{"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:00304107","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00304107","name":"Obec Mikulůvka","short_name":"Mikulůvka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":544507},"amounts":{"revenue_approved":42790000,"revenue_adjusted":44195014,"revenue_actual":45176891.12,"expense_approved":40530000,"expense_adjusted":44010014,"expense_actual":43535495.43,"tax_revenue":18025748.52,"nontax_revenue":3812555.44,"capital_revenue":0,"transfer_revenue":23338587.16,"current_expense":18188744.6,"capital_expense":25346750.83,"budget_balance":1641395.69,"cash_current":9644003.46,"cash_previous":10262477.77},"ratios":{"revenue_execution":1.02221692,"expense_execution":0.98921794,"balance_to_revenue":0.03633264,"cash_to_expense":0.22152047,"cash_yoy":-0.06026559,"capital_expense_share":0.58220885,"transfer_revenue_share":0.51660454},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00304107/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00304107"},"seo":{"slug":"mikuluvka","path":"/cz/municipalities/mikuluvka/"},"population":{"value":820,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":42790000,"expenditure_czk":40530000,"financing_czk":-2260000,"balance_czk":2260000},{"stage":"revised","revenue_czk":44195014,"expenditure_czk":44010014,"financing_czk":-185000,"balance_czk":185000},{"stage":"actual","revenue_czk":45176891.12,"expenditure_czk":43535495.43,"financing_czk":-1641395.69,"balance_czk":1641395.69}],"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",26942000],["5169",2969000],["5011",1400000],["5171",1400000],["5023",1300000],["5331",1290000],["5154",1223000],["5139",662000],["5031",597000],["5141",597000],["5153",335000],["5021",309000],["5032",261000],["5163",180000],["5166",130000],["5492",111000],["6122",110000],["5156",91000],["5362",90000],["5323",85000],["5151",81000],["5168",75000],["5329",49000],["5162",46000],["5175",43000],["5179",32000],["5164",30000],["5194",25000],["5167",20000],["5901",10000],["5903",10000],["5038",8000],["5222",6000],["5136",5000],["5321",5000],["5161",2000],["5173",1000]],"economic_expenditure_total_czk":40530000,"economic_financing":[["8124",-2260000]],"economic_financing_total_czk":-2260000,"economic_revenue":[["4213",22236000],["1211",7000000],["1121",3800000],["4222",3706000],["1111",2400000],["2111",1414000],["1511",600000],["1113",500000],["2324",250000],["2132",215000],["1112",200000],["4112",195300],["1345",140000],["1386",70000],["1387",30000],["1341",15000],["1361",7000],["2131",6000],["2112",2000],["2119",2000],["2141",1700]],"economic_revenue_total_czk":42790000,"purpose_expenditure":[["2310",26942000],["6171",2753000],["3113",2000000],["2321",1800000],["6112",1620000],["2212",850000],["3722",680000],["3635",670000],["2141",550000],["3412",430000],["3429",430000],["3723",280000],["3631",250000],["5512",180000],["3632",150000],["3399",130000],["6320",100000],["3745",90000],["6409",87000],["2292",85000],["6399",70000],["3721",65000],["3639",60000],["3633",50000],["1031",30000],["2143",30000],["3314",30000],["3326",30000],["6310",30000],["3319",20000],["3341",10000],["5212",10000],["5213",10000],["5399",5000],["3636",3000]],"purpose_expenditure_total_czk":40530000},"revised":{"economic_expenditure":[["6121",25239000],["5169",3338500],["5171",2850000],["5011",1923000],["5023",1373000],["5331",1290000],["5141",905000],["5021",876000],["5154",826000],["5031",766000],["5139",687000],["5336",648554],["5131",550000],["5163",353000],["5153",342000],["5032",327000],["5137",195000],["5151",166000],["5365",141960],["5362",141000],["5166",121000],["5492",111000],["6122",110000],["5323",85000],["5168",84000],["5156",79000],["5329",77000],["5321",70000],["5162",53000],["5167",50000],["5175",44500],["5164",40000],["5194",36000],["5179",32000],["5222",15000],["5364",10000],["5901",10000],["5903",10000],["5038",9000],["5192",6000],["5134",5000],["5136",5000],["5133",4000],["5161",3500],["5173",2000]],"economic_expenditure_total_czk":44010014,"economic_financing":[["8124",-9260000],["8123",7000000],["8115",2075000]],"economic_financing_total_czk":-185000,"economic_revenue":[["4213",21484550],["1211",8366000],["1121",4435000],["2111",3012000],["1111",2600000],["4113",977650],["4116",648554],["1511",600000],["1113",500000],["2324",390200],["1112",260000],["4112",195300],["1345",145000],["1122",141960],["1386",140000],["2322",76000],["2132",70000],["1387",60000],["4111",32500],["2321",20000],["1341",16800],["1361",7000],["2131",6000],["2310",2800],["2112",2000],["2119",2000],["2141",1700],["1334",1000],["1381",1000]],"economic_revenue_total_czk":44195014,"purpose_expenditure":[["2310",25441000],["6171",3893000],["3113",3688554],["3429",2531000],["6112",1710000],["2321",1210000],["3722",840000],["2212",795000],["3412",630000],["3635",520000],["2141",375000],["3723",286000],["6399",257960],["5512",210000],["3631",186000],["6310",169000],["3399",155000],["3639",140000],["6409",124000],["6320",123000],["3632",104000],["3745",95000],["2292",85000],["3721",66000],["1031",50000],["3511",50000],["3633",50000],["3314",45000],["6114",32500],["3326",30000],["3341",24000],["2143",21000],["3319",20000],["5399",20000],["5212",10000],["5213",10000],["6402",10000],["3636",3000]],"purpose_expenditure_total_czk":44010014},"actual":{"economic_expenditure":[["6121",25237860.51],["5169",3273565.84],["5171",2828990.57],["5011",1922805],["5023",1372960],["5331",1290000],["5141",902085.54],["5021",863691],["5031",763764],["5154",727197.03],["5139",665584.39],["5336",648553.6],["5131",393295.97],["5163",351537.6],["5153",341326.37],["5032",324760],["5137",191774.2],["5151",162813.3],["5365",141960],["5362",140096],["5492",110400],["6122",108890.32],["5166",108295],["5323",82700],["5168",76801.42],["5329",76780],["5156",70871],["5321",60000],["5162",52792.13],["5167",49705.5],["5175",40431],["5164",39179],["5194",33718],["5179",31671],["5364",9445],["5038",9064.74],["5222",8000],["5192",5988],["5134",4786],["5136",4467.6],["5133",3094],["5161",2630],["5173",919],["5041",245.8]],"economic_expenditure_total_czk":43535495.43,"economic_financing":[["8124",-9259869.96],["8123",6999999.96],["8115",618474.31]],"economic_financing_total_czk":-1641395.69,"economic_revenue":[["4213",21484583.17],["1211",8366248.49],["1121",4480798.35],["2111",3205703.07],["1111",3052391.6],["4113",977650.39],["1511",701945.43],["4116",648553.6],["1113",592136.41],["2324",392182],["1112",292044.61],["4112",195300],["1386",163244.86],["1345",145375],["1122",141960],["2132",104505],["2322",77840],["1387",63980.17],["4111",32500],["2321",20000],["1341",16800],["2131",7471],["1361",6590],["2119",2420],["2310",1968],["1381",1291.6],["1334",942],["2141",466.37]],"economic_revenue_total_czk":45176891.12,"purpose_expenditure":[["2310",25439843],["6171",3882587.43],["3113",3686832.87],["3429",2263669.02],["6112",1706726],["2321",1196974.3],["3722",839729.64],["2212",748269.02],["3412",620972.36],["3635",514080],["2141",371867.16],["3723",285072.37],["6399",257616],["5512",205486.14],["3631",184600.44],["6310",168820.75],["3399",152276.8],["6320",122726],["6409",116451],["3639",103830.6],["3632",102540],["3745",93666],["2292",82700],["3721",65871.91],["3511",50000],["3633",46136],["3314",43467.6],["1031",43076],["6114",32500],["3326",25063.02],["3341",22150],["2143",20449],["3319",20000],["5399",10000],["6402",9445]],"purpose_expenditure_total_czk":43535495.43}},"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."}}}}