{"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:00273961","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00273961","name":"Obec Mikulovice","short_name":"Mikulovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Pardubice","municipality_code":575372},"amounts":{"revenue_approved":45212980,"revenue_adjusted":48198135.62,"revenue_actual":48197173.54,"expense_approved":57111200,"expense_adjusted":40345981.15,"expense_actual":39430953.15,"tax_revenue":29808944.94,"nontax_revenue":2528637.98,"capital_revenue":0,"transfer_revenue":15859590.62,"current_expense":18350467.56,"capital_expense":21080485.59,"budget_balance":8766220.39,"cash_current":81596374.7,"cash_previous":72830154.31},"ratios":{"revenue_execution":0.99998004,"expense_execution":0.97732047,"balance_to_revenue":0.18188246,"cash_to_expense":2.06934827,"cash_yoy":0.12036526,"capital_expense_share":0.5346177,"transfer_revenue_share":0.32905645},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00273961/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00273961"},"seo":{"slug":"mikulovice","path":"/cz/municipalities/mikulovice/"},"population":{"value":1327,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":45212980,"expenditure_czk":57111200,"financing_czk":11898220,"balance_czk":-11898220},{"stage":"revised","revenue_czk":48198135.62,"expenditure_czk":40345981.15,"financing_czk":-7852154.47,"balance_czk":7852154.47},{"stage":"actual","revenue_czk":48197173.54,"expenditure_czk":39430953.15,"financing_czk":-8766220.39,"balance_czk":8766220.39}],"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",31650000],["5169",4823070],["5171",4287000],["5011",2823000],["5137",2345000],["5331",2000000],["5023",1500000],["5139",1153140],["5031",925000],["5154",730000],["5021",707900],["5365",570000],["5032",402000],["5213",367000],["5901",352945],["5499",330000],["5229",290000],["5222",270000],["5168",252000],["5166",160000],["5194",140000],["5321",110000],["5163",105000],["6122",100000],["5136",97000],["5175",85000],["5362",78000],["5162",65000],["5173",60400],["5156",60000],["5167",50000],["5329",39390],["5323",33000],["5172",30000],["5164",20000],["5179",20000],["5134",15000],["5041",13000],["5038",12000],["5903",10000],["5367",7000],["5133",6000],["5161",6000],["5339",6000],["5151",3000],["5019",1200],["5029",700],["5039",400],["5364",55]],"economic_expenditure_total_czk":57111200,"economic_financing":[["8115",11898220]],"economic_financing_total_czk":11898220,"economic_revenue":[["1211",13206000],["4216",8390000],["1121",6726000],["1111",4880000],["4116",3086480],["2141",3000000],["1511",1500000],["1345",1100000],["1113",851000],["1122",570000],["1112",403000],["2111",357500],["4112",352000],["2324",350000],["1386",100000],["2131",100000],["1381",50000],["1387",50000],["4111",31000],["1334",30000],["1341",30000],["1342",30000],["1361",10000],["2132",7000],["2119",2000],["1344",1000]],"economic_revenue_total_czk":45212980,"purpose_expenditure":[["2321",13550000],["3113",5807200],["2219",5700000],["6171",5400000],["3412",5300000],["2310",3400000],["3722",3000000],["3631",2900000],["6112",2200000],["2212",2150000],["3326",2000000],["6399",800000],["3399",623000],["3723",570000],["3745",500000],["3613",460000],["2292",400000],["3419",290000],["3421",280000],["2333",250000],["3429",200000],["3632",200000],["3639",200000],["3314",140000],["3349",100000],["5213",100000],["5311",100000],["3341",80000],["6320",80000],["3313",75000],["2223",60000],["5512",40000],["6114",31000],["3330",30000],["6402",30000],["6310",25000],["3543",20000],["4341",10000],["4357",10000]],"purpose_expenditure_total_czk":57111200},"revised":{"economic_expenditure":[["6121",20576321.49],["5169",3627984],["5011",2543000],["5331",2000000],["5137",1641207.41],["5171",1448700],["5023",1400000],["5031",861000],["5336",855246.06],["5365",714000],["5139",705860.31],["6122",580477.88],["5213",370152],["5154",363450],["5032",360000],["5021",321078],["5229",290000],["5499",273500],["5168",257000],["5222",228585],["5166",142700],["5175",88500],["5321",87000],["5163",79600],["5194",71800],["5136",69600],["5173",61045],["5162",40200],["5329",39210],["5164",38560],["5156",37000],["5323",32604],["5362",23000],["5153",22000],["5179",17780],["5167",15600],["5041",10800],["5038",10600],["5903",10000],["5339",9000],["5134",8200],["5367",7000],["5161",2534],["5151",1660],["5019",1194],["5029",680],["5039",497],["5364",55]],"economic_expenditure_total_czk":40345981.15,"economic_financing":[["8115",-7852154.47]],"economic_financing_total_czk":-7852154.47,"economic_revenue":[["1211",12816000],["4216",10103217.16],["1121",6852000],["1111",4718000],["4116",3351695.14],["4222",2020000],["1511",1807000],["2141",1526000],["1345",1133000],["1113",907000],["1122",714000],["2324",492600],["1112",447000],["4112",352000],["2111",269800],["1386",249000],["2131",98074],["1387",97900],["2142",96500],["4111",32678.32],["1341",25500],["2321",25000],["1334",19300],["1342",18300],["2322",9121],["2132",7800],["2119",4700],["1361",2100],["1381",2100],["1343",750]],"economic_revenue_total_czk":48198135.62,"purpose_expenditure":[["2321",11443000],["3113",6565625.15],["2219",5922000],["6171",4521500],["3722",2256000],["3631",1966110],["6112",1933000],["3412",1356800],["6399",714000],["3723",592760],["3399",439500],["2292",402756],["2310",400000],["3745",317500],["3419",290000],["3613",226800],["3429",168585],["3349",111700],["5213",100000],["3639",84690],["3314",77950],["5311",77000],["6320",62100],["3313",42000],["3326",42000],["5512",40000],["6114",32500],["2212",31000],["4341",30000],["3632",25500],["6310",17500],["3900",14800],["3341",10900],["3330",10750],["2221",9200],["6402",7055],["3421",3400]],"purpose_expenditure_total_czk":40345981.15},"actual":{"economic_expenditure":[["6121",20500007.71],["5169",3584732.79],["5011",2542042],["5331",2000000],["5137",1615962.91],["5023",1398034],["5031",859564],["5336",855246.06],["5171",795232.74],["5365",714000],["5139",609731.9],["6122",580477.88],["5213",370152],["5154",363194.9],["5032",359334],["5021",319396],["5229",290000],["5499",273200],["5168",256001.08],["5222",228585],["5166",142320],["5175",88452.9],["5321",87000],["5163",79556.4],["5194",71254.2],["5136",69140.72],["5173",60997],["5162",40157.2],["5329",39210],["5164",38560],["5156",36721],["5323",32604],["5362",22876],["5153",21810],["5179",17754.38],["5167",15461.6],["5041",10713.82],["5038",10553],["5339",9000],["5134",8127.96],["5367",7000],["5161",2478],["5151",1606],["5019",1472],["5029",680],["5039",497],["5364",55]],"economic_expenditure_total_czk":39430953.15,"economic_financing":[["8117",47000000],["8118",-30000000],["8115",-25766220.39]],"economic_financing_total_czk":-8766220.39,"economic_revenue":[["1211",12816553.14],["4216",10103217.16],["1121",6851884.35],["1111",4717246.29],["4116",3351695.14],["4222",2020000],["1511",1807873.87],["2141",1525386.6],["1345",1132568],["1113",906554.37],["1122",714000],["2324",492405.08],["1112",446803.68],["4112",352000],["2111",269730],["1386",249582.04],["2131",98074],["1387",97851.46],["2142",96421.3],["4111",32678.32],["1341",25500],["2321",25000],["1334",19225.94],["1342",18270],["2322",9121],["2132",7800],["2119",4700],["1381",2059.28],["1361",2050],["1343",750],["1382",113.72],["1335",58.8]],"economic_revenue_total_czk":48197173.54,"purpose_expenditure":[["2321",11055243.03],["3113",6565625.15],["2219",5917851.92],["6171",4515864.94],["3722",2255906],["3631",1965159.5],["6112",1929104.9],["3412",1352283.05],["6399",714000],["3723",592478.84],["3399",437774.11],["2292",402756],["3745",315295.23],["3419",290000],["3613",225358.61],["3429",168585],["3349",111094],["3639",84520.38],["3314",77840.72],["5311",77000],["6320",62099],["3313",41900],["3326",41598],["5512",40000],["6114",32778],["2212",30097.75],["4341",30000],["3632",25373],["6310",17457.4],["3900",14800],["3341",10823.62],["3330",10721],["2221",9121],["6402",7055],["3421",3388]],"purpose_expenditure_total_czk":39430953.15}},"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."}}}}