{"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:48333468","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"48333468","name":"Obec Milínov","short_name":"Milínov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":530140},"amounts":{"revenue_approved":6897880.64,"revenue_adjusted":11221151.64,"revenue_actual":11700323.43,"expense_approved":6497680.64,"expense_adjusted":11622132.64,"expense_actual":9532406.06,"tax_revenue":6300618,"nontax_revenue":2805082.43,"capital_revenue":0,"transfer_revenue":2594623,"current_expense":6598976.35,"capital_expense":2933429.71,"budget_balance":2167917.37,"cash_current":2209469.55,"cash_previous":441752.18},"ratios":{"revenue_execution":1.04270255,"expense_execution":0.82019422,"balance_to_revenue":0.18528696,"cash_to_expense":0.23178509,"cash_yoy":4.00160418,"capital_expense_share":0.30773235,"transfer_revenue_share":0.22175652},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/48333468/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/48333468"},"seo":{"slug":"milinov","path":"/cz/municipalities/milinov/"},"population":{"value":229,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6897880.64,"expenditure_czk":6497680.64,"financing_czk":-400200,"balance_czk":400200},{"stage":"revised","revenue_czk":11221151.64,"expenditure_czk":11622132.64,"financing_czk":400981,"balance_czk":-400981},{"stage":"actual","revenue_czk":11700323.43,"expenditure_czk":9532406.06,"financing_czk":-2167917.37,"balance_czk":2167917.37}],"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",1906391.54],["5169",1281236.77],["5023",541200],["5011",540000],["5166",320000],["5021",310000],["5154",298000],["6119",235000],["5171",165000],["5141",136000],["5163",115621],["5362",95054],["5153",85000],["5168",76000],["5139",71000],["5032",48708],["5156",40000],["5175",31000],["5194",25000],["5223",24000],["5222",22600],["5164",22000],["5162",18000],["5364",15571.33],["5329",12780],["5323",11118],["5321",11000],["5122",10000],["5137",10000],["5167",10000],["5903",5000],["5179",3000],["5161",2000],["5038",400]],"economic_expenditure_total_czk":6497680.64,"economic_financing":[["8124",-400200]],"economic_financing_total_czk":-400200,"economic_revenue":[["1211",2288000],["1121",1150000],["1111",820000],["2111",740140],["2132",629920.64],["1345",316520],["1511",280000],["2131",209000],["1113",190000],["2324",92000],["4112",71800],["1112",52000],["2142",27000],["1386",20000],["1387",10000],["1361",1500]],"economic_revenue_total_czk":6897880.64,"purpose_expenditure":[["6171",1422180],["3639",1163054],["2321",836791.54],["6112",589908],["1032",497233.77],["3722",280000],["3635",235000],["3723",222000],["6310",152000],["2310",148000],["3429",96000],["3612",94600],["3631",86000],["2219",84600],["6399",78000],["3721",70000],["3745",62000],["1036",57024],["3399",55000],["5512",44000],["6320",42000],["2141",40000],["3311",30000],["4351",24000],["6402",15571.33],["2292",11118],["3543",11000],["3341",10000],["3111",8000],["3326",6000],["3421",5000],["3632",5000],["5213",5000],["3319",4000],["5311",3000],["3314",2600],["3299",2000]],"purpose_expenditure_total_czk":6497680.64},"revised":{"economic_expenditure":[["6121",4129751.54],["5169",2311816.77],["5166",602500],["5023",541200],["5171",405000],["5021",400778],["5011",398264.02],["5901",361130],["5365",319410],["6130",300000],["5154",298000],["6119",260394],["5139",173643],["5141",136000],["5163",115621],["5168",107000],["5031",99682.22],["5362",95054],["5153",85000],["5032",84761.76],["5137",48720],["5156",40000],["5123",35000],["5364",34571.33],["5222",32600],["5175",32480],["5194",25000],["5223",24000],["5164",22000],["5167",20900],["5162",18000],["5329",13080],["5323",11118],["5321",11000],["5122",10000],["5903",5000],["5909",3703],["5019",3403.28],["5179",3000],["5161",2000],["5039",1150.72],["5038",400]],"economic_expenditure_total_czk":11622132.64,"economic_financing":[["8115",801181],["8124",-400200]],"economic_financing_total_czk":400981,"economic_revenue":[["1211",2499500],["4222",2059000],["2111",1643680],["1121",1150000],["1111",862470],["2132",629920.64],["4116",428370],["1511",379820],["1122",319410],["1345",316520],["2131",209000],["1113",190000],["2324",142400],["2142",76500],["4112",71800],["1112",52000],["2321",50000],["1386",48764],["2119",45044],["4111",32500],["1387",10000],["4122",2953],["1361",1500]],"economic_revenue_total_czk":11221151.64,"purpose_expenditure":[["6171",1897058],["2310",1867000],["3639",1463054],["1032",1207433.77],["2321",936791.54],["6112",600808],["3631",536000],["6399",397410],["3722",380000],["6409",361130],["2141",338000],["3635",295394],["3723",222000],["3612",194800],["6310",152000],["3429",96000],["2219",84600],["3721",70000],["3745",62000],["1036",57024],["3399",55000],["5512",51000],["6320",42000],["3599",39480],["6402",34571.33],["6114",32500],["3311",30000],["4351",24000],["3412",19360],["2292",11118],["3543",11000],["3341",10000],["3111",8000],["3326",6000],["3421",5000],["3632",5000],["5213",5000],["3319",4000],["1014",3000],["5311",3000],["3314",2600],["3299",2000]],"purpose_expenditure_total_czk":11622132.64},"actual":{"economic_expenditure":[["5169",2409516.01],["6121",2377113.47],["5166",563497.49],["5023",541200],["5021",414088],["5011",397927],["5171",394033.18],["5365",319410],["5154",302872.41],["6130",295922.24],["6119",260394],["5139",173426.26],["5141",135263.61],["5163",121498.65],["5168",110335.45],["5031",98692],["5032",84522],["5153",65760],["5362",59919],["5137",46764],["5175",44259],["5156",35768.64],["5123",35000],["5364",34571.33],["5164",29423.13],["5222",29000],["5162",27885.53],["5223",24000],["5194",17790],["5167",17773],["5329",13080],["5323",11118],["5321",9500],["5179",8088.66],["5122",6970],["5192",6000],["5019",3403.28],["5492",2000],["5161",1528],["5038",1366],["5039",1150.72],["5133",296],["5173",180],["5165",100]],"economic_expenditure_total_czk":9532406.06,"economic_financing":[["8115",-1767717.37],["8124",-400200]],"economic_financing_total_czk":-2167917.37,"economic_revenue":[["1211",2519949.05],["4222",2059000],["2111",1641513.77],["1121",1350828.64],["1111",923474.64],["2132",673248.64],["1511",527760.11],["4116",428370],["1122",319410],["1345",318382],["2131",191142.99],["1113",178407.86],["2324",127542.15],["1112",88021.77],["2142",76500],["4112",71800],["2321",50000],["1386",49204.97],["2119",45044],["4111",32500],["1387",19286.68],["1361",3300],["4122",2953],["1334",2211],["1381",381.28],["2141",90.88]],"economic_revenue_total_czk":11700323.43,"purpose_expenditure":[["6171",1839899.23],["3639",1353797.4],["1032",1282369.64],["2321",889441.6],["6112",601743],["3631",476643.83],["2141",351771.9],["6399",347475],["3722",341431.77],["2310",331627.61],["3635",295394],["3723",256462.46],["3612",175985.1],["6310",155934.26],["2219",89485.19],["5512",83773.4],["3429",75590],["3745",71445],["3399",68396.82],["1036",57024],["3599",52785],["3412",51960],["3721",42977],["6320",41048],["3311",40552],["6402",34571.33],["6114",28797],["4351",24000],["3341",14820.56],["2292",11118],["3111",8000],["3543",8000],["3326",7143.47],["3319",4145.81],["3299",3600],["3314",3583],["1014",3000],["5519",2017.68],["3421",1714],["5311",1500],["3329",980],["3632",402]],"purpose_expenditure_total_czk":9532406.06}},"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."}}}}