{"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:00846511","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00846511","name":"Obec Milotice nad Opavou","short_name":"Milotice nad Opavou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Bruntál","municipality_code":569526},"amounts":{"revenue_approved":14300000,"revenue_adjusted":23561299.15,"revenue_actual":22535932.92,"expense_approved":18080000,"expense_adjusted":29958579.15,"expense_actual":20811800.98,"tax_revenue":11026937.57,"nontax_revenue":1571914.48,"capital_revenue":914501,"transfer_revenue":9022579.87,"current_expense":8646743.18,"capital_expense":12165057.8,"budget_balance":1724131.94,"cash_current":15781537.99,"cash_previous":14057406.05},"ratios":{"revenue_execution":0.95648091,"expense_execution":0.69468585,"balance_to_revenue":0.0765059,"cash_to_expense":0.75829756,"cash_yoy":0.12264937,"capital_expense_share":0.58452691,"transfer_revenue_share":0.40036416},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00846511/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00846511"},"seo":{"slug":"milotice-nad-opavou","path":"/cz/municipalities/milotice-nad-opavou/"},"population":{"value":433,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14300000,"expenditure_czk":18080000,"financing_czk":3780000,"balance_czk":-3780000},{"stage":"revised","revenue_czk":23561299.15,"expenditure_czk":29958579.15,"financing_czk":6397280,"balance_czk":-6397280},{"stage":"actual","revenue_czk":22535932.92,"expenditure_czk":20811800.98,"financing_czk":-1724131.94,"balance_czk":1724131.94}],"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",6670000],["5011",2400000],["5169",2254000],["5023",1000000],["5154",840000],["5155",730000],["5031",650000],["5171",600000],["5331",430000],["5499",350000],["5137",312000],["5032",250000],["5139",222000],["6119",200000],["5229",160000],["5021",140000],["5164",140000],["5175",122000],["5156",105000],["5212",90000],["5163",80000],["5151",54000],["5321",40000],["5329",40000],["5179",30000],["6122",30000],["5162",26000],["5167",26000],["5134",15000],["5194",15000],["5038",10000],["5051",10000],["5172",10000],["5492",10000],["5173",5000],["5161",4000],["5166",3000],["5362",3000],["5136",2000],["5363",1000],["6130",1000]],"economic_expenditure_total_czk":18080000,"economic_financing":[["8115",3780000]],"economic_financing_total_czk":3780000,"economic_revenue":[["1211",5000000],["1121",2600000],["1111",1550000],["3111",900000],["2132",835000],["2111",759000],["1511",500000],["1113",400000],["2131",301000],["4116",300000],["1345",280000],["4113",200000],["1112",110000],["2119",110000],["4112",100000],["2112",80000],["2322",60000],["1386",40000],["1387",40000],["1381",30000],["4111",30000],["2321",20000],["4121",20000],["1334",10000],["1341",10000],["1361",5000],["1382",2000],["1385",2000],["2310",1500],["2141",1000],["2142",1000],["2329",1000],["1342",500],["1343",500],["1344",500]],"economic_revenue_total_czk":14300000,"purpose_expenditure":[["5512",6502000],["6171",4741000],["3722",1175000],["6112",1000000],["2141",913000],["3399",750000],["3612",750000],["3111",708000],["3392",450000],["3631",295000],["2321",150000],["3745",135000],["1031",100000],["3721",100000],["6320",70000],["3419",64000],["2212",60000],["2310",30000],["3341",30000],["6114",30000],["3632",13000],["6310",10000],["3639",2000],["3723",2000]],"purpose_expenditure_total_czk":18080000},"revised":{"economic_expenditure":[["6121",17624203],["5011",2400000],["5169",2282270],["5023",1000000],["5154",840000],["5155",730000],["5031",650000],["5171",501000],["5331",430000],["5499",350000],["5137",312000],["6129",290000],["5336",272856.15],["5139",262000],["5032",250000],["5229",215000],["6119",200000],["5021",190000],["5164",140000],["5163",130500],["5175",122000],["5156",105000],["5212",90000],["5329",90000],["5179",80000],["5194",75000],["5151",54000],["5366",51852.59],["5321",40000],["6122",30000],["5162",26000],["5167",26000],["5364",19897.41],["5134",15000],["5038",10000],["5051",10000],["5172",10000],["5492",10000],["5161",9000],["5173",5000],["5166",3000],["5362",3000],["5136",2000],["5363",1000],["6130",1000]],"economic_expenditure_total_czk":29958579.15,"economic_financing":[["8115",6397280]],"economic_financing_total_czk":6397280,"economic_revenue":[["4216",5200000],["1211",5000000],["4222",3068387],["1121",2620000],["1111",1802000],["2132",900000],["3111",900000],["1511",785000],["2111",761000],["4116",705612.15],["1113",400000],["2131",303500],["1345",280000],["1112",181000],["1386",125000],["2119",110000],["4112",105300],["2112",80000],["3113",80000],["1387",40000],["4111",32500],["2321",23000],["4121",20000],["1341",10000],["2322",10000],["1361",5000],["2329",5000],["1382",2000],["1385",2000],["2310",1500],["2141",1000],["2142",1000],["1342",500],["1343",500],["1344",500]],"economic_revenue_total_czk":23561299.15,"purpose_expenditure":[["5512",16979827],["6171",4946000],["3111",1460856.15],["3722",1005000],["6112",1000000],["2141",952376],["3612",855000],["3399",810000],["3392",740000],["3631",316000],["2321",150000],["3745",145000],["6320",120000],["3721",105000],["1031",100000],["3419",74000],["5213",51852.59],["6114",30270],["2310",30000],["3341",30000],["6402",19897.41],["3632",13000],["6310",10500],["2212",10000],["3639",2000],["3723",2000]],"purpose_expenditure_total_czk":29958579.15},"actual":{"economic_expenditure":[["6121",11815578.2],["5011",1838243.48],["5169",1774408.5],["5023",793020],["5031",601682],["5154",478566],["5331",430000],["5155",329758.55],["6129",286479.6],["5336",272856.15],["5171",251652.67],["5032",237039],["5021",189879],["5139",156448.52],["5229",147500],["5137",142758.91],["5499",132242],["5164",122254],["5175",103370.71],["5163",84041.4],["5212",84000],["5329",71934],["5156",71319],["6119",63000],["5194",59028.32],["5366",51852.59],["5321",42000],["5179",41450.38],["5151",41194],["5162",25094.41],["5167",20260],["5134",16165.59],["5492",8000],["5038",7252],["5364",6701],["5161",6285],["5362",4040],["5173",3114],["5136",1332]],"economic_expenditure_total_czk":20811800.98,"economic_financing":[["8115",-1724131.94]],"economic_financing_total_czk":-1724131.94,"economic_revenue":[["4216",5176772.7],["1211",4892931.12],["4222",3055674.02],["1121",2619221.18],["1111",1795656.9],["3111",837500],["1511",783676.46],["2132",683962],["4116",632333.15],["2111",482610],["1113",346245.72],["1345",273714],["2131",230405.94],["1112",170736.34],["4112",105300],["2119",97463.5],["1386",95430.96],["3113",77001],["2112",46167],["1387",37400.82],["4111",32500],["2321",22032],["4121",20000],["1341",9440],["2329",5000],["2322",2674],["1361",1720],["2310",1100],["1381",764.07],["2141",500.04]],"economic_revenue_total_czk":22535932.92,"purpose_expenditure":[["5512",10991357.58],["6171",3711965.34],["3111",1425693.15],["3722",910671.34],["6112",793020],["2141",721600],["3399",552040.62],["3392",549776.17],["3612",421609.91],["3631",279307.36],["3721",100645.9],["3745",87877.62],["6320",73573],["5213",51852.59],["3419",39250],["1031",36000],["6114",29591],["2310",14314],["6310",10468.4],["6402",6701],["3632",3686],["3639",800]],"purpose_expenditure_total_czk":20811800.98}},"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."}}}}