{"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:00261581","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261581","name":"Město Mikulášovice","short_name":"Mikulášovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562751},"amounts":{"revenue_approved":53566752,"revenue_adjusted":61547900,"revenue_actual":61547591.63,"expense_approved":62270900,"expense_adjusted":52368400,"expense_actual":52363240.36,"tax_revenue":47783615.51,"nontax_revenue":10744501.12,"capital_revenue":894657,"transfer_revenue":2124818,"current_expense":46087928.71,"capital_expense":6275311.65,"budget_balance":9184351.27,"cash_current":27267991.51,"cash_previous":24083434.24},"ratios":{"revenue_execution":0.99999499,"expense_execution":0.99990147,"balance_to_revenue":0.14922357,"cash_to_expense":0.52074683,"cash_yoy":0.1322302,"capital_expense_share":0.11984193,"transfer_revenue_share":0.03452317},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261581/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261581"},"seo":{"slug":"mikulasovice","path":"/cz/municipalities/mikulasovice/"},"population":{"value":2073,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":53566752,"expenditure_czk":62270900,"financing_czk":8704148,"balance_czk":-8704148},{"stage":"revised","revenue_czk":61547900,"expenditure_czk":52368400,"financing_czk":-9179500,"balance_czk":9179500},{"stage":"actual","revenue_czk":61547591.63,"expenditure_czk":52363240.36,"financing_czk":-9184351.27,"balance_czk":9184351.27}],"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",12420300],["5011",10358000],["5331",5220000],["5169",5193400],["6129",3318000],["5171",3179000],["5031",2813000],["5153",2320000],["5141",2175500],["5154",1903000],["5138",1840000],["5023",1617000],["5021",1405000],["5139",1108000],["5164",1107000],["5032",1079200],["5163",575000],["5168",560000],["5137",500000],["5499",475500],["5222",459100],["5156",355000],["5151",307600],["5199",300000],["6122",230000],["5362",208000],["5162",189400],["5166",150000],["5167",130000],["5132",100000],["5903",100000],["6130",100000],["5909",75000],["5038",53400],["5194",52500],["5329",50000],["5029",40000],["5175",35000],["5229",35000],["5339",31000],["5161",22000],["5041",20000],["5221",20000],["5492",15000],["5136",11000],["5173",8000],["5134",5000],["5133",2000]],"economic_expenditure_total_czk":62270900,"economic_financing":[["8123",9760300],["8124",-5999988],["8115",4943836]],"economic_financing_total_czk":8704148,"economic_revenue":[["1211",21000000],["1121",10000000],["1111",6700000],["1511",3000000],["2132",2858012],["2112",2755000],["2111",2198828],["1113",1650000],["1345",1350000],["1112",600000],["4222",328160],["1386",270000],["2460",166000],["1387",160000],["2131",110700],["1381",100000],["3111",100000],["2329",83500],["2133",49552],["1341",40000],["1361",25000],["1342",20000],["1343",1000],["2141",1000]],"economic_revenue_total_czk":53566752,"purpose_expenditure":[["3613",13936300],["6171",6922800],["3745",5411100],["3113",4856000],["3722",3159600],["3412",3025900],["2219",2861000],["3639",2773000],["3631",2343000],["6112",2043500],["3315",1826000],["3612",1710000],["3111",1651000],["2143",1503200],["5399",1416500],["5512",1173000],["4357",1131200],["3326",985000],["2333",490000],["3632",462800],["2115",391400],["3319",295000],["1032",280000],["3429",200000],["6399",200000],["6310",180000],["3419",170000],["1036",143000],["6409",125000],["3349",120000],["5213",100000],["3314",87000],["3421",80000],["2329",60000],["3399",57000],["2310",55600],["4349",30000],["3141",15000],["4379",1000]],"purpose_expenditure_total_czk":62270900},"revised":{"economic_expenditure":[["5011",10611784],["5169",5902900],["6129",5448300],["5331",5230000],["5031",2863634],["5153",2231600],["5138",1877600],["5171",1812000],["5141",1577600],["5023",1502800],["5021",1224600],["5137",1206200],["5154",1199100],["5164",1199100],["5909",1163000],["5032",1082282],["5139",1032000],["5168",539000],["6121",529600],["5499",519100],["5222",480900],["5163",468700],["5156",367600],["5151",365100],["5199",309300],["5362",274900],["6122",178500],["5166",173200],["5162",160600],["5366",144200],["5364",86400],["5329",70100],["6130",68100],["5132",59900],["6119",51000],["5167",48900],["5038",44100],["5175",43000],["5194",42300],["5133",39100],["5339",31000],["5492",26300],["5161",22300],["5221",20200],["5229",14300],["5136",9800],["5134",6800],["5041",5200],["5363",4000],["5029",300],["5191",100]],"economic_expenditure_total_czk":52368400,"economic_financing":[["8124",-5999988],["8115",-3179512]],"economic_financing_total_czk":-9179500,"economic_revenue":[["1211",20814400],["1121",11146300],["1111",7720200],["1511",3936200],["2111",3067900],["2132",2877000],["2112",2364400],["1113",1473100],["2329",1457200],["1345",1332100],["3111",796300],["1112",726500],["4116",602300],["4112",542500],["4222",445100],["4122",437400],["1386",406100],["2229",310800],["2131",283800],["2322",168400],["1387",159200],["2460",157100],["3113",98300],["4111",97500],["2133",42900],["1341",39700],["1342",13900],["2321",12000],["1361",10600],["1381",3200],["1334",2300],["2212",2000],["2141",1200]],"economic_revenue_total_czk":61547900,"purpose_expenditure":[["6171",7578600],["3745",6215400],["3113",4710200],["3412",4388300],["3639",3920800],["3722",3296500],["2219",2581700],["3613",1971800],["6112",1894700],["3315",1864300],["3612",1702600],["3111",1660800],["3631",1626000],["5399",1508500],["2143",1233900],["5512",1185800],["4357",1172400],["2115",680200],["3319",449800],["3326",427700],["6399",264200],["3399",246100],["1032",237500],["6402",230600],["3419",215000],["3429",197500],["6409",173200],["1036",128900],["3349",115200],["6310",93400],["3314",75300],["3341",55700],["2310",53200],["6114",51200],["3635",51000],["3421",49500],["3632",38800],["3141",10000],["2329",8800],["5599",2300],["4379",1000]],"purpose_expenditure_total_czk":52368400},"actual":{"economic_expenditure":[["5011",10611659.64],["5169",5901676.61],["6129",5448214.82],["5331",5230000],["5031",2863421],["5153",2231242.09],["5138",1877560.35],["5171",1811660.17],["5141",1577639.3],["5023",1502834],["5021",1224611.37],["5137",1205971.95],["5164",1199025.79],["5154",1198420.02],["5909",1163015],["5032",1082338],["5139",1031652.99],["5168",538980],["6121",529508.71],["5499",518954.79],["5222",480824],["5163",468663.62],["5156",367672],["5151",364681.79],["5199",308874],["5362",274985],["6122",178538.12],["5166",173151],["5162",160704.93],["5366",144215],["5364",86445],["5329",70086],["6130",68050],["5132",59858.07],["6119",51000],["5167",48870.71],["5038",44049],["5175",42895],["5194",42220.5],["5133",38965.41],["5339",31000],["5492",26182.5],["5161",22246],["5221",20219.1],["5229",14269],["5136",9845],["5134",6751],["5041",5237.67],["5363",4000],["5029",278],["5191",60],["5142",16.34]],"economic_expenditure_total_czk":52363240.36,"economic_financing":[["8124",-5999988],["8115",-3184363.27]],"economic_financing_total_czk":-9184351.27,"economic_revenue":[["1211",20814440.87],["1121",11146262.43],["1111",7720206.73],["1511",3936153.63],["2111",3068034.59],["2132",2876893.01],["2112",2364300],["1113",1473110.12],["2329",1457238.8],["1345",1332096],["3111",796333],["1112",726506.2],["4116",602358],["4112",542500],["4222",445080],["4122",437380],["1386",406090.02],["2229",310759.82],["2131",283710],["2322",168354],["1387",159156.5],["2460",157086],["3113",98324],["4111",97500],["2133",42878],["1341",39643],["1342",13910],["2321",12000],["1361",10560],["1381",3223.41],["1334",2256.6],["2212",2016],["2141",1230.9]],"economic_revenue_total_czk":61547591.63,"purpose_expenditure":[["6171",7578125.62],["3745",6215197.74],["3113",4710053.61],["3412",4388261.28],["3639",3920847.61],["3722",3296129.46],["2219",2581671.48],["3613",1971053.88],["6112",1894623.85],["3315",1864236.23],["3612",1700398.79],["3111",1660764.17],["3631",1625888.52],["5399",1508572.94],["2143",1233637.7],["5512",1185931.39],["4357",1172198.35],["2115",680257.16],["3319",449688.08],["3326",427681.55],["6399",264245],["3399",245988.67],["1032",237445.99],["6402",230660],["3419",215000],["3429",197485],["6409",173206.75],["1036",128893],["3349",115190.26],["6310",93367.96],["3314",75214.04],["3341",55655.16],["2310",53212.12],["6114",51205],["3635",51000],["3421",49424],["3632",38779],["3141",9966],["2329",8780],["5599",2303],["4379",1000]],"purpose_expenditure_total_czk":52363240.36}},"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."}}}}