{"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:00283347","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00283347","name":"Město Mikulov","short_name":"Mikulov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Břeclav","municipality_code":584649},"amounts":{"revenue_approved":299421400,"revenue_adjusted":331946900,"revenue_actual":349152054.02,"expense_approved":432842000,"expense_adjusted":465367500,"expense_actual":345819675.78,"tax_revenue":227844859.16,"nontax_revenue":59483174.66,"capital_revenue":17595901,"transfer_revenue":44228119.2,"current_expense":274855949.03,"capital_expense":70963726.75,"budget_balance":3332378.24,"cash_current":208344349.92,"cash_previous":215703366},"ratios":{"revenue_execution":1.05183104,"expense_execution":0.74311093,"balance_to_revenue":0.0095442,"cash_to_expense":0.60246529,"cash_yoy":-0.03411637,"capital_expense_share":0.20520442,"transfer_revenue_share":0.12667295},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00283347/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00283347"},"seo":{"slug":"mikulov-00283347","path":"/cz/municipalities/mikulov-00283347/"},"population":{"value":7566,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":299421400,"expenditure_czk":432842000,"financing_czk":133420600,"balance_czk":-133420600},{"stage":"revised","revenue_czk":331946900,"expenditure_czk":465367500,"financing_czk":133420600,"balance_czk":-133420600},{"stage":"actual","revenue_czk":349152054.02,"expenditure_czk":345819675.78,"financing_czk":-3332378.24,"balance_czk":3332378.24}],"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",129400000],["5011",68300000],["5169",64058000],["5331",28649000],["5171",22710000],["5031",15830000],["5901",11000000],["5365",10000000],["5139",8537000],["5032",8480000],["5168",7520000],["5023",6900000],["5137",5645000],["5222",5600000],["5154",4670000],["6125",4000000],["5166",3100000],["6351",2500000],["5323",2100000],["6122",2040000],["5499",2010000],["6119",2000000],["5221",1900000],["5229",1545000],["6201",1500000],["5161",1405000],["5021",1118000],["5163",1030000],["5175",760000],["5167",750000],["5152",695000],["5199",600000],["5162",560000],["5179",540000],["5136",500000],["6130",500000],["5151",440000],["5172",400000],["5173",370000],["5329",370000],["5156",350000],["5311",350000],["5194",337000],["5134",300000],["5212",300000],["5153",200000],["5164",150000],["5041",103000],["5122",100000],["5362",100000],["5492",100000],["5811",100000],["5903",100000],["6111",100000],["5192",50000],["5909",50000],["5141",20000]],"economic_expenditure_total_czk":432842000,"economic_financing":[["8115",140416600],["8124",-6996000]],"economic_financing_total_czk":133420600,"economic_revenue":[["1211",79000000],["1121",40000000],["2132",35580000],["1111",31500000],["4112",22457400],["1511",13000000],["1342",12000000],["1387",8000000],["1122",7000000],["2212",6800000],["1345",6000000],["1113",5100000],["2131",5100000],["1361",5010000],["3121",4000000],["4116",3810000],["1356",2500000],["2141",2500000],["1112",2400000],["2111",2025000],["2324",1914000],["1343",1000000],["4121",880000],["1386",500000],["2119",500000],["1341",250000],["4111",235000],["1353",110000],["1334",100000],["2133",100000],["3111",50000]],"economic_revenue_total_czk":299421400,"purpose_expenditure":[["6171",102015000],["3744",39050000],["3639",37550000],["5311",23250000],["3612",21000000],["2219",20850000],["3113",20450000],["2212",16000000],["3745",15600000],["3631",13900000],["3412",13700000],["4351",11849000],["6399",10000000],["6112",9560000],["3399",8255000],["3725",7450000],["2143",6490000],["3722",5950000],["3613",5500000],["3313",4690000],["3111",4350000],["3314",3580000],["3419",3400000],["3317",2343000],["3421",2300000],["3636",2300000],["2295",2100000],["3635",2000000],["3723",2000000],["3349",1860000],["3299",1700000],["4339",1685000],["2310",1500000],["2229",1400000],["2321",1200000],["3322",1125000],["3429",1000000],["6320",850000],["3729",600000],["3632",450000],["6114",435000],["4379",420000],["5519",350000],["5212",300000],["1014",120000],["1036",100000],["3721",100000],["5213",100000],["2223",50000],["4329",15000]],"purpose_expenditure_total_czk":432842000},"revised":{"economic_expenditure":[["6121",119182000],["5169",75433100],["5011",68993000],["5331",29881000],["5031",17051600],["5171",16933000],["5336",15212200],["5901",14925100],["5362",11629000],["5168",8970000],["5139",8789900],["5032",7719400],["5023",6900000],["5222",5385000],["6202",5000000],["6119",4950000],["5154",4670000],["6122",4636000],["6125",4000000],["6351",3939000],["5166",3101200],["5137",2799000],["5323",2235000],["5499",2010000],["5221",1900000],["5229",1730000],["6201",1500000],["5213",1427200],["5161",1405000],["5163",1030000],["5021",837400],["5175",784400],["5167",750000],["5152",695000],["5136",625000],["5199",600000],["5162",560000],["5179",540000],["6130",500000],["5151",490000],["5122",400000],["5141",400000],["5172",400000],["5194",391000],["5173",370000],["5329",370000],["5156",350000],["5311",350000],["5134",300000],["5212",300000],["5164",295000],["5041",283000],["6342",245000],["5339",230000],["5492",210000],["5153",200000],["5223",130000],["5903",100000],["6111",100000],["5811",90000],["5192",50000],["5909",50000],["5493",35000]],"economic_expenditure_total_czk":465367500,"economic_financing":[["8115",140416600],["8124",-6996000]],"economic_financing_total_czk":133420600,"economic_revenue":[["1211",79000000],["1121",40000000],["2132",35580000],["1111",31500000],["4112",22457400],["1511",13000000],["4122",12899800],["1342",12000000],["1387",11523000],["1122",7634200],["3112",7580000],["4116",7019000],["2212",6800000],["1345",6000000],["1113",5100000],["2131",5100000],["1361",5010000],["3121",4000000],["2324",2807000],["2141",2700000],["1356",2500000],["1112",2400000],["2111",2125000],["1343",2000000],["1386",1200000],["4121",991000],["3111",674000],["4216",529000],["2119",500000],["2322",310000],["1341",250000],["4111",247500],["2321",156000],["1353",110000],["1334",100000],["2133",100000],["2229",44000]],"economic_revenue_total_czk":331946900,"purpose_expenditure":[["6171",102015000],["3639",56045100],["3744",39050000],["5311",24272000],["4351",24008600],["3745",23734000],["3612",21000000],["3113",18492500],["2212",16800000],["3631",13900000],["3412",11395200],["6399",11258000],["3399",9656000],["6112",9560000],["3725",7130000],["2143",6490000],["3722",6230000],["2219",5751000],["3613",5500000],["3111",5042100],["3421",4740000],["3313",4709000],["3635",4500000],["3419",4161500],["3314",3880000],["3636",2695000],["3317",2483000],["3723",2450000],["2295",2235000],["3349",2183000],["4339",1875000],["3299",1664500],["2310",1500000],["2321",1500000],["2229",1400000],["3429",1000000],["6320",850000],["3322",835000],["3729",600000],["3632",450000],["6114",435000],["4379",420000],["3319",400000],["5519",350000],["5212",300000],["3117",-140000],["1014",130000],["3721",100000],["5213",100000],["1036",90000],["4359",75000],["2223",50000],["4329",17000]],"purpose_expenditure_total_czk":465367500},"actual":{"economic_expenditure":[["5011",68975196],["5169",64499237.93],["6121",52047898.08],["5331",29881000],["5031",17950617],["5336",15031020.2],["5171",10688794.76],["5362",10583426.13],["5168",7861504.5],["5032",6759047],["5023",5919952],["6202",5000000],["5222",4840490],["6122",4430537.17],["6125",4273780.5],["6351",3939000],["5139",3302075.11],["5154",3071700.07],["5137",2387985],["5323",2235607],["5142",2131198.05],["5499",2036958],["5221",1951011],["5229",1221562.47],["5163",1159579.24],["5152",1053264.75],["6119",854425],["5151",788222.47],["5166",736338.44],["5175",721362.51],["5161",701754.7],["5162",648228.25],["5167",631688.61],["5199",621399],["5492",524650],["5021",507034],["5164",503174.9],["5136",488481.5],["5179",444330],["5194",437914.24],["5141",373587.87],["5329",360350],["5311",350000],["5173",349744.9],["5134",298473.31],["5038",284401],["5156",278645],["5041",269157.72],["6342",239337],["5364",226531.35],["5339",200000],["6130",178749],["5223",130000],["5153",122733.28],["5122",120000],["5493",55000],["5133",48701.73],["5909",35386],["5192",20951.6],["5176",10585],["5042",7216.44],["5189",7000],["5365",6000],["5363",3000],["5366",2679]],"economic_expenditure_total_czk":345819675.78,"economic_financing":[["8117",17622500],["8115",-10240342.92],["8124",-6996000],["8901",-3718535.32]],"economic_financing_total_czk":-3332378.24,"economic_revenue":[["1211",78807075.8],["1121",42179477.91],["2132",37518920.99],["1111",30903060.44],["4112",22457400],["3112",16615386],["1387",14668827.95],["1511",13128217.68],["4122",12836700],["1342",11548146],["1122",7634130],["4116",7441069.2],["2212",6228248.42],["1361",5984620],["1113",5576447.26],["1345",5365778.96],["1343",4453098.16],["2324",3563636.61],["2141",3532696.85],["2329",3145649.31],["1112",2749623.07],["2111",2681741.59],["1385",1850727.21],["2131",1764903.51],["1386",1524555.54],["4121",1245450],["1356",1025695.12],["3111",980315],["2119",476498],["2322",287181],["1341",247690],["4111",247500],["2321",155750],["1353",116400],["2133",85157.38],["1334",40995.4],["2229",36969],["1359",20000],["1381",12348.62],["1383",7908.79],["2328",4853],["2112",969],["3113",200],["1382",35.25]],"economic_revenue_total_czk":349152054.02,"purpose_expenditure":[["6171",95463968.05],["4351",23950700],["5311",22156113.72],["3639",21696968.97],["3113",17592554.65],["3744",16512594.94],["2212",14255568.81],["3612",14072287.04],["3745",13239257.88],["3412",10366619.47],["6399",10331087.13],["3399",9340592],["6112",8236597.97],["3725",6475461.7],["3722",6220314.75],["3111",5017061.34],["3421",4919936.23],["2143",4871730.64],["3314",3730389.23],["3631",3439171.5],["3313",3329655.7],["3419",3290490],["2219",2899422.19],["3723",2442419.73],["6310",2313301.9],["2295",2235607],["3317",2045627.26],["3349",1846520.64],["3613",1722572.78],["3299",1623529.59],["2321",1518932.02],["4339",1372798],["2229",1262029.16],["3635",879413.48],["3429",870634.39],["6320",741840],["3632",593255.4],["3636",508102.22],["3319",450280],["4379",372800],["5519",350000],["3322",277692.2],["6402",226531.35],["3729",213966.65],["6114",187540.32],["1014",128095],["4359",75000],["3721",67341],["5212",38080.49],["2223",31726.29],["4329",15495]],"purpose_expenditure_total_czk":345819675.78}},"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."}}}}