{"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:00301582","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00301582","name":"Obec Milenov","short_name":"Milenov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":515418},"amounts":{"revenue_approved":11178282,"revenue_adjusted":20115678.59,"revenue_actual":19823570.75,"expense_approved":16014000,"expense_adjusted":24951396.59,"expense_actual":11192057.7,"tax_revenue":10263474.09,"nontax_revenue":1859948.07,"capital_revenue":456470,"transfer_revenue":7243678.59,"current_expense":8250963.83,"capital_expense":2941093.87,"budget_balance":8631513.05,"cash_current":20751515.59,"cash_previous":12120002.54},"ratios":{"revenue_execution":0.9854786,"expense_execution":0.44855436,"balance_to_revenue":0.43541666,"cash_to_expense":1.85412872,"cash_yoy":0.71217089,"capital_expense_share":0.26278402,"transfer_revenue_share":0.36540736},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00301582/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00301582"},"seo":{"slug":"milenov","path":"/cz/municipalities/milenov/"},"population":{"value":429,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11178282,"expenditure_czk":16014000,"financing_czk":4835718,"balance_czk":-4835718},{"stage":"revised","revenue_czk":20115678.59,"expenditure_czk":24951396.59,"financing_czk":4835718,"balance_czk":-4835718},{"stage":"actual","revenue_czk":19823570.75,"expenditure_czk":11192057.7,"financing_czk":-8631513.05,"balance_czk":8631513.05}],"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":[["6121",4900000],["5171",3280000],["5011",1248000],["5023",1140000],["5169",1124000],["5137",800000],["5331",500000],["5031",462000],["5139",337000],["5168",300000],["5154",263000],["6122",240000],["5032",206000],["5179",148000],["5156",135000],["5021",128000],["5138",117000],["5362",100000],["5163",97000],["5323",83000],["6322",65000],["5164",50000],["5329",46000],["5153",43000],["5194",37000],["5364",28000],["5222",25000],["5175",16000],["5162",15000],["5173",12000],["5134",10000],["5229",10000],["6130",10000],["5038",8000],["5167",8000],["5321",5000],["5492",5000],["5131",4000],["5151",4000],["5909",3000],["5161",2000]],"economic_expenditure_total_czk":16014000,"economic_financing":[["8115",4835718]],"economic_financing_total_czk":4835718,"economic_revenue":[["1211",4000000],["1121",2000000],["1111",1400000],["2111",760000],["1511",730000],["4116",533282],["1113",310000],["1345",285000],["2112",260000],["2324",125000],["2119",110000],["4112",102000],["1112",100000],["2141",92000],["2131",88000],["2460",60000],["2132",50000],["1386",40000],["3111",40000],["4111",32000],["1387",30000],["1341",12000],["1361",8000],["2142",8000],["1334",2000],["1343",1000]],"economic_revenue_total_czk":11178282,"purpose_expenditure":[["2212",4000000],["3412",2275000],["2321",1800000],["3745",1530000],["6112",1420000],["6171",1160000],["3727",700000],["3631",612000],["3111",500000],["3722",450000],["3723",230000],["2115",220000],["3326",200000],["3421",180000],["5512",120000],["3725",100000],["6399",100000],["3399",90000],["2292",83000],["3429",80000],["3612",50000],["6114",32000],["6402",28000],["1031",25000],["3721",20000],["6310",8000],["5213",1000]],"purpose_expenditure_total_czk":16014000},"revised":{"economic_expenditure":[["5901",7856942],["6121",4407577],["5171",3227000],["5011",1542000],["5169",1241000],["5023",1180000],["5137",1041000],["5031",600000],["5331",500000],["5139",421200],["5168",326000],["5336",312177.59],["5154",300000],["5032",262000],["5021",212500],["5138",186000],["6322",170000],["6130",149000],["5156",135000],["6122",113000],["5163",107000],["5362",101000],["5323",85000],["5222",56000],["5194",54000],["5164",50000],["5329",50000],["5153",48000],["5134",30000],["5229",30000],["5364",28000],["5175",27000],["5162",21000],["5492",15000],["5173",14000],["5038",9000],["5167",9000],["5179",8000],["5151",7000],["5321",7000],["5161",6000],["5131",4000],["5909",3000]],"economic_expenditure_total_czk":24951396.59,"economic_financing":[["8117",36000000],["8118",-36000000],["8115",4835718]],"economic_financing_total_czk":4835718,"economic_revenue":[["4216",6463143],["1211",4305000],["1121",2310000],["1111",1680000],["1511",1080000],["2111",812000],["3111",498000],["4116",437275.59],["1345",315000],["1113",310000],["2324",279000],["2112",275000],["2141",232000],["4222",176660],["1112",152000],["2322",134000],["2119",111000],["4112",101300],["2131",93000],["1386",90000],["2460",60000],["2132",52000],["1387",50000],["4122",32800],["4111",32500],["1341",12000],["1361",8000],["2142",8000],["1334",2000],["1335",2000],["1343",1000],["1381",1000]],"economic_revenue_total_czk":20115678.59,"purpose_expenditure":[["6402",7884942],["2212",3577577],["2321",1888000],["3745",1740000],["6171",1678000],["3412",1598000],["6112",1552000],["3111",969177.59],["3399",690200],["3727",610000],["3631",527000],["3722",490000],["5512",256000],["3723",254000],["3421",226000],["2115",220000],["3326",174000],["3429",132000],["3725",100000],["6399",100000],["2292",85000],["3341",60000],["3612",50000],["6114",32500],["3721",28000],["1031",14000],["6310",14000],["5213",1000]],"purpose_expenditure_total_czk":24951396.59},"actual":{"economic_expenditure":[["6121",2608946.87],["5011",1458066.79],["5023",1095812],["5169",1053754.53],["5137",768392.16],["5031",553472],["5171",514253.2],["5331",500000],["5336",312177.59],["5168",305231.24],["5154",295743.81],["5032",233795],["5139",179681.78],["5021",177255.21],["5138",153702.37],["6322",142298],["6130",137250],["5323",84537.6],["5163",83298.8],["5156",75607.49],["5362",59656],["6122",52599],["5153",44400],["5329",42453],["5194",37068.6],["5164",36640],["5222",30740],["5229",29775],["5364",27160.64],["5134",19588.2],["5162",18619.29],["5175",13301.13],["5492",9900],["5173",9260],["5321",6525],["5151",4938],["5038",4878],["5167",3920.4],["5179",3775],["5161",3584]],"economic_expenditure_total_czk":11192057.7,"economic_financing":[["8118",-36000000],["8117",33000000],["8115",-5628376.05],["8901",-3137]],"economic_financing_total_czk":-8631513.05,"economic_revenue":[["4216",6463143],["1211",4302860.74],["1121",2306457.42],["1111",1673498.93],["1511",1079703.04],["2111",753486.7],["3111",456470],["4116",437275.59],["1345",314189],["1113",304629.92],["2324",270755.2],["2112",249004.7],["2141",231000],["4222",176660],["1112",150293.71],["2322",131345],["4112",101300],["2131",92113],["1386",84018.62],["2119",62644.97],["2132",50884],["1387",32930.96],["4122",32800],["4111",32500],["2460",11366.5],["1341",10180],["2142",7348],["1361",3860],["1381",651.75],["1343",200]],"economic_revenue_total_czk":19823570.75,"purpose_expenditure":[["3745",1483029.24],["6112",1433783.35],["6171",1420668.56],["2321",1357397.2],["3412",1030246.06],["3111",965259.26],["2212",686212.17],["3399",638752],["3722",437726.36],["3631",252099.37],["5512",220227.89],["2115",216590],["3421",181880.18],["3723",166088.84],["3326",155890],["3727",150539],["2292",84537.6],["3429",83148.62],["6399",59543],["3341",56554.19],["3612",33710],["3721",27229.84],["6402",27160.64],["6114",20835.53],["6310",2948.8]],"purpose_expenditure_total_czk":11192057.7}},"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."}}}}