{"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:00635405","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00635405","name":"Obec Mikolajice","short_name":"Mikolajice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Opava","municipality_code":568279},"amounts":{"revenue_approved":27913100,"revenue_adjusted":27858100,"revenue_actual":7291500.04,"expense_approved":28557100,"expense_adjusted":28502100,"expense_actual":8723857.57,"tax_revenue":6540045.97,"nontax_revenue":297004.07,"capital_revenue":10640,"transfer_revenue":443810,"current_expense":5305275.73,"capital_expense":3418581.84,"budget_balance":-1432357.53,"cash_current":1551486.39,"cash_previous":3679878.66},"ratios":{"revenue_execution":0.26173716,"expense_execution":0.30607771,"balance_to_revenue":-0.19644209,"cash_to_expense":0.17784408,"cash_yoy":-0.57838654,"capital_expense_share":0.39186585,"transfer_revenue_share":0.06086676},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00635405/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00635405"},"seo":{"slug":"mikolajice","path":"/cz/municipalities/mikolajice/"},"population":{"value":288,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":27913100,"expenditure_czk":28557100,"financing_czk":644000,"balance_czk":-644000},{"stage":"revised","revenue_czk":27858100,"expenditure_czk":28502100,"financing_czk":644000,"balance_czk":-644000},{"stage":"actual","revenue_czk":7291500.04,"expenditure_czk":8723857.57,"financing_czk":1432357.53,"balance_czk":-1432357.53}],"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",18450000],["5909",1581300],["5169",1314000],["5023",1200000],["5011",870000],["5171",719000],["5213",650000],["5139",438500],["5137",394000],["5032",340000],["5031",310000],["5154",306000],["6130",300000],["5152",250000],["5141",200000],["6122",200000],["5362",185000],["5341",150000],["6119",100000],["5021",81500],["5323",65000],["5364",55000],["5229",49500],["5321",49000],["5175",45250],["5156",45000],["5163",44000],["5194",42000],["5329",40000],["5167",28000],["5162",12000],["6349",12000],["5363",10000],["5136",7000],["5173",4650],["5038",4400],["5161",3000],["5191",2000]],"economic_expenditure_total_czk":28557100,"economic_financing":[["8115",1138000],["8124",-494000]],"economic_financing_total_czk":644000,"economic_revenue":[["4213",10800000],["1211",3410000],["2328",3340000],["4222",2800000],["4216",2500000],["1121",1760000],["1111",990000],["1511",660000],["2112",386900],["1113",226600],["4116",190000],["1122",176000],["4131",150000],["4111",120000],["4112",72200],["1112",66000],["1386",44000],["2322",40000],["2321",30000],["2111",27000],["3111",22000],["1381",20000],["1387",20000],["2223",20000],["2460",15000],["1341",7000],["2131",7000],["2329",5000],["1334",3300],["1361",3000],["1343",600],["1382",500],["1383",500],["2141",500]],"economic_revenue_total_czk":27913100,"purpose_expenditure":[["6171",23075900],["6409",1662800],["6112",1400000],["2212",335000],["6310",244000],["3631",205000],["3399",193000],["6399",160000],["3341",150000],["6330",150000],["3722",140000],["5512",136000],["3723",126000],["4222",120000],["3421",70000],["2292",65000],["2334",55000],["6402",55000],["3745",50000],["3113",49000],["3635",25000],["3314",24500],["3721",20000],["6114",19900],["3313",15000],["5212",11000]],"purpose_expenditure_total_czk":28557100},"revised":{"economic_expenditure":[["6121",18600000],["5169",1381000],["5023",1200000],["5171",1189000],["5011",870000],["5341",700000],["5213",650000],["5139",426500],["5137",394000],["5154",356000],["5032",340000],["5031",310000],["6130",300000],["5152",250000],["5141",200000],["6122",200000],["5362",185000],["5194",180000],["6119",100000],["5909",84800],["5021",81400],["5323",65000],["5364",55000],["5321",49000],["5175",45250],["5156",45000],["5329",45000],["5229",44500],["5163",44000],["5167",28000],["5136",13600],["5162",12000],["6349",12000],["5363",10000],["5901",10000],["5903",10000],["5173",6320],["5038",4400],["5161",3330],["5191",2000]],"economic_expenditure_total_czk":28502100,"economic_financing":[["8115",1138000],["8124",-494000]],"economic_financing_total_czk":644000,"economic_revenue":[["4213",10800000],["1211",3410000],["2328",2992250],["4222",2800000],["4216",2500000],["1121",1666000],["1111",1032000],["1511",712000],["2112",431900],["4116",307750],["1113",226600],["1122",176000],["4131",150000],["4111",120000],["1112",106000],["1386",94000],["4112",72200],["1387",40000],["2321",30000],["2322",28000],["2111",27000],["3111",22000],["1381",20000],["2223",20000],["3113",20000],["2460",15000],["2131",14000],["1341",7000],["2119",5000],["2329",5000],["1334",3300],["1361",3000],["1343",600],["1382",500],["1383",500],["2141",500]],"economic_revenue_total_czk":27858100,"purpose_expenditure":[["6171",21437900],["2219",1700000],["6112",1400000],["6330",700000],["3631",655000],["5512",424000],["2212",335000],["6310",244000],["3723",196000],["3399",193000],["6409",166300],["6399",160000],["3341",150000],["3722",140000],["4222",120000],["3421",70000],["2292",65000],["2334",55000],["6402",55000],["3745",50000],["3113",49000],["3314",26000],["3635",25000],["3721",20000],["5213",20000],["6114",19900],["3313",15000],["5212",11000]],"purpose_expenditure_total_czk":28502100},"actual":{"economic_expenditure":[["6121",3418581.84],["5023",908213],["5341",700000],["5169",615956.44],["5011",584561],["5213",419535],["5171",406783.39],["5154",212448.43],["5032",212167],["5031",200141],["5139",196585.72],["5194",160619],["5152",124998.46],["5137",102665.88],["5141",77647.14],["5021",70892],["5323",58228],["5364",49660],["5362",35134],["5163",30391.18],["5175",26583],["5329",22532.13],["5229",21074],["5321",20477.6],["5156",17245],["5136",8402],["5167",7190],["5162",6548.36],["5038",3583],["5173",2056],["5363",1500],["5161",1458]],"economic_expenditure_total_czk":8723857.57,"economic_financing":[["8115",1985989.53],["8124",-553632]],"economic_financing_total_czk":1432357.53,"economic_revenue":[["1211",2852228.64],["1121",1526279.98],["1111",1031765.22],["1511",711612.93],["2112",270883.75],["4116",251110],["1113",201812.14],["1112",99501.48],["4131",88000],["4112",72200],["1386",55607.28],["4111",32500],["1122",31920],["1387",21794.97],["2460",15000],["3113",10640],["2131",6303],["1341",5799],["2119",4719],["1361",1210],["1381",448.89],["2141",98.32],["1343",60],["1382",5.44]],"economic_revenue_total_czk":7291500.04,"purpose_expenditure":[["6171",4098267.18],["2219",1417376.81],["6112",1041224],["6330",700000],["3631",351696.6],["5512",342792.4],["3723",165780.12],["3399",149034.7],["6310",108038.32],["3722",89303.19],["2292",58228],["6402",49660],["6409",43606.13],["6399",31920],["3314",23931],["3113",20477.6],["2212",14399],["6114",12058],["3721",6064.52]],"purpose_expenditure_total_czk":8723857.57}},"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."}}}}