{"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:00378186","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00378186","name":"Obec Mikulovice","short_name":"Mikulovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":591157},"amounts":{"revenue_approved":3855730,"revenue_adjusted":5814941,"revenue_actual":5814190.39,"expense_approved":4976340,"expense_adjusted":8092150,"expense_actual":8088536.53,"tax_revenue":4647385.84,"nontax_revenue":307463.55,"capital_revenue":0,"transfer_revenue":859341,"current_expense":3644243.07,"capital_expense":4444293.46,"budget_balance":-2274346.14,"cash_current":3990322.7,"cash_previous":6696252.84},"ratios":{"revenue_execution":0.99987092,"expense_execution":0.99955346,"balance_to_revenue":-0.3911716,"cash_to_expense":0.49333061,"cash_yoy":-0.40409617,"capital_expense_share":0.54945582,"transfer_revenue_share":0.14780063},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00378186/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00378186"},"seo":{"slug":"mikulovice-00378186","path":"/cz/municipalities/mikulovice-00378186/"},"population":{"value":218,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3855730,"expenditure_czk":4976340,"financing_czk":1120610,"balance_czk":-1120610},{"stage":"revised","revenue_czk":5814941,"expenditure_czk":8092150,"financing_czk":2277209,"balance_czk":-2277209},{"stage":"actual","revenue_czk":5814190.39,"expenditure_czk":8088536.53,"financing_czk":2274346.14,"balance_czk":-2274346.14}],"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",1320000],["5171",950100],["5141",600000],["5169",479000],["6349",400000],["5023",350000],["5153",165000],["5011",150000],["5213",150000],["5154",95000],["5139",51000],["5032",45000],["5031",40000],["5021",37000],["5321",30000],["5163",27000],["5137",25000],["5168",10000],["5222",10000],["5175",8500],["5156",8000],["5194",6500],["5167",6000],["5329",3240],["5179",3000],["5151",2000],["5161",2000],["5019",1000],["5038",1000],["5039",1000]],"economic_expenditure_total_czk":4976340,"economic_financing":[["8115",1436402],["8124",-315792]],"economic_financing_total_czk":1120610,"economic_revenue":[["1211",1800000],["1121",900000],["1111",500000],["1511",200000],["1113",130000],["1345",91200],["4112",71800],["2132",43000],["1112",40000],["1122",40000],["1381",25000],["2111",10000],["1341",4200],["2131",280],["2141",150],["1361",100]],"economic_revenue_total_czk":3855730,"purpose_expenditure":[["6171",1208000],["2321",650000],["2212",500000],["2419",500000],["3399",443000],["6112",380000],["3341",257000],["3745",186000],["2141",150000],["3723",150000],["3419",134500],["3635",100000],["3722",70000],["3326",50000],["3421",41000],["3639",40600],["5512",40000],["3631",25000],["2310",21240],["6320",20000],["3632",10000]],"purpose_expenditure_total_czk":4976340},"revised":{"economic_expenditure":[["6349",2360900],["6121",2021700],["5171",660000],["5169",603400],["5023",417200],["5011",336600],["5141",286000],["5365",170700],["5153",131900],["5154",131400],["5137",113300],["5021",110400],["5213",87500],["5222",87500],["5031",83500],["5168",76900],["5139",72800],["5032",68000],["5321",66355],["6122",62100],["5163",35900],["5136",26100],["5175",20900],["5194",15500],["5123",12300],["5329",10495],["5156",6600],["5167",4200],["5151",3700],["5179",3000],["5038",1300],["5192",1200],["5019",1000],["5173",900],["5161",500],["5039",400]],"economic_expenditure_total_czk":8092150,"economic_financing":[["8115",2908793],["8124",-631584]],"economic_financing_total_czk":2277209,"economic_revenue":[["1211",1937300],["1121",1037000],["1111",702600],["4222",650000],["1511",426600],["2111",192700],["1122",169700],["1113",137100],["1345",111200],["4112",71800],["1112",67600],["4229",54641],["4122",50400],["2131",45200],["1386",37800],["2132",36600],["4111",32500],["2329",29800],["1387",14900],["1341",5100],["2119",3100],["1361",500],["1381",400],["2141",400]],"economic_revenue_total_czk":5814941,"purpose_expenditure":[["2321",2675200],["2419",1140300],["6171",1000400],["3399",523500],["6112",454800],["2212",421800],["3723",319300],["2141",313000],["3639",202065],["3722",178400],["6399",169700],["2221",121600],["2219",119200],["3745",99900],["5512",76355],["3419",67400],["3631",65900],["6320",28200],["3349",25600],["6114",18900],["4359",17500],["3341",15800],["3632",10000],["3749",10000],["3421",8100],["2310",8030],["1014",1200]],"purpose_expenditure_total_czk":8092150},"actual":{"economic_expenditure":[["6349",2360807],["6121",2021386.46],["5171",659652.18],["5169",603127.74],["5023",417120],["5011",336498],["5141",285990.52],["5365",170680],["5153",131632.96],["5154",131062.4],["5137",113201.8],["5021",110352],["5213",87500],["5222",87500],["5031",83462],["5168",76887],["5139",72509.6],["5032",67855],["5321",66355],["6122",62100],["5163",35731],["5136",25976],["5175",20805.4],["5194",15379],["5123",12259],["5329",10495],["5156",6592.4],["5167",4200],["5151",3671],["5179",2911.07],["5038",1170],["5192",1120],["5019",925],["5173",899],["5161",411],["5039",312]],"economic_expenditure_total_czk":8088536.53,"economic_financing":[["8115",2705930.14],["8124",-631584],["8901",200000]],"economic_financing_total_czk":2274346.14,"economic_revenue":[["1211",1937242.1],["1121",1036957.99],["1111",702536.96],["4222",650000],["1511",426597.25],["2111",192525.34],["1122",169680],["1113",137085.14],["1345",111200],["4112",71800],["1112",67596.15],["4229",54641],["4122",50400],["2131",45106],["1386",37780.15],["2132",36600],["4111",32500],["2329",29733.1],["1387",14807.19],["1341",5100],["2119",3100],["1361",500],["2141",399.11],["1381",302.91]],"economic_revenue_total_czk":5814190.39,"purpose_expenditure":[["2321",2674973.82],["2419",1140217.36],["6171",999406.68],["3399",523176.36],["6112",454692],["2212",421782.12],["3723",319261.84],["2141",312707.47],["3639",201723.79],["3722",178382.43],["6399",169680],["2221",121566.28],["2219",119131.76],["3745",99760.4],["5512",76355],["3419",67157.7],["3631",65802.52],["6320",28113],["3349",25536],["6114",18765],["4359",17500],["3341",15644],["3632",10000],["3749",10000],["3421",8080],["2310",8001],["1014",1120]],"purpose_expenditure_total_czk":8088536.53}},"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."}}}}