{"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:00244066","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00244066","name":"Obec Milostín","short_name":"Milostín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Rakovník","municipality_code":542075},"amounts":{"revenue_approved":6799200,"revenue_adjusted":6932900,"revenue_actual":8234144.3,"expense_approved":10179600,"expense_adjusted":10313300,"expense_actual":6907059.5,"tax_revenue":7464460.13,"nontax_revenue":585325,"capital_revenue":0,"transfer_revenue":184359.17,"current_expense":5275693.39,"capital_expense":1631366.11,"budget_balance":1327084.8,"cash_current":20624740.76,"cash_previous":19305000.81},"ratios":{"revenue_execution":1.1876912,"expense_execution":0.66972351,"balance_to_revenue":0.16116851,"cash_to_expense":2.9860378,"cash_yoy":0.06836259,"capital_expense_share":0.23618822,"transfer_revenue_share":0.0223896},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00244066/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00244066"},"seo":{"slug":"milostin","path":"/cz/municipalities/milostin/"},"population":{"value":315,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6799200,"expenditure_czk":10179600,"financing_czk":3380400,"balance_czk":-3380400},{"stage":"revised","revenue_czk":6932900,"expenditure_czk":10313300,"financing_czk":3380400,"balance_czk":-3380400},{"stage":"actual","revenue_czk":8234144.3,"expenditure_czk":6907059.5,"financing_czk":-1327084.8,"balance_czk":1327084.8}],"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":[["5169",2080000],["5011",1510000],["6121",1500000],["5139",976000],["5171",851600],["5137",560000],["5023",500000],["5031",375000],["5154",346000],["5341",300000],["5032",191000],["5021",167000],["5222",85000],["5499",83500],["5156",80000],["5151",75000],["5194",75000],["5329",73500],["5365",70000],["5168",60000],["5163",43000],["5162",30000],["5175",30000],["5903",21000],["6122",20000],["5038",15000],["5179",15000],["5164",10000],["5321",10000],["5132",5000],["5136",5000],["5161",5000],["5167",5000],["5173",5000],["5339",2000]],"economic_expenditure_total_czk":10179600,"economic_financing":[["8115",3380400]],"economic_financing_total_czk":3380400,"economic_revenue":[["1211",2500000],["1121",1400000],["1111",850000],["1511",756000],["1345",281000],["2132",255000],["1113",230000],["2131",150000],["2329",65000],["4112",61700],["1112",55000],["2111",51000],["4131",50000],["1386",30000],["2141",30000],["1387",15000],["1341",8000],["2119",5000],["2322",1500],["2324",1500],["1334",1000],["1361",1000],["2321",1000],["2310",500]],"economic_revenue_total_czk":6799200,"purpose_expenditure":[["6171",3015000],["3745",1816500],["3612",975000],["3635",880000],["6112",565000],["3613",537000],["3722",480000],["2219",440000],["6330",300000],["3631",245600],["5512",190000],["3399",127000],["3632",85000],["2293",73500],["6399",70000],["2212",60500],["2321",60000],["3421",60000],["3419",40000],["6320",40000],["2341",35500],["5213",21000],["6409",15000],["1014",10000],["3111",10000],["3721",10000],["3741",5000],["3900",5000],["3341",3000],["6310",3000],["4357",2000]],"purpose_expenditure_total_czk":10179600},"revised":{"economic_expenditure":[["5169",1705200],["5011",1574000],["6121",1300000],["5171",831600],["5139",689500],["5137",625000],["6122",520000],["5023",500000],["6119",380000],["5031",375000],["5154",347000],["5341",300000],["5032",200000],["5021",187000],["5222",85000],["5499",84500],["5151",75000],["5194",75000],["5329",73500],["5365",70000],["5156",67000],["5163",43000],["5175",41000],["5168",40000],["5162",30000],["5903",21000],["5038",15000],["5179",15000],["5164",10000],["5321",10000],["5173",7000],["5136",5000],["5161",5000],["5167",5000],["5339",2000]],"economic_expenditure_total_czk":10313300,"economic_financing":[["8115",3380400]],"economic_financing_total_czk":3380400,"economic_revenue":[["1211",2500000],["1121",1400000],["1111",850000],["1511",756000],["1345",281000],["2132",255000],["1113",230000],["2131",150000],["4122",100000],["2329",65000],["4112",62900],["1112",55000],["2111",51000],["4131",50000],["4111",32500],["1386",30000],["2141",30000],["1387",15000],["1341",8000],["2119",5000],["2322",1500],["2324",1500],["1334",1000],["1361",1000],["2321",1000],["2310",500]],"economic_revenue_total_czk":6932900,"purpose_expenditure":[["6171",2816200],["3745",2316500],["3635",880000],["3612",675000],["6112",565000],["3613",502000],["3722",480000],["2219",440000],["6330",300000],["5512",290000],["3631",245600],["3399",162000],["3632",85000],["2293",73500],["6399",70000],["2212",60500],["2321",60000],["3421",60000],["3419",40000],["6320",40000],["2341",35500],["6114",32500],["5213",21000],["6409",15000],["1014",10000],["3111",10000],["3721",10000],["3741",5000],["3900",5000],["3341",3000],["6310",3000],["4357",2000]],"purpose_expenditure_total_czk":10313300},"actual":{"economic_expenditure":[["5011",1472131.13],["5169",1019181.33],["6121",757246.11],["6122",519590],["5023",456998],["5031",372137.45],["6119",354530],["5341",300000],["5139",292146.15],["5154",251061.08],["5032",178092],["5021",164308.56],["5137",135905.66],["5171",90558.75],["5222",80000],["5499",78140],["5194",72716.3],["5329",72380],["5365",65520],["5151",44761.19],["5156",33810],["5162",26118.13],["5175",24532],["5168",24215.84],["5038",6691.12],["5167",4940],["5136",3723.5],["5161",2651],["5163",1706.2],["5173",1268]],"economic_expenditure_total_czk":6907059.5,"economic_financing":[["8115",-1327084.8]],"economic_financing_total_czk":-1327084.8,"economic_revenue":[["1211",2984292.75],["1121",1594326.53],["1111",1078249.97],["1511",1071998.03],["2132",281740],["1345",265854],["1113",211038],["2131",143781],["1112",103983.92],["4122",100000],["2329",69173.5],["1122",65520],["4112",62900],["1386",58064.56],["2141",46574.56],["2111",44055.94],["1387",22769.86],["4111",21459.17],["1341",7184],["1361",650],["1381",486.72],["1382",41.79]],"economic_revenue_total_czk":8234144.3,"purpose_expenditure":[["6171",2157320.16],["3745",2065090.09],["6112",498470],["3722",479398.12],["3635",354530],["6330",300000],["3613",272793.75],["2219",165568.99],["5512",124127.3],["3399",99879.3],["2293",72380],["3631",68670.29],["6399",65520],["3612",59194.9],["3419",40000],["3421",40000],["6114",21459.17],["2321",8403.3],["3721",7877.93],["2341",3457],["3632",1213],["6320",1088],["6310",618.2]],"purpose_expenditure_total_czk":6907059.5}},"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."}}}}