{"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:00285102","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00285102","name":"Obec Mikulčice","short_name":"Mikulčice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Hodonín","municipality_code":586374},"amounts":{"revenue_approved":65714000,"revenue_adjusted":85862100,"revenue_actual":79565699.4,"expense_approved":82982000,"expense_adjusted":96056100,"expense_actual":76993810.19,"tax_revenue":45853878.45,"nontax_revenue":29378997.6,"capital_revenue":15730,"transfer_revenue":4317093.35,"current_expense":48361039.73,"capital_expense":28632770.46,"budget_balance":2571889.21,"cash_current":96083776.06,"cash_previous":93904914.17},"ratios":{"revenue_execution":0.92666845,"expense_execution":0.80155045,"balance_to_revenue":0.03232409,"cash_to_expense":1.24794157,"cash_yoy":0.02320285,"capital_expense_share":0.37188406,"transfer_revenue_share":0.05425822},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00285102/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00285102"},"seo":{"slug":"mikulcice","path":"/cz/municipalities/mikulcice/"},"population":{"value":1970,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":65714000,"expenditure_czk":82982000,"financing_czk":17268000,"balance_czk":-17268000},{"stage":"revised","revenue_czk":85862100,"expenditure_czk":96056100,"financing_czk":10194000,"balance_czk":-10194000},{"stage":"actual","revenue_czk":79565699.4,"expenditure_czk":76993810.19,"financing_czk":-2571889.21,"balance_czk":2571889.21}],"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",34505000],["5169",12715800],["5011",7282300],["5171",4233000],["5151",3691000],["5331",3300000],["5154",2268000],["5031",2211900],["5023",2200000],["5139",1504300],["6130",1500000],["6122",1100000],["5222",925000],["5032",842700],["5021",633100],["5499",573800],["5365",500800],["5137",375000],["5321",300300],["5156",296700],["5153",294000],["5163",246100],["5362",215700],["5323",199100],["5168",165000],["5329",162400],["5194",150400],["5164",107600],["5175",83500],["5162",55400],["5166",55000],["5132",41900],["5167",40000],["5038",38800],["5136",37000],["5903",30000],["6119",30000],["5179",20500],["5173",15000],["5041",12000],["5336",9200],["5161",8000],["5364",3700],["5131",2000],["5133",1000]],"economic_expenditure_total_czk":82982000,"economic_financing":[["8117",30000000],["8118",-30000000],["8115",17268000]],"economic_financing_total_czk":17268000,"economic_revenue":[["1211",19700000],["1121",10100000],["2111",8314500],["1111",7330000],["2322",5000000],["1511",2860000],["2141",2490600],["2119",1452000],["1113",1280000],["2324",1230000],["1345",1180000],["1356",1000000],["4112",600300],["1112",600000],["2132",516000],["2131",511200],["1122",500000],["1334",345000],["1386",270000],["1381",80000],["1387",80000],["2133",57800],["1342",50000],["1341",43000],["1361",38000],["4111",34800],["3111",20000],["1343",15000],["4122",9200],["2112",6600]],"economic_revenue_total_czk":65714000,"purpose_expenditure":[["3745",13525900],["2321",11298400],["3412",9156500],["2310",8616600],["6171",7603200],["3113",5509200],["3111",4800000],["3392",4739700],["6112",2794000],["3722",2661400],["2219",2215000],["2212",2158000],["3639",1968000],["3631",1018100],["6399",700000],["3419",500000],["2411",470500],["3312",382000],["3429",300000],["3725",270000],["3726",260000],["4379",250300],["3341",210000],["2292",199100],["3399",195800],["5512",190000],["3632",180500],["6320",171600],["3421",140000],["3721",132000],["3314",86000],["3349",70000],["3315",52000],["6114",34500],["3635",30000],["5213",30000],["3319",23000],["3511",19000],["6310",10000],["2223",5000],["6402",3700],["3633",2000],["1014",1000]],"purpose_expenditure_total_czk":82982000},"revised":{"economic_expenditure":[["6121",40522200],["5169",11835700],["5011",7706800],["5171",7604900],["5151",3691000],["5331",3300000],["5031",2340800],["5154",2281500],["5023",2200000],["5139",1659800],["6122",1625800],["6130",1496300],["5365",1110500],["5222",1064000],["5137",1060600],["5336",991600],["5032",881700],["5021",729700],["5321",621300],["5499",545200],["5156",313700],["5153",298400],["5163",256600],["5194",230400],["5329",227300],["5362",215700],["5323",199100],["5168",175000],["5164",125400],["5175",123900],["5162",63800],["5492",63000],["5166",55000],["5136",54900],["5038",53900],["5132",41900],["5167",40000],["5366",37000],["5173",36500],["5179",36400],["5903",30000],["6119",30000],["6329",30000],["5161",17500],["5041",12000],["5223",5000],["5364",3700],["6349",3700],["5138",3300],["5131",2000],["5133",1000],["5904",600]],"economic_expenditure_total_czk":96056100,"economic_financing":[["8118",-195200000],["8117",175200000],["8115",30194000]],"economic_financing_total_czk":10194000,"economic_revenue":[["1211",19700000],["2321",12965000],["2111",10658400],["1121",10100000],["1111",7330000],["2322",5133700],["1511",2860000],["2141",2490600],["4216",2000000],["2119",1452000],["1113",1339000],["2324",1267300],["1345",1180000],["4116",1168000],["1122",1106100],["1356",1000000],["4112",600300],["1112",600000],["2132",516000],["2131",511200],["4222",500000],["1386",380000],["1334",345000],["2310",202500],["1387",147600],["1361",59000],["2133",57800],["1342",50000],["1341",43000],["4111",35300],["3111",20000],["1343",15000],["4122",13600],["2229",9100],["2112",6600]],"economic_revenue_total_czk":85862100,"purpose_expenditure":[["3745",12397200],["2321",11298400],["3412",9156500],["2310",8616600],["6171",8114100],["3392",8079000],["3113",7103700],["3111",6397700],["2212",5148000],["3722",2911400],["6112",2794000],["2219",2242900],["3631",2134400],["3639",1968000],["6399",1306100],["3421",903800],["5512",754900],["3419",600000],["2411",583500],["3312",382000],["3399",355800],["5311",347400],["3429",327000],["4379",271300],["3725",270000],["3726",260000],["2292",199100],["3632",180500],["6320",171600],["3721",132000],["3314",113400],["2329",90000],["3349",70000],["3315",52000],["3900",50000],["3319",40900],["6114",38700],["3341",30000],["3522",30000],["3635",30000],["5213",30000],["3511",20500],["2341",15000],["3316",12000],["6310",10000],["2223",5000],["3330",5000],["6402",3700],["3633",2000],["1014",1000]],"purpose_expenditure_total_czk":96056100},"actual":{"economic_expenditure":[["6121",27459333.71],["5169",10955905.98],["5011",8084575.03],["5171",6586614.07],["5151",3938666],["5331",3300000],["5031",2500477.27],["5362",-2318792.51],["5154",2120189.09],["5023",1974178],["5139",1395377.7],["5365",1136963],["5137",1019460.24],["5222",1008900],["5336",991612.35],["6122",959831.75],["5032",925751.27],["5499",720839.27],["5021",669126],["5321",579300],["5909",326337],["5153",305999.11],["5163",258133.9],["5156",251251],["5329",226859],["5164",213372.57],["5323",199100],["6130",179905],["5168",170735.38],["5194",170393.93],["5175",115260],["5492",63000],["5166",58080],["5162",56461.33],["5123",55199.8],["5136",54847],["5173",52071.23],["5132",41499.85],["5366",36919],["5038",33959],["5167",33230],["6359",25000],["5179",20879],["5161",12852],["5223",5000],["6329",5000],["6349",3700],["5364",3684.64],["5138",3237.23],["5172",1790],["5363",1142],["5904",603]],"economic_expenditure_total_czk":76993810.19,"economic_financing":[["8118",-195400000],["8117",175200000],["8115",18021138.11],["8901",-393027.32]],"economic_financing_total_czk":-2571889.21,"economic_revenue":[["1211",19548613.55],["2321",12997459.34],["2111",10941254],["1121",10461595.99],["1111",7211507.6],["1511",2890847.48],["4216",2000000],["2149",1476750],["1113",1383215.67],["2324",1242082.65],["4116",1167890.35],["1345",1159400],["1122",1106070],["2131",855375],["1356",714504.85],["1112",682000.26],["2141",663277.64],["4112",600300],["2132",537119],["4222",500000],["1386",381155.97],["2119",254589.97],["2310",205536],["1387",149388.53],["2322",133700],["1361",63960],["2133",56082],["1342",52430],["1341",41280],["4111",35271],["3111",15730],["4122",13632],["2229",9064],["2112",6708],["1334",4810.3],["1381",3071.61],["1382",26.64]],"economic_revenue_total_czk":79565699.4,"purpose_expenditure":[["3745",10327563.62],["2321",8612713.68],["3412",8297633.96],["3392",8077301.17],["6171",6866066.76],["2310",6637083.7],["3113",5619776.28],["2212",5146048.21],["3111",3296846.79],["3722",2905603.97],["6112",2684461.68],["3631",2126392.65],["2219",1280817.96],["6399",-1224304.51],["3421",902563.22],["5512",746037.61],["3419",600000],["2411",583280.26],["3312",376952.33],["5311",347363.71],["3429",326900],["3399",321070.15],["3639",289877.2],["4379",271300],["3726",246747.41],["3725",246444],["2292",199100],["6320",169675],["3314",113335.69],["3721",102539.03],["3632",99721.56],["2329",87976.83],["3349",57614.56],["3900",50000],["6114",38634.13],["3319",36703.14],["3522",30000],["3315",24600],["3511",20264.9],["3341",14050],["2341",13205],["3316",12000],["3330",5000],["6402",3684.64],["6310",3163.9]],"purpose_expenditure_total_czk":76993810.19}},"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."}}}}