{"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:00258903","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00258903","name":"Obec Mlečice","short_name":"Mlečice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Rokycany","municipality_code":560006},"amounts":{"revenue_approved":11384000,"revenue_adjusted":15638394,"revenue_actual":15321292.73,"expense_approved":10814000,"expense_adjusted":13265725,"expense_actual":13108132.39,"tax_revenue":9757299.79,"nontax_revenue":3402544.16,"capital_revenue":28462,"transfer_revenue":2132986.78,"current_expense":12886787.09,"capital_expense":221345.3,"budget_balance":2213160.34,"cash_current":7715037.28,"cash_previous":5847744.94},"ratios":{"revenue_execution":0.9797229,"expense_execution":0.98812032,"balance_to_revenue":0.14444997,"cash_to_expense":0.58856876,"cash_yoy":0.31931836,"capital_expense_share":0.01688611,"transfer_revenue_share":0.13921715},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00258903/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00258903"},"seo":{"slug":"mlecice","path":"/cz/municipalities/mlecice/"},"population":{"value":330,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11384000,"expenditure_czk":10814000,"financing_czk":-570000,"balance_czk":570000},{"stage":"revised","revenue_czk":15638394,"expenditure_czk":13265725,"financing_czk":-2372669,"balance_czk":2372669},{"stage":"actual","revenue_czk":15321292.73,"expenditure_czk":13108132.39,"financing_czk":-2213160.34,"balance_czk":2213160.34}],"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",1550126],["5331",1350000],["5171",1269525],["5011",1258000],["5154",990000],["5023",942000],["6130",830000],["5021",516000],["5365",367000],["5031",303000],["5166",238000],["5032",198500],["5163",162000],["5141",100000],["5362",100000],["5139",99500],["5499",89500],["5364",87124],["5329",53200],["5156",52000],["5903",50000],["5168",44800],["5137",30000],["5323",20475],["5167",20000],["5194",18000],["5229",17550],["5321",15000],["5162",13400],["5175",9500],["5038",7000],["5173",4000],["5132",2000],["5136",2000],["5161",2000],["5225",2000],["5164",800]],"economic_expenditure_total_czk":10814000,"economic_financing":[["8124",-360000],["8115",-210000]],"economic_financing_total_czk":-570000,"economic_revenue":[["1211",3600000],["1121",1700000],["2111",1171000],["1111",1100000],["2132",953300],["1511",785000],["4121",368100],["2131",367700],["1122",350000],["1345",343000],["1113",309000],["2119",174000],["1112",85000],["1386",35000],["1381",17000],["1387",16000],["1361",5000],["3111",2400],["2212",1700],["2141",800]],"economic_revenue_total_czk":11384000,"purpose_expenditure":[["3117",2183000],["6171",2067400],["2321",1137000],["6112",1038500],["2310",961651],["3612",477000],["6399",450000],["2411",393500],["5512",383000],["3745",339000],["3722",260000],["3723",192800],["3314",186550],["3399",118000],["3639",115200],["6402",87124],["3631",85000],["6320",62000],["3539",60800],["5213",50000],["1099",45000],["3726",35000],["3721",21000],["2292",20475],["6310",17000],["3632",16000],["3118",8000],["1014",2000],["4349",2000]],"purpose_expenditure_total_czk":10814000},"revised":{"economic_expenditure":[["5171",3203180],["5331",1738000],["5169",1403255],["5011",1308000],["5023",880000],["5336",763327],["5021",652058],["5154",640756],["5365",392960],["5031",337100],["6121",221346],["5032",201900],["5166",179000],["5163",167400],["5139",115756],["5168",110528],["5499",105332],["5141",100000],["5362",98000],["5364",87124],["5137",86000],["5329",81800],["5138",73500],["5156",60000],["5194",52200],["5229",43550],["5175",28500],["5363",25000],["5323",20475],["5167",20000],["5321",16500],["5173",13932],["5162",13400],["5038",7000],["5132",5500],["5019",4000],["5164",3800],["5136",3300],["5161",2246]],"economic_expenditure_total_czk":13265725,"economic_financing":[["8115",-2012669],["8124",-360000]],"economic_financing_total_czk":-2372669,"economic_revenue":[["1211",3929920],["1121",2100000],["2111",1491620],["1111",1456590],["4122",1117300],["1511",1050320],["2132",1015357],["4116",662127],["4121",419600],["2131",353600],["1345",351000],["1122",341040],["1113",309000],["2119",281508],["2122",221345],["1112",136945],["4112",77700],["1386",76500],["4111",65000],["4222",47370],["2321",43000],["1387",41000],["3111",28500],["2212",13500],["1361",7000],["2141",800],["1381",700],["1382",52]],"economic_revenue_total_czk":15638394,"purpose_expenditure":[["3117",3760273],["6171",1988007],["2310",1244552],["6112",972700],["3612",591260],["3723",558215],["2321",537600],["6399",465960],["3745",452293],["2411",446600],["5512",416506],["2212",341200],["3722",243000],["3314",215754],["3399",164900],["3326",130000],["3639",116000],["3632",103958],["6402",87124],["6320",62000],["3539",59800],["3726",53000],["3631",51000],["1032",42762],["3721",33000],["6114",30946],["3729",25000],["2292",20475],["6310",17000],["4349",16000],["3118",8000],["3543",6400],["1014",3000],["3613",1440]],"purpose_expenditure_total_czk":13265725},"actual":{"economic_expenditure":[["5171",3176710.75],["5331",1734385.6],["5169",1375475.2],["5011",1304968],["5023",879924],["5336",763326.4],["5021",651246],["5154",630818.13],["5365",357680],["5031",333108],["6121",221345.3],["5032",200226],["5166",178947.25],["5163",166499.4],["5139",111361.71],["5168",110518.61],["5499",103601],["5362",97382.87],["5141",91552.17],["5137",85217.74],["5364",85061.02],["5329",81750],["5138",73498.79],["5156",57516.48],["5194",51184.7],["5229",42127.25],["5175",26402],["5363",25000],["5323",20475],["5167",16893],["5173",12303],["5321",10822],["5162",10699.78],["5038",5590],["5132",4693.36],["5019",3786],["5136",2873],["5161",1604],["5164",1558.88]],"economic_expenditure_total_czk":13108132.39,"economic_financing":[["8115",-1867292.34],["8124",-360000],["8901",14132]],"economic_financing_total_czk":-2213160.34,"economic_revenue":[["1211",3929914.27],["1121",2099761.49],["2111",1481405.9],["1111",1456586.37],["1511",1050319.7],["2132",1012857],["4122",862630],["4116",662126.4],["4121",418160.38],["1345",351000],["2131",348436],["1122",341040],["2119",281507.08],["1113",277919.95],["2122",221345],["1112",136944.63],["4112",77700],["1386",76474.31],["4111",65000],["4222",47370],["2321",43000],["1387",29988.1],["3111",28462],["2212",13499.08],["1361",6660],["1381",639.34],["2141",494.1],["1382",51.63]],"economic_revenue_total_czk":15321292.73,"purpose_expenditure":[["3117",3754471.64],["6171",1959629.1],["2310",1241490.55],["6112",969798.78],["3612",576830.49],["2321",535159.07],["3723",533875.39],["3745",450980.24],["2411",435860.1],["6399",431422.87],["5512",411419.96],["2212",340982.67],["3722",242732.2],["3314",212169.4],["3399",163319.49],["3326",129421.6],["3639",114485.35],["3632",103956.55],["6402",85061.02],["6320",61447],["3539",54834.24],["3726",50611.28],["3631",50563.07],["1032",42761.4],["3721",31959.53],["6114",30827],["3729",25000],["2292",20475],["6310",16675.4],["4349",16000],["3543",6400],["3118",3072],["1014",3000],["3613",1440]],"purpose_expenditure_total_czk":13108132.39}},"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."}}}}