{"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:00252565","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00252565","name":"Obec Mlýny","short_name":"Mlýny","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":552712},"amounts":{"revenue_approved":4158000,"revenue_adjusted":4933572.97,"revenue_actual":4636389,"expense_approved":4158000,"expense_adjusted":4745760,"expense_actual":4353390.56,"tax_revenue":3638416.99,"nontax_revenue":662399.04,"capital_revenue":0,"transfer_revenue":335572.97,"current_expense":3240352.84,"capital_expense":1113037.72,"budget_balance":282998.44,"cash_current":3656580,"cash_previous":3373581.56},"ratios":{"revenue_execution":0.93976293,"expense_execution":0.91732211,"balance_to_revenue":0.06103855,"cash_to_expense":0.83993842,"cash_yoy":0.08388665,"capital_expense_share":0.25567146,"transfer_revenue_share":0.07237809},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00252565/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00252565"},"seo":{"slug":"mlyny","path":"/cz/municipalities/mlyny/"},"population":{"value":120,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4158000,"expenditure_czk":4158000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4933572.97,"expenditure_czk":4745760,"financing_czk":-187812.97,"balance_czk":187812.97},{"stage":"actual","revenue_czk":4636389,"expenditure_czk":4353390.56,"financing_czk":-282998.44,"balance_czk":282998.44}],"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",876000],["6121",700000],["5021",535000],["5023",432000],["6122",300000],["5154",290000],["5139",269500],["5365",180690],["5171",167000],["5168",50000],["5137",45000],["5175",41500],["5153",40000],["5032",39000],["5492",35000],["5364",31664],["5156",30000],["5163",30000],["5362",20146],["5194",10000],["5321",10000],["5903",10000],["5329",5500],["5222",4000],["5179",3000],["5161",2000],["5173",600],["5038",400]],"economic_expenditure_total_czk":4158000,"economic_revenue":[["1211",1400000],["1121",600000],["2111",577000],["1111",430000],["1511",283000],["1122",166000],["4222",151200],["1345",112000],["1113",110000],["2132",72000],["4112",71800],["2131",50000],["1112",35000],["4111",30000],["1386",25000],["1387",21000],["2324",20000],["1341",4000]],"economic_revenue_total_czk":4158000,"purpose_expenditure":[["3745",695000],["3631",510000],["6112",471000],["2310",439000],["6171",380900],["2321",300000],["3722",250000],["6399",185836],["1031",180000],["1032",171000],["2212",140000],["3399",100000],["3725",80000],["3639",50000],["1036",48000],["6402",31664],["3412",25000],["6320",25000],["3612",20000],["6114",16600],["5512",13000],["5213",10000],["6310",5000],["2221",4000],["3314",4000],["3632",3000]],"purpose_expenditure_total_czk":4158000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",1025160],["5169",1003547],["5021",593600],["5023",432000],["5139",328750],["5154",248602],["6122",232000],["5365",180690],["5171",141200],["6130",84600],["5168",50000],["5137",47500],["5163",42000],["5153",40000],["5032",39905],["5362",35146],["5364",31664],["5194",31000],["5175",27800],["5162",25500],["5223",25000],["5156",17000],["5329",15500],["5492",12796],["5222",12000],["5179",8650],["5134",7900],["5161",2600],["5321",2000],["5173",1250],["5038",400]],"economic_expenditure_total_czk":4745760,"economic_financing":[["8115",-187812.97]],"economic_financing_total_czk":-187812.97,"economic_revenue":[["1211",1491000],["1121",758000],["2111",668000],["1111",517000],["1511",503000],["1122",166000],["4222",151812.97],["1345",114200],["1113",110000],["4116",79460],["2132",72000],["4112",71800],["1112",50000],["2131",50000],["2324",41000],["4111",32500],["1386",28000],["1387",14580],["2310",11000],["1341",4000],["1381",220]],"economic_revenue_total_czk":4933572.97,"purpose_expenditure":[["3745",844500],["1032",619560],["6171",527502],["6112",471000],["3631",416400],["2321",294000],["2310",248500],["1031",248000],["3722",220000],["6399",200836],["3635",140602],["5512",112000],["3725",95000],["3399",74796],["1036",48000],["3639",36800],["6320",34000],["6402",31664],["4349",25000],["6114",18600],["3612",13000],["3412",6000],["3419",5000],["6310",5000],["2221",4000],["3314",4000],["3632",2000]],"purpose_expenditure_total_czk":4745760},"actual":{"economic_expenditure":[["6121",962847.72],["5169",956868.87],["5021",568550],["5023",432000],["5139",321726.92],["5154",222734],["5365",178796],["5171",130144.88],["6130",84600],["6122",65590],["5168",44769.13],["5032",39285],["5163",38845.8],["5362",34440],["5137",33150.2],["5153",32599.54],["5364",31664],["5194",30971.9],["5162",25162.69],["5223",25000],["5175",19401.3],["5156",16468.95],["5329",15445],["5179",10414.4],["5492",10000],["5222",8600],["5134",7286],["5161",2392.26],["5321",2000],["5173",1236],["5038",400]],"economic_expenditure_total_czk":4353390.56,"economic_financing":[["8115",-282998.44]],"economic_financing_total_czk":-282998.44,"economic_revenue":[["1211",1407923.51],["1121",753811.97],["1111",516191.62],["2111",493948.97],["1511",489731.31],["1122",165690],["4222",151812.97],["1345",114200],["1113",99637.31],["4116",79460],["2132",72000],["4112",71800],["1112",49135.44],["2131",45474],["2324",40147.07],["4111",32500],["1386",27463.1],["2310",10829],["1387",10763.78],["1341",3650],["1381",218.95]],"economic_revenue_total_czk":4636389,"purpose_expenditure":[["3745",643737.91],["1032",606933.27],["6171",485730.12],["6112",470880],["3631",389904.19],["2321",264341.29],["1031",246285.2],["2310",233670.98],["3722",216319],["6399",200130],["3635",140602],["5512",98096],["3725",94138.9],["3399",67395.9],["3639",33714],["6320",33688],["1036",32670],["6402",31664],["4349",25000],["6114",17951],["3419",5000],["3412",4625],["2221",3600],["3314",3000],["6310",2428.8],["3612",1159],["3632",726]],"purpose_expenditure_total_czk":4353390.56}},"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."}}}}