{"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:00242730","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00242730","name":"Obec Milín","short_name":"Milín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":540757},"amounts":{"revenue_approved":84642840,"revenue_adjusted":98295640,"revenue_actual":97245049.59,"expense_approved":78428290,"expense_adjusted":88292240,"expense_actual":86732904.48,"tax_revenue":58568346.95,"nontax_revenue":33993590.03,"capital_revenue":835100,"transfer_revenue":3848012.61,"current_expense":57175812.71,"capital_expense":29557091.77,"budget_balance":10512145.11,"cash_current":6624310.22,"cash_previous":7189020.82},"ratios":{"revenue_execution":0.98931193,"expense_execution":0.98233893,"balance_to_revenue":0.10809954,"cash_to_expense":0.07637598,"cash_yoy":-0.07855181,"capital_expense_share":0.34078291,"transfer_revenue_share":0.03957027},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00242730/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00242730"},"seo":{"slug":"milin","path":"/cz/municipalities/milin/"},"population":{"value":2183,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":84642840,"expenditure_czk":78428290,"financing_czk":-6214550,"balance_czk":6214550},{"stage":"revised","revenue_czk":98295640,"expenditure_czk":88292240,"financing_czk":-10003400,"balance_czk":10003400},{"stage":"actual","revenue_czk":97245049.59,"expenditure_czk":86732904.48,"financing_czk":-10512145.11,"balance_czk":10512145.11}],"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":[["6130",15125290],["6121",12640000],["5169",10736000],["5011",7540000],["5331",6068000],["5171",6005000],["5151",3080000],["5153",2395000],["5154",1970000],["5141",1901000],["5023",1870000],["5031",1617000],["5139",1306000],["5021",832000],["5032",751000],["5909",500000],["5137",465000],["5163",404000],["6122",400000],["5156",335000],["5192",251000],["5362",220000],["5166",200000],["5136",187000],["5194",175000],["5321",170000],["6119",170000],["5168",150000],["5323",140000],["5162",131500],["5365",105000],["5179",103000],["5161",100500],["5155",90000],["5903",50000],["5175",49000],["5167",33000],["5329",31000],["5038",25000],["5173",24000],["5019",20000],["5164",20000],["5132",15000],["5138",10000],["5363",10000],["5039",7000],["5041",1000]],"economic_expenditure_total_czk":78428290,"economic_financing":[["8124",-9850400],["8115",3635850]],"economic_financing_total_czk":-6214550,"economic_revenue":[["2132",29245000],["1211",22000000],["1121",11000000],["1111",8000000],["1511",5000000],["4216",1899840],["1113",1600000],["2111",1519000],["1345",950000],["4112",895900],["1112",600000],["2131",400000],["2324",370000],["3111",250000],["1386",200000],["1361",150000],["4111",120000],["1387",100000],["1342",85000],["1356",80000],["1341",50000],["2119",50000],["2322",40000],["2460",20000],["1334",10000],["2141",4000],["2112",3000],["1343",1000],["1344",100]],"economic_revenue_total_czk":84642840,"purpose_expenditure":[["3612",22000000],["3639",18125290],["6171",7500000],["3113",5974000],["5512",3200000],["6112",2300000],["2212",2000000],["3613",2000000],["3314",1700000],["3111",1374000],["3631",1300000],["1031",1200000],["3412",1200000],["3726",1100000],["2321",1000000],["3722",950000],["3745",800000],["3723",700000],["2219",500000],["2221",500000],["2310",500000],["2411",500000],["3399",400000],["6399",300000],["3313",240000],["3635",200000],["3421",180000],["2292",140000],["2229",100000],["3143",100000],["3632",100000],["6114",80000],["3349",55000],["5213",50000],["6310",50000],["3721",10000]],"purpose_expenditure_total_czk":78428290},"revised":{"economic_expenditure":[["6130",15025290],["5169",13457000],["6121",12978000],["5171",7095000],["5011",6205000],["5331",6068000],["5151",3165000],["5365",2825130],["5153",2340000],["5023",1970000],["5141",1901000],["5139",1821000],["5031",1742000],["6122",1730000],["5154",1530000],["5021",1192000],["5137",1045000],["5362",820000],["5032",796000],["5163",534000],["5909",500000],["5222",487080],["5336",398740],["5156",335000],["5192",251000],["6351",200000],["5175",189000],["5136",187000],["5194",175000],["6119",170000],["5166",150000],["5162",131500],["5179",103000],["5161",100500],["5155",90000],["5323",90000],["5499",84000],["5212",65000],["5903",50000],["5321",40000],["5167",33000],["5329",31000],["5168",30000],["5221",30000],["5038",25000],["5173",24000],["5019",20000],["5164",20000],["5132",15000],["5138",10000],["5363",10000],["5039",7000],["5041",1000]],"economic_expenditure_total_czk":88292240,"economic_financing":[["8124",-9850400],["8115",-153000]],"economic_financing_total_czk":-10003400,"economic_revenue":[["2132",29331000],["1211",23905000],["1121",12800000],["1111",8940000],["1511",5900000],["2111",3039000],["1122",2720130],["4216",1775550],["1113",1692000],["2131",1230000],["4116",1093460],["1345",950000],["4112",895900],["1112",835000],["3112",800000],["1386",480000],["2324",370000],["2141",259000],["1387",250000],["3111",250000],["1361",150000],["2119",140000],["4111",130000],["1342",100000],["1356",80000],["2322",70000],["1341",65000],["2460",20500],["1334",10000],["4121",10000],["2112",3000],["1343",1000],["1344",100]],"economic_revenue_total_czk":98295640,"purpose_expenditure":[["3612",20000000],["3639",18529290],["3113",7720000],["6171",6000000],["3613",4730000],["6399",3620130],["5512",3300000],["2212",3050000],["6112",2400000],["3399",2080000],["3412",2000000],["3111",1942740],["3314",1740000],["3745",1700000],["3726",1500000],["1031",1400000],["2219",830000],["3723",800000],["3631",600000],["3722",600000],["3421",550080],["2411",545000],["2221",400000],["3419",380000],["3143",300000],["3313",240000],["2229",200000],["3326",200000],["3635",200000],["3632",150000],["2321",100000],["2292",90000],["6114",80000],["3349",70000],["6310",60000],["2310",50000],["5213",50000],["3543",36000],["2223",20000],["3900",19000],["3721",10000]],"purpose_expenditure_total_czk":88292240},"actual":{"economic_expenditure":[["6130",15163095],["5169",14214177.5],["6121",12170258.44],["5331",6068000],["5011",6043096],["5171",4930454],["5151",3246704],["5365",2721130],["5153",2674331.61],["5139",2084666.58],["5154",1914132.64],["5023",1905815],["6122",1821213.33],["5031",1813046],["5141",1600501.64],["5021",1301715],["5137",1116957.83],["5362",914210.89],["5032",743877],["5222",536531],["5163",530262.91],["5336",398741.59],["5909",351289],["5156",319861.02],["5499",276585],["5175",214910.4],["6351",200000],["6119",190425],["5192",156282.62],["5162",153735.51],["5194",150456.9],["5136",137691.5],["5166",119204.77],["5155",94794],["5323",89396],["5179",81671.92],["5212",65000],["5161",49630.65],["5221",30000],["5038",26811],["5167",24565.2],["5164",21265.01],["5173",19773.14],["5132",12939.95],["6123",12100],["5329",11045],["5172",8470],["5041",1943.93],["5133",139]],"economic_expenditure_total_czk":86732904.48,"economic_financing":[["8124",-9850404],["8117",7000000],["8115",-6465824.79],["8905",-1195916.32]],"economic_financing_total_czk":-10512145.11,"economic_revenue":[["2132",28742086.2],["1211",23903251.08],["1121",12797963.67],["1111",8930254.25],["1511",5877704.93],["2111",2949818.33],["1122",2720130],["4216",1775550],["1113",1691608.62],["2131",1426841.1],["4116",1093457.09],["4112",895900],["1112",834204.96],["1345",805546],["3112",778500],["1386",466279.08],["2324",375880],["2141",256949.28],["1387",182743.9],["2119",132047.12],["1361",107290],["1342",98150],["2322",87900],["1356",80387.67],["4111",73105.52],["1341",64550],["3111",56600],["2460",20498],["4121",10000],["1334",4565.6],["1381",3717.19],["2112",1570]],"economic_revenue_total_czk":97245049.59,"purpose_expenditure":[["3612",19680245.69],["3639",18522627.28],["3113",7718308.94],["6171",5730866.07],["3613",4723754.16],["6399",3613616.89],["5512",3275305.16],["2212",3043485.53],["6112",2345245.74],["3399",2061726.57],["3412",1980681.54],["3111",1896306.17],["3314",1729486.58],["3745",1659388.25],["3726",1452765.74],["1031",1368929.2],["2219",829107.34],["3723",789078.11],["3722",570667.68],["3631",563371.68],["3421",546746.46],["2411",544405.4],["3419",380000],["2221",314657.7],["3143",250194.51],["3313",205465.55],["3635",190425],["3326",161229],["3632",101856.6],["2321",93548.46],["2292",89396],["6114",75098.39],["3349",66956.08],["6310",59826.95],["3543",36000],["2229",28119],["2310",20015.06],["3900",14000]],"purpose_expenditure_total_czk":86732904.48}},"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."}}}}