{"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:00232238","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00232238","name":"Město Miličín","short_name":"Miličín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":530166},"amounts":{"revenue_approved":24100000,"revenue_adjusted":24991778,"revenue_actual":30322930.29,"expense_approved":59100000,"expense_adjusted":63791778,"expense_actual":29133889.81,"tax_revenue":24464956.71,"nontax_revenue":4055855.58,"capital_revenue":58940,"transfer_revenue":1743178,"current_expense":19957525.99,"capital_expense":9176363.82,"budget_balance":1189040.48,"cash_current":46720532.56,"cash_previous":45425648.33},"ratios":{"revenue_execution":1.21331625,"expense_execution":0.4567029,"balance_to_revenue":0.03921258,"cash_to_expense":1.60364898,"cash_yoy":0.02850558,"capital_expense_share":0.31497215,"transfer_revenue_share":0.05748712},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00232238/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00232238"},"seo":{"slug":"milicin","path":"/cz/municipalities/milicin/"},"population":{"value":885,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":24100000,"expenditure_czk":59100000,"financing_czk":35000000,"balance_czk":-35000000},{"stage":"revised","revenue_czk":24991778,"expenditure_czk":63791778,"financing_czk":38800000,"balance_czk":-38800000},{"stage":"actual","revenue_czk":30322930.29,"expenditure_czk":29133889.81,"financing_czk":-1189040.48,"balance_czk":1189040.48}],"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",18119998],["5171",9318520],["5169",7920500],["5139",5378100],["6130",2891702],["5011",2850000],["5331",1930000],["5154",1683000],["5023",1250000],["5137",1025000],["5031",945000],["5365",936180],["5362",646820],["5021",637150],["5329",502480],["5032",449000],["5156",416000],["5222",350000],["5163",238000],["6122",200000],["5499",192200],["5168",190000],["5194",148000],["5155",110000],["5166",108000],["5909",100000],["5903",90000],["5138",80000],["5175",72300],["5172",52800],["5167",50000],["5162",36500],["5136",33500],["5173",31500],["5159",20000],["5164",17600],["5134",17000],["5132",14100],["5133",12000],["5161",11850],["5038",11600],["5019",5000],["5176",3600],["5153",3000],["5213",2000]],"economic_expenditure_total_czk":59100000,"economic_financing":[["8115",35000000]],"economic_financing_total_czk":35000000,"economic_revenue":[["1211",8590561],["1121",4391240],["1111",2922600],["2111",1741500],["1511",1600000],["1122",936180],["2132",658500],["4222",602000],["1113",550000],["1345",500000],["3111",500000],["1112",280000],["2131",250000],["4112",204400],["4216",164439],["2133",71000],["4111",40000],["1381",35000],["2324",20000],["1341",18580],["2139",6000],["1361",5000],["2119",5000],["4121",5000],["1334",1000],["2112",1000],["1342",500],["1343",500]],"economic_revenue_total_czk":24100000,"purpose_expenditure":[["2321",16445000],["3639",4900000],["6171",3500000],["2310",3300000],["2212",3000000],["3113",3000000],["3412",2500000],["3392",2000000],["3613",2000000],["3725",2000000],["6112",1900000],["3722",1800000],["2219",1500000],["5512",1500000],["6399",1500000],["1032",1100000],["3631",800000],["3322",640000],["2411",500000],["3330",500000],["3745",450000],["3399",400000],["3319",380000],["3635",330000],["2292",300000],["3314",260000],["2221",200000],["2341",200000],["3326",200000],["3421",200000],["3632",200000],["3723",200000],["6320",200000],["2141",150000],["3419",150000],["2223",100000],["3612",100000],["5212",100000],["5213",100000],["1036",95000],["3511",90000],["3512",75000],["3721",50000],["3900",50000],["6114",50000],["1014",40000],["6310",25000],["3429",20000]],"purpose_expenditure_total_czk":59100000},"revised":{"economic_expenditure":[["6121",19800998],["5169",8836600],["5171",7493890],["5139",5627623],["6130",4578202],["5011",3016000],["5154",2313800],["5331",1930000],["5023",1250000],["5137",1064072],["5031",986500],["5365",936180],["5362",851820],["5336",810122],["5021",659692],["5329",495310],["5032",462800],["5156",362500],["5222",298600],["5163",229000],["5499",201800],["5168",191800],["5155",189000],["5194",176900],["5909",110000],["5175",90552],["5903",90000],["5138",85000],["5166",82400],["5167",81000],["5162",54000],["5172",52800],["6449",52000],["5178",50000],["5159",39000],["6349",36000],["5136",33000],["5173",29558],["5164",21920],["5132",20950],["5179",20000],["5134",16500],["5038",15100],["5133",12500],["5161",11839],["5221",10000],["5131",4850],["5176",3600],["5019",3000],["5153",3000]],"economic_expenditure_total_czk":63791778,"economic_financing":[["8115",38800000]],"economic_financing_total_czk":38800000,"economic_revenue":[["1211",8590561],["1121",4621240],["1111",2913900],["2111",2003999],["1511",1600000],["1122",936180],["4116",876622],["4222",602000],["1113",585400],["2132",542800],["1345",470000],["1112",280000],["2131",209500],["4112",204400],["4216",164439],["2324",114250],["2133",71200],["4111",55156],["3111",50000],["1386",20300],["1341",18580],["1387",16500],["2112",11000],["2139",5950],["2322",5500],["1361",5000],["4121",5000],["2119",4800],["2229",4000],["1381",1500],["1334",1000],["1342",600],["1343",400],["2329",1]],"economic_revenue_total_czk":24991778,"purpose_expenditure":[["2321",13955000],["2219",5700000],["3639",4900000],["3113",3810122],["6171",3500000],["2310",3300000],["2341",3100000],["3412",2500000],["3392",2000000],["3613",2000000],["3725",2000000],["6112",1900000],["3722",1800000],["6399",1700000],["5512",1500000],["1032",1211500],["2212",1000000],["3429",920000],["3631",800000],["3322",640000],["2411",500000],["3330",500000],["3745",450000],["3399",400000],["3319",380000],["3635",330000],["2292",300000],["3314",260000],["3326",200000],["3421",200000],["3632",200000],["3723",200000],["6320",200000],["2221",155000],["2141",150000],["3419",150000],["2119",100000],["2223",100000],["3612",100000],["5212",100000],["5213",100000],["1036",95000],["3511",90000],["3512",75000],["6114",55156],["3721",50000],["3900",50000],["1014",40000],["6310",25000]],"purpose_expenditure_total_czk":63791778},"actual":{"economic_expenditure":[["6121",6738294.32],["5169",4934838.98],["5011",2620457],["6130",2402314],["5331",1930000],["5154",1851610.6],["5023",1169395],["5365",936180],["5031",872435],["5336",810122],["5139",762342.83],["5171",758004.19],["5362",597288.37],["5021",442812],["5329",353246.44],["5032",345926],["5156",245686.33],["5137",180775.89],["5163",155089.6],["5155",153094],["5168",142958.66],["5499",133640],["5222",132704],["5194",68366.2],["5175",65916.01],["5178",48224.55],["5167",40457],["5159",36272.3],["6349",35755.5],["5162",29885.84],["5179",20000],["5136",17662],["5164",16940],["5138",14704.16],["5132",14000.04],["5038",10901],["5221",10000],["5173",9643],["5909",9371],["5161",6064],["5131",4384],["5019",2560],["5172",1699],["5133",1379],["5153",490]],"economic_expenditure_total_czk":29133889.81,"economic_financing":[["8115",-894884.23],["8125",-400000],["8901",105843.75]],"economic_financing_total_czk":-1189040.48,"economic_revenue":[["1211",10307978],["1121",5524626.41],["1111",3768995.07],["2111",2811729.59],["1511",2044297.49],["1122",936180],["4116",876622],["1113",729740.88],["2132",614082.8],["4222",602000],["1345",473387],["1112",360009.69],["2131",310681.93],["4112",204400],["1386",201252.68],["2324",173290.12],["2133",93122.14],["1387",78879.99],["3111",58940],["4111",55156],["1341",19393],["2139",19243],["1361",13923],["2119",12100],["2112",11900],["2322",5600],["4121",5000],["2229",4105],["1334",3492.3],["1381",1566.2],["1342",795],["1343",440],["2329",1]],"economic_revenue_total_czk":30322930.29,"purpose_expenditure":[["2219",4388199.7],["3113",3139016.85],["2341",2900000],["6171",2571411.69],["3639",2123752.29],["6112",1547029.38],["6399",1456569.37],["3725",1220855.77],["1032",1208123.35],["2310",1147987.2],["3722",959263.11],["3429",875080],["3613",860308.32],["5512",787814.55],["3631",504191.34],["2212",374344.72],["3330",352475.87],["3399",326722.9],["3412",291997.89],["3745",260452.69],["2292",242480],["2411",241537.22],["3319",198590.56],["3314",172250.42],["2321",158164],["6320",143870],["2119",98705],["1036",90798.4],["3419",84340],["3421",69679.5],["3512",62492.53],["6114",55156],["3511",53806.25],["3392",40616.74],["1014",38030],["3632",30212.84],["3900",26000],["3721",15071.76],["6310",11219.6],["3326",2780],["3612",1637],["3322",855]],"purpose_expenditure_total_czk":29133889.81}},"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."}}}}