{"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:00271811","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00271811","name":"Město Miletín","short_name":"Miletín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Jičín","municipality_code":573175},"amounts":{"revenue_approved":27999890,"revenue_adjusted":32997050,"revenue_actual":31883907.35,"expense_approved":28054558,"expense_adjusted":32630268,"expense_actual":30370667.65,"tax_revenue":24614354.21,"nontax_revenue":3236030.75,"capital_revenue":85100,"transfer_revenue":3948422.39,"current_expense":25559300.39,"capital_expense":4811367.26,"budget_balance":1513239.7,"cash_current":5896203.86,"cash_previous":4826048.23},"ratios":{"revenue_execution":0.96626539,"expense_execution":0.9307514,"balance_to_revenue":0.04746092,"cash_to_expense":0.1941414,"cash_yoy":0.22174574,"capital_expense_share":0.15842152,"transfer_revenue_share":0.12383747},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00271811/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00271811"},"seo":{"slug":"miletin","path":"/cz/municipalities/miletin/"},"population":{"value":952,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":27999890,"expenditure_czk":28054558,"financing_czk":54668,"balance_czk":-54668},{"stage":"revised","revenue_czk":32997050,"expenditure_czk":32630268,"financing_czk":-366782,"balance_czk":366782},{"stage":"actual","revenue_czk":31883907.35,"expenditure_czk":30370667.65,"financing_czk":-1513239.7,"balance_czk":1513239.7}],"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":[["5011",7720000],["6123",2650635.25],["5169",2523800],["5331",2498500],["5031",2120800],["6121",1592000],["5139",1519600],["5023",1131600],["5154",1010400],["5171",870000],["5032",770600],["5021",548200],["5156",468000],["5222",467500],["5151",334020],["5137",292460],["5163",205320],["5363",200000],["5153",168000],["6122",135465.75],["5168",120000],["5167",102000],["5138",97900],["5162",68460],["5194",68400],["5175",53000],["5019",40000],["5038",39809],["5136",38500],["5179",21400],["5364",17018],["5134",15000],["5493",15000],["5041",13000],["5221",12500],["5173",12000],["5161",10500],["5039",10000],["5321",10000],["5341",10000],["5903",10000],["5141",9400],["5152",8400],["5329",8000],["5223",5000],["5492",5000],["5365",3000],["5362",2000],["5132",1000],["5192",1000],["5164",370]],"economic_expenditure_total_czk":28054558,"economic_financing":[["8115",904900],["8124",-850232]],"economic_financing_total_czk":54668,"economic_revenue":[["1211",10531500],["1121",5363700],["1111",3967500],["1511",1400000],["2132",1146530],["2111",1117950],["1345",1105700],["1113",678400],["2324",608000],["4112",591800],["1112",321700],["2131",275000],["4122",126300],["1386",120000],["2212",100000],["1361",80000],["1343",70000],["1387",60000],["3111",58500],["1342",55000],["2141",50000],["4131",50000],["1381",45000],["1341",24000],["4121",17000],["2310",13000],["1334",10000],["2112",10000],["2321",2000],["2119",1210],["1382",100]],"economic_revenue_total_czk":27999890,"purpose_expenditure":[["3639",6103479],["6171",3372920],["5512",3207961],["3113",2729610],["3722",1838210],["3745",1724030],["6112",1473200],["3429",1379360],["3613",888500],["3412",830300],["4351",700000],["2141",676450],["3612",560010],["2219",480890],["3631",370000],["3314",330100],["1032",273500],["3632",234660],["3315",111710],["3421",110000],["3322",105000],["2212",100000],["3635",100000],["3399",90400],["3519",48610],["3723",40000],["3111",34500],["3326",31060],["6310",27000],["3721",20000],["6402",17018],["5213",10000],["6330",10000],["2310",5000],["3419",5000],["3525",5000],["3633",5000],["4312",5000],["3341",1080]],"purpose_expenditure_total_czk":28054558},"revised":{"economic_expenditure":[["5011",8061136],["5169",3029510],["5139",2979880],["6123",2595135.25],["5331",2498500],["6121",2345070],["5031",2172850],["5023",1142300],["5154",1088370],["5171",938820],["5032",817270],["5021",623198],["5222",503500],["5137",442217],["5156",423300],["5365",381210],["5151",335800],["5341",280000],["5163",254860],["5153",221900],["6122",219065.75],["5363",200000],["5168",187005],["5194",144054],["5167",97900],["5162",72238],["5175",72002],["5138",67400],["5019",40000],["5038",36989],["5136",36800],["5172",32000],["5179",23950],["5499",21000],["5161",20500],["5212",20000],["5221",19500],["5364",17018],["5166",15550],["5134",15000],["5493",15000],["5041",13000],["5173",12500],["5039",10000],["5223",10000],["5321",10000],["5903",10000],["5192",9460],["5141",9400],["5152",9200],["5362",8540],["5329",8000],["5492",6000],["5229",5000],["5339",1000],["5164",370]],"economic_expenditure_total_czk":32630268,"economic_financing":[["8124",-850232],["8115",483450]],"economic_financing_total_czk":-366782,"economic_revenue":[["1211",10531500],["1121",5637700],["1111",3967500],["4216",2006637],["2111",1566819],["1511",1406300],["2132",1160420],["1345",1105700],["1113",745400],["2324",629230],["4112",591800],["4122",565200],["1122",378210],["1112",367700],["4116",311613],["4131",294200],["2131",276750],["1386",205400],["1361",180000],["4222",163375],["2212",100000],["2329",100000],["1387",80500],["3113",79900],["1342",70350],["1343",70000],["4121",69440],["2322",59986],["3111",58500],["2141",50000],["1381",45000],["2310",41100],["4111",32500],["1341",24000],["1334",10000],["2112",10000],["2119",2220],["2321",2000],["1382",100]],"economic_revenue_total_czk":32997050,"purpose_expenditure":[["3639",6349775],["6171",3739952],["5512",3369042],["3113",2736310],["3429",2131417],["3722",1966410],["3745",1696860],["6112",1506300],["3613",1040180],["3412",880330],["3632",864825],["2212",826000],["4351",741660],["2141",739950],["2219",656740],["3612",551710],["3631",408000],["6399",378210],["1032",363813],["3314",330650],["6330",280000],["3399",207400],["3315",136210],["3421",135000],["3322",105000],["3635",100000],["3111",81560],["3519",48610],["3723",45500],["3721",34500],["6310",33540],["3326",31060],["6114",25956],["3633",25700],["6402",17018],["4312",10000],["5213",10000],["2310",5000],["3419",5000],["3525",5000],["4356",5000],["3900",2000],["3341",1080],["3127",1000],["4379",1000]],"purpose_expenditure_total_czk":32630268},"actual":{"economic_expenditure":[["5011",7976099.86],["5139",2611409.54],["6123",2595134.81],["5169",2571154.71],["5331",2498500],["5031",2137556],["6121",1997174.45],["5023",1142257.51],["5154",1065680.05],["5032",811913],["5171",653817.91],["5222",496000],["5021",423150.13],["5156",400236.22],["5365",380310],["5137",319380.51],["5151",309377.73],["5341",280000],["5163",245163.4],["6122",219058],["5153",213532.35],["5363",200000],["5168",186018.48],["5194",108777],["5167",63834],["5162",63833.65],["5138",57014.77],["5175",50610.1],["5038",31879],["5136",26156],["5179",23884],["5172",22430.07],["5499",21000],["5212",20000],["5221",19500],["5161",17648],["5364",17018],["5166",15550],["5493",15000],["5223",10000],["5192",9456],["5141",9387.37],["5152",9131.03],["5362",8536],["5492",6000],["5229",5000],["5321",4000],["5339",1000],["5173",598],["5041",500]],"economic_expenditure_total_czk":30370667.65,"economic_financing":[["8124",-850231.58],["8115",-728695.68],["8901",65687.56]],"economic_financing_total_czk":-1513239.7,"economic_revenue":[["1211",10524930.84],["1121",5637691.82],["1111",3958407.4],["4216",2006636.86],["1511",1406258.08],["2111",1180282.75],["2132",1042358.5],["1345",1004369],["1113",744954.74],["4112",591800],["4122",565200],["2324",435311],["1122",378210],["1112",367434.18],["4131",294185],["2131",251532.25],["4116",225293.41],["1386",205388.88],["1361",172920],["4222",163375],["2212",100000],["2329",100000],["1387",80498.24],["3113",79900],["1342",70345],["4121",69432.12],["2322",59984],["1343",38800],["4111",32500],["2141",31018.25],["2310",29128],["1341",22526],["3111",5200],["2112",4880],["1381",1620.03],["2119",1000],["2321",536]],"economic_revenue_total_czk":31883907.35,"purpose_expenditure":[["3639",6251896.95],["6171",3571513.43],["5512",3205647.28],["3113",2557702.05],["3429",1986673.78],["3722",1913879.52],["6112",1492846.16],["3745",1417302.13],["3632",842733.43],["3613",835227.97],["3412",830297.09],["4351",731627.42],["2212",726000],["2141",699166.67],["2219",654836.58],["6399",378210],["3612",362466.93],["1032",355661.29],["3631",327932.48],["3314",297967.32],["6330",280000],["3399",184525],["3315",120574.18],["3111",81264.43],["3721",34438.54],["3723",33139.58],["6310",32223.4],["3519",31617.44],["3421",27310],["6114",25951.34],["3633",25520.26],["6402",17018],["3326",10957],["4312",10000],["3525",5000],["4356",5000],["2310",2000],["3900",2000],["3127",1000],["4379",1000],["3341",540]],"purpose_expenditure_total_czk":30370667.65}},"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."}}}}