283410","name":"Obec Nikolčice","short_name":"Nikolčice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Břeclav","municipality_code":584711},"amounts":{"revenue_approved":39570700,"revenue_adjusted":57131900,"revenue_actual":37172865.21,"expense_approved":43266500,"expense_adjusted":49755000,"expense_actual":36566230.47,"tax_revenue":22226258.96,"nontax_revenue":3035145.46,"capital_revenue":10426250,"transfer_revenue":1485210.79,"current_expense":20899269.95,"capital_expense":15666960.52,"budget_balance":606634.74,"cash_current":19045133.45,"cash_previous":18318498.71},"ratios":{"revenue_execution":0.6506499,"expense_execution":0.73492575,"balance_to_revenue":0.01631929,"cash_to_expense":0.5208394,"cash_yoy":0.03966672,"capital_expense_share":0.42845435,"transfer_revenue_share":0.03995416},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00283410/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00283410"},"seo":{"slug":"nikolcice","path":"/cz/municipalities/nikolcice/"},"population":{"value":807,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":39570700,"expenditure_czk":43266500,"financing_czk":3695800,"balance_czk":-3695800},{"stage":"revised","revenue_czk":57131900,"expenditure_czk":49755000,"financing_czk":-7376900,"balance_czk":7376900},{"stage":"actual","revenue_czk":37172865.21,"expenditure_czk":36566230.47,"financing_czk":-606634.74,"balance_czk":606634.74}],"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",21005000],["5171",4342400],["5331",4054000],["5362",3165000],["5011",2360000],["5169",1459200],["5023",1000000],["5031",805000],["6123",600000],["5154",420000],["5139",401500],["5156",380000],["5365",350000],["5032",305000],["5153",298600],["5222",241000],["6122",230000],["5021",218500],["5137",218500],["5321",171700],["5168",166000],["5163",136500],["5223",100000],["5323",80600],["5167",69500],["5499",69000],["5173",67000],["5166",65000],["5175",64000],["5329",60500],["5179",53500],["5194",51000],["5164",32400],["5151",30300],["5364",28700],["5136",27000],["5162",24900],["6130",20000],["5134",17000],["5038",15000],["5903",15000],["5172",12000],["5041",9200],["5909",5500],["5191",5100],["5229",4900],["5161",4000],["5138",2500],["5131",2000],["5192",1500],["5133",1000],["5132",500]],"economic_expenditure_total_czk":43266500,"economic_financing":[["8115",3695800]],"economic_financing_total_czk":3695800,"economic_revenue":[["3111",15000000],["1211",9206300],["1121",4637500],["1111",3221400],["1511",1900000],["2132",918300],["2122",730100],["1113",675000],["1345",560000],["2111",496200],["1356",370000],["1122",350000],["2131",331600],["2324",317200],["1112",237500],["4112",220900],["1386",100000],["2310",80000],["1341",50000],["1381",50000],["1387",50000],["4111",32000],["1361",10000],["2112",8500],["1334",5000],["2139",4800],["2133",4500],["2141",2000],["2329",1100],["1349",600],["2212",200]],"economic_revenue_total_czk":39570700,"purpose_expenditure":[["3633",14004100],["3639",5335400],["3113",4054000],["2212",3527700],["6399",3500000],["2321",3218100],["6171",2309200],["6112",1371200],["3612",1348800],["3745",846000],["3722",580800],["3631",459000],["2219",300100],["3399",236200],["3419",220000],["3392",201800],["3412",186400],["3613",184300],["3314",141800],["6320",130000],["3725",122000],["3330",100000],["3349",85000],["3421",85000],["2292",80600],["4359",78100],["5512",70000],["3636",60000],["3319",54000],["2310",45000],["3341",44200],["5519",42000],["6114",32000],["2342",30000],["3723",29300],["6402",28700],["1014",20000],["2223",20000],["3429",18000],["6409",17600],["3721",15000],["5213",15000],["3632",8000],["6310",6500],["4329",5600]],"purpose_expenditure_total_czk":43266500},"revised":{"economic_expenditure":[["6121",23066300],["5171",4900100],["5331",4069000],["5362",3170300],["5011",2796700],["5169",1899700],["6123",1212400],["5023",985600],["5031",903700],["5336",872800],["5137",569200],["5139",555000],["5154",525200],["5153",423400],["5168",401400],["5156",370000],["5365",360200],["5032",341800],["6122",341500],["5222",241000],["5021",237800],["5163",192700],["5321",164800],["5166",106600],["5175",103900],["5223",100000],["5323",80600],["6119",76900],["5329",73400],["5173",70700],["5499",65500],["5194",64500],["5167",62700],["5179",54900],["5164",36200],["5162",33300],["5151",30600],["6130",30000],["5364",28700],["5172",26400],["5136",26000],["5134",17000],["5903",15000],["5038",10700],["5041",9400],["5909",9000],["5138",6300],["5229",5000],["5161",4900],["5192",2500],["5131",2000],["5191",1200],["5132",500]],"economic_expenditure_total_czk":49755000,"economic_financing":[["8115",-7676900],["8901",300000]],"economic_financing_total_czk":-7376900,"economic_revenue":[["3111",28000000],["1211",9291900],["1121",4973300],["1111",3387700],["1511",1983600],["4216",1800000],["2132",949400],["4116",872800],["2122",730100],["1113",675000],["2111",630700],["1345",571000],["2131",440400],["1356",370000],["1122",360200],["4213",359200],["2324",335700],["1112",324200],["2310",263000],["4112",220900],["1386",191500],["2119",117500],["1387",72500],["1341",50000],["1381",50000],["4111",32500],["3113",30000],["1361",11000],["2139",9800],["2133",9500],["2112",8500],["1334",5000],["2141",3000],["2329",1100],["1349",600],["2212",200],["1382",100]],"economic_revenue_total_czk":57131900,"purpose_expenditure":[["3633",14037800],["3639",5485400],["2321",5053100],["3113",4984100],["2212",3877700],["6399",3510200],["6171",3248400],["3745",1522200],["6112",1371200],["3612",1348800],["3722",694700],["3399",682200],["3631",559000],["3392",442700],["3613",418800],["2219",310100],["2115",222200],["3419",220000],["3412",186400],["6320",185800],["3314",144300],["3725",122000],["3349",113700],["3330",100000],["3421",95000],["4359",85200],["3341",85100],["2292",80600],["5512",64000],["3636",60400],["3319",55900],["2310",45000],["5519",42000],["3723",37300],["6114",34900],["6409",30600],["2342",30000],["6402",28700],["3635",24200],["3721",21800],["1014",20000],["2223",20000],["3429",18000],["5213",15000],["3632",8000],["6310",6900],["4329",5600]],"purpose_expenditure_total_czk":49755000},"actual":{"economic_expenditure":[["6121",14835338.64],["5171",4120994.78],["5331",4069000],["5011",2653853],["5362",1463236],["5169",1426290.48],["5023",945463.91],["5336",872711.79],["5031",865180],["6123",615890],["5154",442873.11],["5139",430737.4],["5168",387955.15],["5153",374188.22],["5365",360150],["5032",326475],["5156",307995.55],["5137",266777.28],["5222",228000],["5021",185456],["5163",171524.66],["5321",159108.32],["6122",121430.76],["5223",100000],["5323",80600],["6119",76801.12],["5329",73241],["5175",65264.62],["5194",61449.4],["5167",58547.81],["5499",55200],["5173",53380],["5166",46582.5],["5179",44546.09],["5162",29989.37],["5364",28572.89],["5164",28000],["5172",24301.64],["5136",24001],["5151",20479],["6130",17500],["5038",10650],["5041",9364.07],["5134",8562],["5138",6240],["5229",4916.22],["5161",4135.09],["5131",1993.9],["5192",1000],["5132",282.7]],"economic_expenditure_total_czk":36566230.47,"economic_financing":[["8115",-726634.74],["8901",120000]],"economic_financing_total_czk":-606634.74,"economic_revenue":[["3111",10396250],["1211",9291883.73],["1121",4973200.44],["1111",3387675.58],["1511",1983549.94],["2132",909966],["4116",872711.79],["2122",726906.84],["1113",657498.63],["2111",593565],["1345",570679],["1356",365831],["1122",360150],["4213",359099],["1112",324196.96],["2324",271058.6],["2131",230029.85],["4112",220900],["2310",195979.33],["1386",181197.52],["2119",89519.67],["1387",71015.14],["1341",47700],["4111",32500],["3113",30000],["1361",10220],["2139",7104],["2133",6210],["2141",2751.17],["2112",2055],["1381",1456.27],["1382",4.75]],"economic_revenue_total_czk":37172865.21,"purpose_expenditure":[["3633",13462410.2],["3113",4983967.41],["2212",3565007.96],["6171",2595855.97],["3639",2121654.43],["6399",1814083],["2321",1749015],["6112",1309995.53],["3745",820012.9],["3722",689198.64],["3399",553088.58],["3631",489731],["3392",281189.13],["2115",222035],["3419",220000],["3613",191013.24],["6320",164708.66],["3725",113708.47],["3314",108022],["3349",100835.38],["3330",100000],["4359",85152],["2292",80600],["3612",74678.19],["3412",67977.95],["5512",63937.32],["3341",63250.27],["3636",60396],["3421",58686.5],["3319",55011],["2219",41824.78],["6409",30433.22],["5519",30324.79],["3723",28980.93],["6402",28572.89],["3635",24200],["2310",23135],["6114",22972.73],["3721",21707.4],["2342",17432],["1014",10000],["6310",6816],["4329",5519],["3429",5000],["3632",4090]],"purpose_expenditure_total_czk":36566230.47}},"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."}}}}