{"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:00239453","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00239453","name":"Město Milovice","short_name":"Milovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":537501},"amounts":{"revenue_approved":345270916.41,"revenue_adjusted":356730152.4,"revenue_actual":411610806.61,"expense_approved":473599300,"expense_adjusted":473575473.51,"expense_actual":376337024.98,"tax_revenue":342905121.76,"nontax_revenue":39224562.32,"capital_revenue":465948,"transfer_revenue":29015174.53,"current_expense":282447086.55,"capital_expense":93889938.43,"budget_balance":35273781.63,"cash_current":362112636.62,"cash_previous":338707283.31},"ratios":{"revenue_execution":1.15384361,"expense_execution":0.7946717,"balance_to_revenue":0.08569693,"cash_to_expense":0.96220306,"cash_yoy":0.06910201,"capital_expense_share":0.24948366,"transfer_revenue_share":0.07049177},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00239453/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00239453"},"seo":{"slug":"milovice","path":"/cz/municipalities/milovice/"},"population":{"value":14444,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":345270916.41,"expenditure_czk":473599300,"financing_czk":128328383.59,"balance_czk":-128328383.59},{"stage":"revised","revenue_czk":356730152.4,"expenditure_czk":473575473.51,"financing_czk":116845321.11,"balance_czk":-116845321.11},{"stage":"actual","revenue_czk":411610806.61,"expenditure_czk":376337024.98,"financing_czk":-35273781.63,"balance_czk":35273781.63}],"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",158500000],["5169",84273000],["5171",59180000],["5331",43243300],["5011",42100000],["6122",16770000],["5031",11110000],["5229",8250000],["5154",5870000],["6130",5000000],["5141",4500000],["5032",4349000],["5023",3500000],["5139",3104000],["5323",2924000],["5137",2910000],["6351",2335000],["5021",2220000],["5166",1280000],["5167",1160000],["5909",1160000],["5168",1100000],["5156",1055000],["5153",930000],["5163",825000],["5199",750000],["5492",700000],["5134",580000],["5194",505000],["5903",500000],["5151",429000],["5161",400000],["5175",350000],["5329",348000],["5162",345000],["5038",275000],["5172",250000],["5491",250000],["5164",88000],["5173",80000],["5499",50000],["5136",31000],["5019",10000],["5131",10000]],"economic_expenditure_total_czk":473599300,"economic_financing":[["8115",140328383.59],["8124",-12000000]],"economic_financing_total_czk":128328383.59,"economic_revenue":[["1211",140000000],["1121",65000000],["1111",45000000],["2132",18952000],["1511",15000000],["1345",12000000],["4116",8348638.41],["1113",8000000],["1387",8000000],["4216",6940078],["4112",6407200],["1112",3000000],["2324",3000000],["1386",1650000],["2111",982000],["2141",500000],["3111",500000],["2131",470000],["1343",440000],["1361",400000],["1342",200000],["2112",200000],["1341",175000],["4121",86000],["1344",20000]],"economic_revenue_total_czk":345270916.41,"purpose_expenditure":[["3745",87559000],["6171",81150000],["3113",49062700],["2219",32344000],["2212",28700000],["3722",27959000],["3412",25840000],["3612",22070000],["3111",18520000],["5311",15670000],["3631",14605000],["3613",13405000],["3636",6348000],["6112",5735000],["3399",4782000],["4349",4700000],["3314",4655600],["3429",4650000],["3319",4065000],["3639",3650000],["2292",3354000],["5399",2090000],["3315",2005000],["5512",1715000],["3141",1560000],["3231",1540000],["2141",1215000],["2229",1100000],["3635",1000000],["3632",600000],["3349",500000],["5213",500000],["2321",300000],["3299",250000],["3341",200000],["3322",100000],["4379",100000]],"purpose_expenditure_total_czk":473599300},"revised":{"economic_expenditure":[["6121",154200000],["5169",81879500],["5331",57362300],["5171",53018000],["5011",37945000],["6122",15282000],["5031",10072000],["5229",8375000],["5154",5950000],["6130",5000000],["5141",4120000],["5032",3975000],["5023",3500000],["5323",2924000],["5904",2499173.51],["5168",2353000],["6351",2335000],["5139",2292000],["5021",2275000],["5492",2250000],["5137",2198000],["6123",1728000],["5166",1565000],["5909",1160000],["5167",1110000],["5153",900000],["5163",875000],["5194",582000],["5134",570000],["5156",560000],["5175",555000],["5903",500000],["5138",450000],["5151",435000],["5161",412000],["5162",354000],["5329",348000],["5164",283000],["5038",275000],["5172",250000],["5491",250000],["5179",166500],["5199",120000],["5173",80000],["5221",72000],["5132",45000],["5136",31000],["5499",30000],["5362",20000],["5041",16000],["5019",13000],["5176",10000],["5131",5000]],"economic_expenditure_total_czk":473575473.51,"economic_financing":[["8115",128845321.11],["8124",-12000000]],"economic_financing_total_czk":116845321.11,"economic_revenue":[["1211",140000000],["1121",65000000],["1111",45000000],["2132",18952000],["1511",15000000],["1345",12000000],["4116",8348638.41],["1113",8000000],["1387",8000000],["4216",6940078],["4112",6311300],["2141",5500000],["1112",3000000],["2324",3000000],["2123",2428000],["4213",1996895.99],["1386",1650000],["2122",1136000],["2111",982000],["2119",700000],["3111",500000],["2131",470000],["1343",440000],["1361",400000],["1342",200000],["2112",200000],["4111",200000],["1341",175000],["4122",94240],["4121",86000],["1344",20000]],"economic_revenue_total_czk":356730152.4,"purpose_expenditure":[["3745",83669000],["6171",79660000],["3113",43759930],["2219",33214000],["2212",28500000],["3722",27159000],["3412",25840000],["3612",22070000],["3639",19621770],["3111",15830000],["5311",15670000],["3631",12233000],["3613",6935000],["3636",6348000],["6112",5735000],["2292",4904000],["3399",4832000],["3429",4775000],["4349",4700000],["3314",4655600],["3319",4065000],["6409",2499173.51],["2321",2100000],["5399",2090000],["3315",2005000],["5512",1715000],["3141",1560000],["3231",1540000],["2141",1215000],["2229",1100000],["3635",1000000],["3632",600000],["3349",500000],["5213",500000],["3299",250000],["4379",250000],["3341",200000],["6114",200000],["3322",75000]],"purpose_expenditure_total_czk":473575473.51},"actual":{"economic_expenditure":[["6121",78999716.4],["5169",64530740.61],["5331",56415800],["5171",43366996.7],["5011",36962302.85],["5365",11651640],["5336",11219383.92],["5031",9635163],["5229",8213214],["6122",8055788.77],["5154",5158980.44],["5032",3710248],["5141",3506374.61],["5023",3352643],["6130",3266140],["5323",2923200],["5168",2530707.65],["5904",2499173.51],["5021",2113582],["6351",1852770],["5139",1787792.83],["6123",1715523.26],["5362",1631165.24],["5166",1563273.61],["5137",1240141.89],["5909",1042784.5],["5163",830642.81],["5492",735820],["5167",669378.8],["5153",599603.83],["5134",523420.09],["5175",491707.39],["5156",486173.08],["5194",473648.87],["5329",348000],["5162",272742.38],["5164",259926.74],["5161",248797],["5491",240500],["5151",222825],["5038",217866],["5179",157815.4],["5138",130405.5],["5366",110542],["5199",106384],["5221",71350],["5132",43532],["5364",32728.06],["5173",32404.49],["5172",27093],["5499",24000],["5041",15270.75],["5136",7661],["5131",4915],["5176",4114],["5019",2511]],"economic_expenditure_total_czk":376337024.98,"economic_financing":[["8115",-23250626.63],["8124",-12000000],["8901",-23155]],"economic_financing_total_czk":-35273781.63,"economic_revenue":[["1211",149030244.01],["1121",79895135.78],["1111",54960347.96],["2132",20301382.83],["4116",16355183.39],["1511",13240529.79],["1122",11651640],["1345",10735992.08],["1113",10551384.14],["4112",6311300],["2141",6280305.85],["1112",5205951.05],["2324",3826182.54],["1387",3230431.82],["1386",2910326.87],["4216",2891760],["2123",2442613.76],["2119",2210905.95],["4213",1996895.99],["2111",1585545.28],["2122",1136000],["4122",1093620],["2131",646010.57],["1361",450500],["3111",349500],["2212",333513.62],["1342",329220],["1385",289020.46],["2321",212680],["1341",184479],["4111",180415.15],["4121",176000],["1343",159940],["2229",119332],["2112",100267],["3112",72000],["1344",53510],["3113",44448],["2329",29177],["1381",22504.4],["4129",10000],["1335",3964.4],["2460",645.92]],"economic_revenue_total_czk":411610806.61,"purpose_expenditure":[["6171",59893820.04],["3745",46371337.66],["3113",45744707.15],["2219",31109628.82],["3722",24743350.67],["2212",19646360.11],["3639",18618304.96],["3111",17058996.89],["3612",15212150.19],["5311",14445071.74],["6399",13270994.24],["3631",11303980.62],["3613",5795855.88],["3412",5492446.62],["6112",5412126],["3314",4763600],["3429",4745214],["4349",4271398.76],["3399",3843056.3],["3636",3668272.98],["2292",3638250],["3319",2961432.07],["6409",2499173.51],["3231",1918673.81],["2321",1900301.27],["5512",1227203.34],["5399",1192525.28],["3141",1028005.1],["2141",1010396.49],["2229",864968.75],["3315",792340.51],["3632",488765.49],["3349",442468.62],["3299",240500],["6114",180415.15],["3341",157898.46],["6402",143270.06],["3635",133115.44],["4379",102698],["3322",3950]],"purpose_expenditure_total_czk":376337024.98}},"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."}}}}