{"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:00509132","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509132","name":"Obec Mukařov","short_name":"Mukařov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":571865},"amounts":{"revenue_approved":6415000,"revenue_adjusted":8440830,"revenue_actual":8634914.77,"expense_approved":6359000,"expense_adjusted":7274892,"expense_actual":4595570.07,"tax_revenue":6227320.28,"nontax_revenue":747190.49,"capital_revenue":154042,"transfer_revenue":1506362,"current_expense":4209586.15,"capital_expense":385983.92,"budget_balance":4039344.7,"cash_current":20336764.1,"cash_previous":16297419.4},"ratios":{"revenue_execution":1.02299356,"expense_execution":0.63170286,"balance_to_revenue":0.46779208,"cash_to_expense":4.42529736,"cash_yoy":0.2478518,"capital_expense_share":0.08399043,"transfer_revenue_share":0.17445013},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509132/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509132"},"seo":{"slug":"mukarov-00509132","path":"/cz/municipalities/mukarov-00509132/"},"population":{"value":205,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6415000,"expenditure_czk":6359000,"financing_czk":-56000,"balance_czk":56000},{"stage":"revised","revenue_czk":8440830,"expenditure_czk":7274892,"financing_czk":-1165938,"balance_czk":1165938},{"stage":"actual","revenue_czk":8634914.77,"expenditure_czk":4595570.07,"financing_czk":-4039344.7,"balance_czk":4039344.7}],"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",1500000],["5169",1417000],["5171",1289000],["5023",571000],["5139",276000],["5154",249000],["6122",150000],["5137",124000],["5031",119000],["5365",110000],["6130",102000],["5166",65000],["5032",57000],["5021",44000],["5156",43000],["5321",35000],["5163",25000],["5168",25000],["5151",20000],["5153",20000],["5222",20000],["5162",14000],["5172",14000],["5194",10000],["5901",10000],["5903",10000],["5161",8000],["5173",7000],["5329",7000],["5492",7000],["5362",6000],["5164",2000],["5175",2000],["5038",1000]],"economic_expenditure_total_czk":6359000,"economic_financing":[["8115",-56000]],"economic_financing_total_czk":-56000,"economic_revenue":[["1211",2144000],["1121",1075000],["1511",805000],["1111",751000],["2132",317000],["1345",300000],["2141",280000],["1113",183000],["1122",110000],["2324",102000],["2111",72000],["1342",67000],["4112",57000],["1112",48000],["1386",22000],["2131",20000],["1337",18000],["1341",13000],["1387",12000],["1381",10000],["2142",5000],["1361",2000],["2112",2000]],"economic_revenue_total_czk":6415000,"purpose_expenditure":[["3745",1632000],["6112",754000],["3722",602000],["3322",505000],["3421",500000],["6171",487000],["2212",347000],["2310",300000],["2223",200000],["3419",200000],["3631",177000],["1036",139000],["6399",116000],["3639",102000],["3392",89000],["2321",62000],["5521",30000],["6320",25000],["3399",17000],["3632",14000],["3319",10000],["3613",10000],["5213",10000],["5299",10000],["5512",10000],["3113",5000],["1070",2000],["3341",2000],["3723",2000]],"purpose_expenditure_total_czk":6359000},"revised":{"economic_expenditure":[["5169",1526200],["6121",1419000],["5171",1142000],["5023",789000],["5139",393000],["6122",291000],["5154",284700],["5365",204330],["5031",174000],["5137",167000],["6130",102000],["5492",81800],["5156",74000],["5166",74000],["5032",70000],["5021",67478],["6111",66000],["5163",65400],["5194",36000],["5321",35000],["5362",28300],["5151",27600],["5222",25000],["5168",22000],["5153",18000],["5164",16000],["5175",12480],["5162",11200],["5223",10000],["5901",10000],["5903",10000],["5329",7000],["5161",6000],["5909",5000],["5019",1404],["5038",1000],["5167",1000],["5173",1000]],"economic_expenditure_total_czk":7274892,"economic_financing":[["8115",-1165938]],"economic_financing_total_czk":-1165938,"economic_revenue":[["1211",2164000],["4222",1433600],["1121",1085000],["1111",811000],["1511",805000],["1345",360000],["2141",280000],["2132",248000],["1122",204330],["1113",193000],["2111",188000],["2324",102000],["1112",73000],["3112",69000],["1342",67000],["2119",62000],["4112",57400],["1386",50000],["3111",49000],["2131",28000],["1387",27000],["1337",18000],["1334",16138],["4111",15362],["1341",13000],["1381",10000],["2142",5000],["2112",3000],["1361",2000],["2212",2000]],"economic_revenue_total_czk":8440830,"purpose_expenditure":[["3745",1682000],["6112",1034000],["3722",697800],["6171",627000],["3322",505000],["3421",500000],["2212",367000],["2310",300000],["1036",233000],["6399",215330],["2223",200000],["3419",200000],["3631",177000],["3639",102000],["3392",89000],["2321",83000],["6320",65000],["3613",30000],["5521",30000],["3723",22000],["3399",17000],["6114",15362],["3319",15000],["3632",14000],["4351",10000],["5213",10000],["5299",10000],["5512",10000],["3113",5000],["6409",5000],["1070",2000],["3341",2000],["6310",400]],"purpose_expenditure_total_czk":7274892},"actual":{"economic_expenditure":[["5169",1257449.51],["5023",773814],["5171",559207.34],["6122",273643.92],["5154",270933.49],["5139",254459.52],["5365",204330],["5031",173856],["5137",98491.1],["5492",76800],["5166",73386],["5156",73340.21],["5032",69640],["5021",65383],["6111",65340],["5163",62820.4],["6130",47000],["5194",35306],["5222",25000],["5321",25000],["5151",23065],["5168",21909],["5362",18051],["5175",11464.48],["5162",11145.83],["5223",10000],["5161",5934.8],["5329",5275],["5019",1404],["5167",990],["5164",730],["5038",400],["5909",0.47]],"economic_expenditure_total_czk":4595570.07,"economic_financing":[["8117",23000000],["8118",-23000000],["8115",-4039344.7]],"economic_financing_total_czk":-4039344.7,"economic_revenue":[["1211",2352420.54],["4222",1433600],["1121",1259761.59],["1111",852170.74],["1511",844515.65],["1345",359264],["2132",231250],["1122",204330],["2141",204093.05],["1113",166490.12],["2111",162234],["2324",101420.44],["3111",92042],["1112",82110],["3112",62000],["4112",57400],["1386",45894.61],["2131",27787],["1387",17987.99],["4111",15362],["1342",13650],["1341",12800],["2119",11600],["1334",9260.9],["1337",5600],["2142",4176],["2112",2630],["2212",2000],["1361",700],["1381",364.14]],"economic_revenue_total_czk":8634914.77,"purpose_expenditure":[["6112",1017310],["3722",695698.28],["6171",579461.15],["3745",500517.02],["3421",385667.58],["2212",324831.76],["6399",205547],["1036",198464],["2223",140543.92],["3631",124454.54],["2321",67385.34],["6320",62632],["3392",60941.6],["3419",58731.7],["3639",47000],["5521",25000],["3613",18902.24],["6114",15362],["3319",15000],["3723",14875.07],["3399",11836],["3322",10000],["4351",10000],["3632",3470],["1070",1210],["3341",540],["6310",188.4],["6409",0.47]],"purpose_expenditure_total_czk":4595570.07}},"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."}}}}