{"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:00276995","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00276995","name":"Obec Mikuleč","short_name":"Mikuleč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Svitavy","municipality_code":578398},"amounts":{"revenue_approved":8259000,"revenue_adjusted":8532094.03,"revenue_actual":8399156.96,"expense_approved":4915100,"expense_adjusted":7236369,"expense_actual":7062576.84,"tax_revenue":6609348.18,"nontax_revenue":1081082.75,"capital_revenue":34500,"transfer_revenue":674226.03,"current_expense":5287962.8,"capital_expense":1774614.04,"budget_balance":1336580.12,"cash_current":2694673.7,"cash_previous":1941123.58},"ratios":{"revenue_execution":0.98441917,"expense_execution":0.97598351,"balance_to_revenue":0.15913265,"cash_to_expense":0.38154257,"cash_yoy":0.38820306,"capital_expense_share":0.25127005,"transfer_revenue_share":0.08027306},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00276995/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00276995"},"seo":{"slug":"mikulec","path":"/cz/municipalities/mikulec/"},"population":{"value":266,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8259000,"expenditure_czk":4915100,"financing_czk":-3343900,"balance_czk":3343900},{"stage":"revised","revenue_czk":8532094.03,"expenditure_czk":7236369,"financing_czk":-1295725.03,"balance_czk":1295725.03},{"stage":"actual","revenue_czk":8399156.96,"expenditure_czk":7062576.84,"financing_czk":-1336580.12,"balance_czk":1336580.12}],"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",911000],["5171",739500],["5023",700000],["5021",450000],["5154",350000],["5329",350000],["5137",257000],["5163",160100],["5139",134000],["5032",120000],["5155",110000],["6121",108000],["5162",65000],["5141",51000],["5321",46000],["6130",41000],["5031",40000],["5175",36000],["5363",32000],["5194",30000],["6122",30000],["5156",28000],["5492",20000],["5151",18000],["5362",11000],["5011",10000],["5019",10000],["5903",10000],["5167",6000],["5039",5000],["5161",5000],["5172",5000],["5219",5000],["5222",5000],["5132",4000],["5173",4000],["5136",3000],["5138",1000],["5164",1000],["5166",1000],["5168",1000],["5179",1000],["5339",500]],"economic_expenditure_total_czk":4915100,"economic_financing":[["8115",-2697772],["8124",-646128]],"economic_financing_total_czk":-3343900,"economic_revenue":[["1211",2766500],["1121",1409000],["1122",1200000],["1111",993800],["2132",419000],["2111",311000],["1511",300000],["1345",250000],["1113",178200],["3111",100000],["1112",84500],["4112",71800],["2131",51000],["1386",40000],["2324",40000],["2139",10000],["2322",10000],["1341",7200],["2329",7000],["1361",2000],["2112",2000],["2119",2000],["2310",2000],["2141",1000],["2142",1000]],"economic_revenue_total_czk":8259000,"purpose_expenditure":[["6171",1921100],["6112",790000],["2212",572000],["3722",323000],["2310",241000],["3613",191000],["3745",189000],["6320",150000],["3412",127000],["3399",67000],["6310",60000],["3631",52000],["3639",42000],["3429",22000],["3113",20000],["3319",20000],["3341",20000],["5299",20000],["3421",19000],["3612",19000],["1039",12000],["5213",10000],["5519",7000],["3632",4500],["2221",4000],["3392",4000],["3314",2500],["2333",2000],["2141",1000],["2321",1000],["2341",1000],["3719",1000]],"purpose_expenditure_total_czk":4915100},"revised":{"economic_expenditure":[["5169",1023000],["6121",794000],["5021",761569],["5023",756000],["6122",530000],["5154",439000],["6123",380000],["5365",371070],["5139",291000],["5137",250000],["5171",223000],["5329",185000],["5032",175000],["5163",160100],["5031",160000],["5155",157000],["6130",91000],["5162",69000],["5141",51000],["5175",47974],["5364",47196],["5156",47000],["5321",47000],["5194",26000],["5132",21000],["5362",20000],["5019",16000],["5151",15000],["5492",15000],["5136",14000],["5222",14000],["5903",10000],["5173",8160],["5039",5000],["5167",4000],["5138",2000],["5011",1000],["5161",1000],["5164",1000],["5166",1000],["5168",1000],["5172",1000],["5179",1000],["5219",1000],["5339",1000],["5363",1000],["5038",300]],"economic_expenditure_total_czk":7236369,"economic_financing":[["8115",-649597.03],["8124",-646128]],"economic_financing_total_czk":-1295725.03,"economic_revenue":[["1211",2766500],["1121",1457000],["1111",993800],["2111",561000],["1511",451000],["4213",405000],["1122",400000],["2132",279000],["1345",264000],["1113",193000],["2131",141000],["4122",135000],["1112",95000],["4112",71800],["2324",56000],["1386",54000],["3111",35000],["2141",34000],["4111",32500],["4116",29994.03],["1387",25000],["2322",14000],["2310",12000],["1341",7200],["2139",6000],["2329",5500],["1361",2300],["2112",2000],["2119",2000],["2142",1000],["1381",500]],"economic_revenue_total_czk":8532094.03,"purpose_expenditure":[["6171",2826400],["6112",850000],["2212",705000],["3745",533000],["3613",532000],["3722",413000],["6399",371070],["3399",164000],["2310",153000],["6320",150000],["3421",145000],["3639",106000],["6310",60000],["6402",47196],["3412",28000],["5519",23000],["3723",20000],["5299",20000],["3429",17000],["6114",12703],["3319",10000],["5213",10000],["3314",9000],["3612",9000],["3392",4000],["3631",3000],["3632",3000],["1039",2000],["2221",2000],["2333",2000],["2141",1000],["2321",1000],["2341",1000],["3113",1000],["3341",1000],["3719",1000]],"purpose_expenditure_total_czk":7236369},"actual":{"economic_expenditure":[["5169",1003371.17],["6121",781789.77],["5023",755154],["5021",754335],["6122",529306.84],["5154",438597.1],["6123",375547.43],["5365",371070],["5139",278496.7],["5137",235812.49],["5171",213043.83],["5329",184319],["5032",174028],["5031",159226],["5155",156279.39],["5163",138951.8],["6130",87970],["5162",68729.76],["5364",47196],["5156",46904.64],["5175",46652],["5141",44796.08],["5321",26000],["5194",21310],["5132",19814.62],["5362",18137],["5019",15878],["5492",14000],["5136",13450.22],["5222",13216],["5151",11264],["5173",7200],["5039",4514],["5167",2640],["5138",1600],["5161",852],["5339",524],["5363",500],["5038",100]],"economic_expenditure_total_czk":7062576.84,"economic_financing":[["8115",-740909.12],["8124",-583030],["8901",-12641]],"economic_financing_total_czk":-1336580.12,"economic_revenue":[["1211",2721941.92],["1121",1456514.58],["1111",976704.29],["2111",552871],["1511",450853.34],["4213",404932],["1122",371070],["2132",269254],["1345",262320],["1113",192591.49],["2131",138716],["4122",135000],["1112",94954.14],["4112",71800],["2324",55178.5],["1386",53065.11],["3111",34500],["2141",33461.03],["4111",32500],["4116",29994.03],["1387",20798.79],["2322",13373],["2310",10000],["1341",5950],["2139",4000],["2329",3781.22],["1361",2150],["2112",448],["1381",428.7],["1382",5.82]],"economic_revenue_total_czk":8399156.96,"purpose_expenditure":[["6171",2789720.04],["6112",848496],["2212",693281.87],["3745",528361.31],["3613",525494.96],["3722",410154],["6399",371070],["3399",152087],["2310",150883],["3421",141949],["6320",129327],["3639",102770],["6310",54420.88],["6402",47196],["3412",24759.5],["5519",21776.28],["3723",19360],["3429",14000],["6114",12703],["3319",10000],["3314",7325],["3612",6762],["3341",540],["2221",140]],"purpose_expenditure_total_czk":7062576.84}},"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."}}}}