{"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:00599573","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599573","name":"Obec Milasín","short_name":"Milasín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":549835},"amounts":{"revenue_approved":1080650,"revenue_adjusted":1617127,"revenue_actual":1599530.3,"expense_approved":1080650,"expense_adjusted":1541735,"expense_actual":1291289.33,"tax_revenue":1263446.46,"nontax_revenue":76783.84,"capital_revenue":0,"transfer_revenue":259300,"current_expense":1251289.33,"capital_expense":40000,"budget_balance":308240.97,"cash_current":1250222.96,"cash_previous":941981.99},"ratios":{"revenue_execution":0.98911854,"expense_execution":0.83755595,"balance_to_revenue":0.19270718,"cash_to_expense":0.96819739,"cash_yoy":0.32722597,"capital_expense_share":0.03097679,"transfer_revenue_share":0.16211009},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599573/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599573"},"seo":{"slug":"milasin","path":"/cz/municipalities/milasin/"},"population":{"value":50,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1080650,"expenditure_czk":1080650,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":1617127,"expenditure_czk":1541735,"financing_czk":-75392,"balance_czk":75392},{"stage":"actual","revenue_czk":1599530.3,"expenditure_czk":1291289.33,"financing_czk":-308240.97,"balance_czk":308240.97}],"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",255050],["5023",235200],["5171",206600],["5139",96500],["5021",80700],["5154",65500],["5032",26800],["5175",21600],["5173",12000],["5194",12000],["5365",11000],["5492",10000],["5329",9400],["5156",6300],["5162",6000],["5163",5100],["5019",5000],["5223",5000],["5229",4600],["5151",3300],["5039",1100],["5161",1000],["5136",500],["5038",400]],"economic_expenditure_total_czk":1080650,"economic_revenue":[["1211",356020],["1121",198500],["1111",150900],["1511",100750],["1356",85740],["4112",71800],["4111",31500],["1113",30820],["2111",15300],["1122",11000],["1112",8900],["2324",8000],["1381",5100],["1386",4000],["1387",2000],["2131",320]],"economic_revenue_total_czk":1080650,"purpose_expenditure":[["6112",272000],["2321",203050],["6171",198900],["3399",66100],["2212",61800],["1031",60100],["3745",54300],["3722",46300],["6114",31500],["3631",19100],["3639",13300],["5213",11000],["6399",11000],["5512",9700],["2310",9400],["3330",5000],["6310",3000],["3319",2200],["6320",1100],["4351",1000],["3412",800]],"purpose_expenditure_total_czk":1080650,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",453600],["5169",336310],["5023",283800],["5021",96013],["5154",75500],["5139",72817],["6121",40000],["5032",26800],["5175",26023],["5194",18206],["5229",16641],["5172",13552],["5173",12547],["5365",11000],["5329",10340],["5492",10000],["5162",7900],["5156",6300],["5163",5254],["5019",5000],["5223",5000],["5151",3300],["5137",2589],["5161",1243],["5039",1100],["5136",500],["5038",400]],"economic_expenditure_total_czk":1541735,"economic_financing":[["8115",-75392]],"economic_financing_total_czk":-75392,"economic_revenue":[["1211",511950],["1121",274865],["1111",187283],["4122",155000],["1511",126826],["1356",85740],["4112",71800],["1113",36265],["2321",35000],["4111",32500],["2111",22620],["2324",22555],["1112",17903],["1122",11000],["1386",10010],["2131",6086],["1381",5100],["1387",3924],["2132",700]],"economic_revenue_total_czk":1617127,"purpose_expenditure":[["2321",430539],["6171",326006],["6112",320600],["3399",73915],["3722",72800],["1031",68460],["2212",61800],["3745",54300],["3631",26469],["3639",24341],["5512",13919],["4351",12000],["6114",11992],["5213",11000],["6399",11000],["2310",10340],["3330",5000],["6310",3154],["3319",2200],["6320",1100],["3412",800]],"purpose_expenditure_total_czk":1541735},"actual":{"economic_expenditure":[["5171",429115.93],["5023",283800],["5169",264213.68],["5154",71300],["6121",40000],["5021",36913],["5032",25548],["5175",24919.01],["5194",18206],["5229",16641],["5139",15989.51],["5172",13552],["5329",10340],["5365",8610],["5162",7206],["5173",7138],["5163",5180.2],["5223",5000],["5151",2640],["5137",2589],["5156",1337],["5161",651],["5038",400]],"economic_expenditure_total_czk":1291289.33,"economic_financing":[["8115",-308240.97]],"economic_financing_total_czk":-308240.97,"economic_revenue":[["1211",511949.09],["1121",274864.73],["1111",187282.1],["4122",155000],["1511",126826],["1356",85738.63],["4112",71800],["1113",36264.6],["2321",35000],["4111",32500],["2324",18477.84],["1112",17902.93],["2111",16520],["1386",10009.83],["1122",8610],["2131",6086],["1387",3923.9],["2132",700],["1381",74.65]],"economic_revenue_total_czk":1599530.3,"purpose_expenditure":[["2321",410535.65],["6112",315615],["6171",299037.39],["3722",66271.69],["3399",39328],["3745",33472],["3631",23222.51],["1031",18109],["2212",16950.89],["3639",16631],["4351",12000],["6114",11992],["6399",8610],["2310",5640],["3330",5000],["5512",4623],["6310",3153.2],["6320",1098]],"purpose_expenditure_total_czk":1291289.33}},"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."}}}}