{"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:00266485","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266485","name":"Obec Mikulov","short_name":"Mikulov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Teplice","municipality_code":567701},"amounts":{"revenue_approved":5790000,"revenue_adjusted":6728073,"revenue_actual":7075673.15,"expense_approved":8990000,"expense_adjusted":9928073,"expense_actual":6048583.99,"tax_revenue":4712976.56,"nontax_revenue":1984796.59,"capital_revenue":173600,"transfer_revenue":204300,"current_expense":5626884.99,"capital_expense":421699,"budget_balance":1027089.16,"cash_current":6020521.82,"cash_previous":4993474.66},"ratios":{"revenue_execution":1.05166415,"expense_execution":0.60924048,"balance_to_revenue":0.1451578,"cash_to_expense":0.99536054,"cash_yoy":0.20567786,"capital_expense_share":0.06971863,"transfer_revenue_share":0.02887358},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266485/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266485"},"seo":{"slug":"mikulov","path":"/cz/municipalities/mikulov/"},"population":{"value":212,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5790000,"expenditure_czk":8990000,"financing_czk":3200000,"balance_czk":-3200000},{"stage":"revised","revenue_czk":6728073,"expenditure_czk":9928073,"financing_czk":3200000,"balance_czk":-3200000},{"stage":"actual","revenue_czk":7075673.15,"expenditure_czk":6048583.99,"financing_czk":-1027089.16,"balance_czk":1027089.16}],"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",2276000],["5011",1912000],["5139",1270000],["5171",1080000],["5154",465000],["5021",446000],["5031",341000],["5023",300000],["5137",170000],["5032",155000],["5163",70000],["5362",68000],["5492",67000],["5156",60000],["5168",52000],["5365",31000],["5166",30000],["5175",27000],["5162",20000],["5167",20000],["5222",18000],["5132",17000],["5229",17000],["5134",10000],["5141",10000],["5161",10000],["5172",10000],["5901",10000],["5903",10000],["5038",8000],["5136",5000],["5133",2000],["5173",2000],["5194",1000]],"economic_expenditure_total_czk":8990000,"economic_financing":[["8115",3200000]],"economic_financing_total_czk":3200000,"economic_revenue":[["1211",1800000],["2111",917000],["1121",900000],["1111",600000],["1511",420000],["2132",320000],["1345",255000],["2131",163000],["1113",140000],["1342",100000],["2324",64000],["1112",40000],["1122",30000],["1386",20000],["1387",10000],["1341",8000],["1361",3000]],"economic_revenue_total_czk":5790000,"purpose_expenditure":[["6171",1890000],["2321",1055000],["2310",980000],["3632",850000],["3639",814000],["2212",500000],["3631",455000],["3745",450000],["5512",386000],["3612",360000],["3722",350000],["6112",350000],["3399",144000],["3725",90000],["6399",71000],["3429",69000],["6320",55000],["3723",40000],["3721",25000],["6310",25000],["3314",11000],["5212",10000],["5213",10000]],"purpose_expenditure_total_czk":8990000},"revised":{"economic_expenditure":[["5169",2597000],["5171",1606000],["5139",1464868.14],["5011",1162000],["5021",534800],["5154",512000],["5031",341000],["5023",300000],["6122",293000],["5137",183151.64],["5032",155000],["6121",129000],["5163",70000],["5362",70000],["5492",67000],["5156",60000],["5168",52000],["5364",44773],["5365",31000],["5166",30000],["5175",30000],["5132",26480.22],["5162",20000],["5167",20000],["5222",18000],["5229",17000],["5161",11000],["5134",10000],["5141",10000],["5172",10000],["5901",10000],["5903",10000],["5038",8000],["5179",6000],["5136",5000],["5173",5000],["5909",5000],["5133",2000],["5194",1000],["5321",1000]],"economic_expenditure_total_czk":9928073,"economic_financing":[["8115",3200000]],"economic_financing_total_czk":3200000,"economic_revenue":[["1211",1800000],["2111",1153000],["1121",900000],["1111",628000],["1511",464773],["2132",327000],["1345",258000],["2131",254000],["3111",152000],["1113",134000],["2141",105000],["1342",100000],["4122",100000],["4112",71800],["2324",57000],["1112",52000],["1386",36000],["4111",32500],["1122",30000],["2322",22000],["3113",20000],["1387",14000],["1341",8000],["1343",4000],["1361",2000],["2119",2000],["1356",1000]],"economic_revenue_total_czk":6728073,"purpose_expenditure":[["6171",2371800],["2321",1055000],["2310",980000],["3639",958000],["3632",805000],["5512",552000],["2212",513000],["3631",455000],["3745",437000],["3612",360000],["3722",350000],["6112",350000],["3399",144000],["3725",115000],["1036",89000],["6399",71000],["3429",69000],["6320",55000],["6402",44773],["3723",40000],["6114",32500],["3721",25000],["6310",25000],["3314",11000],["5212",10000],["5213",10000]],"purpose_expenditure_total_czk":9928073},"actual":{"economic_expenditure":[["5169",1352235.33],["5011",952037],["5171",846963.17],["5154",490322.69],["5139",410766.39],["5021",362652],["6122",292699],["5031",281343],["5023",253200],["5137",200918.81],["6121",129000],["5032",125584],["5362",55978],["5168",46594.68],["5364",44773],["5156",41120],["5492",36986],["5163",33693],["5365",15960],["5175",12621.52],["5162",12000.23],["5167",7679.5],["5132",7465.14],["5166",7260],["5179",5456.53],["5222",5000],["5038",4877],["5909",4800],["5173",2524],["5161",2034],["5229",2000],["5136",1540],["5321",500]],"economic_expenditure_total_czk":6048583.99,"economic_financing":[["8115",-1027047.16],["8901",-42]],"economic_financing_total_czk":-1027089.16,"economic_revenue":[["1211",1883853.75],["2111",1179776],["1121",1006233.34],["1111",699345.26],["1511",482254.83],["2132",352936],["2131",262763.94],["1345",258288],["3111",152700],["1113",133210.25],["2141",106746.53],["1342",100652],["4122",100000],["4112",71800],["1112",65631.22],["2324",57747],["1386",36644.87],["4111",32500],["2322",22400],["3113",20900],["1122",15960],["1387",14371.07],["1341",8164],["1343",4400],["2119",2420],["1361",2370],["1356",1262],["1381",308.52],["1382",27.45],["2143",7.12]],"economic_revenue_total_czk":7075673.15,"purpose_expenditure":[["6171",1813658.67],["3639",765278.9],["2321",561739.76],["5512",463966.63],["2310",347430.64],["3722",334047.03],["3612",285537.09],["6112",284187],["3632",260388],["3631",159698.63],["3745",158320.35],["3725",106626.07],["2212",101447.69],["3399",99500.2],["1036",86754],["6402",44773],["6399",41978],["3723",29929.17],["3429",26526.28],["6320",26441],["3721",19393.88],["6114",15600],["3314",8110],["6310",7252]],"purpose_expenditure_total_czk":6048583.99}},"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."}}}}