{"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:00573434","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00573434","name":"Obec Mlýnské Struhadlo","short_name":"Mlýnské Struhadlo","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":542059},"amounts":{"revenue_approved":2782550,"revenue_adjusted":2821450,"revenue_actual":2312516.79,"expense_approved":2782550,"expense_adjusted":3038950,"expense_actual":2384235.07,"tax_revenue":1718346.91,"nontax_revenue":489754.88,"capital_revenue":115,"transfer_revenue":104300,"current_expense":2384235.07,"capital_expense":0,"budget_balance":-71718.28,"cash_current":7872613.72,"cash_previous":7944332},"ratios":{"revenue_execution":0.81961998,"expense_execution":0.78455883,"balance_to_revenue":-0.03101309,"cash_to_expense":3.30194527,"cash_yoy":-0.0090276,"capital_expense_share":0,"transfer_revenue_share":0.04510238},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00573434/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00573434"},"seo":{"slug":"mlynske-struhadlo","path":"/cz/municipalities/mlynske-struhadlo/"},"population":{"value":55,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2782550,"expenditure_czk":2782550,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":2821450,"expenditure_czk":3038950,"financing_czk":217500,"balance_czk":-217500},{"stage":"actual","revenue_czk":2312516.79,"expenditure_czk":2384235.07,"financing_czk":71718.28,"balance_czk":-71718.28}],"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",504000],["6121",500000],["5362",450000],["5023",408000],["5171",282950],["5021",142000],["5137",140000],["5139",116000],["5154",80000],["5364",39500],["5032",37000],["5162",13500],["5156",12500],["5222",10000],["5903",10000],["5173",8000],["5163",7000],["5042",6000],["5179",5500],["5168",5000],["5175",2500],["5323",2000],["5194",1000],["5161",100]],"economic_expenditure_total_czk":2782550,"economic_revenue":[["2111",755100],["1211",600000],["1122",400000],["1121",300000],["1511",190000],["1111",180000],["2141",121000],["4112",71800],["1345",60000],["1113",43000],["2131",16000],["2132",15650],["1112",13000],["1381",8000],["1386",5500],["1387",2500],["1341",1000]],"economic_revenue_total_czk":2782550,"purpose_expenditure":[["6171",626050],["3421",500000],["6112",445000],["6399",400000],["3722",240000],["3399",104000],["1032",100000],["1031",80000],["6409",50000],["1036",42000],["3631",40000],["6402",39500],["3745",30000],["3721",29000],["2212",20000],["5512",17500],["5213",10000],["6320",5000],["3341",2500],["2292",2000]],"purpose_expenditure_total_czk":2782550,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",746450],["5169",614500],["5362",450000],["5023",408000],["5137",180000],["5021",157000],["5139",130500],["5154",80000],["6121",76000],["5364",39500],["5032",37000],["5168",24000],["5162",13500],["5156",12500],["5222",10000],["5321",10000],["5903",10000],["5173",8500],["5163",7000],["5179",6400],["5042",6000],["5175",5000],["5492",4000],["5323",2000],["5194",1000],["5161",100]],"economic_expenditure_total_czk":3038950,"economic_financing":[["8115",217500]],"economic_financing_total_czk":217500,"economic_revenue":[["2111",755100],["1211",600000],["1122",400000],["1121",300000],["1511",190000],["1111",180000],["2141",121000],["4112",71800],["1345",65000],["1113",43000],["4111",32500],["2131",16000],["2132",15650],["1112",13000],["1381",8000],["1386",6600],["1387",2500],["1341",1000],["3111",200],["1335",100]],"economic_revenue_total_czk":2821450,"purpose_expenditure":[["6171",1045450],["6112",445000],["6399",400000],["3722",240000],["1032",197000],["3399",168500],["2212",84000],["3421",76000],["1031",73000],["6409",50000],["1036",42000],["3631",40000],["6402",39500],["6114",32500],["3745",30000],["3721",29000],["5512",27500],["5213",10000],["6320",5000],["3341",2500],["2292",2000]],"purpose_expenditure_total_czk":3038950},"actual":{"economic_expenditure":[["5171",730323.79],["5169",565971.29],["5023",403170],["5137",164953.64],["5362",146689],["5021",135423],["5154",68284.91],["5364",39318.2],["5032",36720],["5168",23864.75],["5139",13990.18],["5321",10000],["5162",8094.3],["5173",7268],["5179",6355],["5163",6118.4],["5042",4357.21],["5492",4000],["5156",3851],["5175",2669.4],["5323",1938],["5194",875]],"economic_expenditure_total_czk":2384235.07,"economic_financing":[["8115",71718.28]],"economic_financing_total_czk":71718.28,"economic_revenue":[["1211",652718.65],["1121",350243.44],["2111",319353.88],["1111",239466.3],["1511",216529.72],["1122",104370],["2141",85500],["4112",71800],["2131",69251],["1345",67600],["1113",46227.16],["4111",32500],["1112",22816.13],["2132",15650],["1386",12755.99],["1387",5000.23],["1341",500],["3111",115],["1381",96.49],["1335",22.8]],"economic_revenue_total_czk":2312516.79,"purpose_expenditure":[["6171",958679.26],["6112",439890],["3722",233111.81],["1032",196973.68],["3399",155412.04],["6399",104370],["2212",83016.14],["6409",42319],["1036",42000],["6402",39318.2],["3631",28750.64],["3721",23461.72],["5512",10789],["6114",9957.4],["3745",8836.18],["6320",4332],["2292",1938],["3341",1080]],"purpose_expenditure_total_czk":2384235.07}},"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."}}}}