{"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:00262030","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262030","name":"Obec Měděnec","short_name":"Měděnec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Chomutov","municipality_code":563226},"amounts":{"revenue_approved":6691910,"revenue_adjusted":7714577,"revenue_actual":7473510.63,"expense_approved":10149910,"expense_adjusted":11328577,"expense_actual":11039387.6,"tax_revenue":6515952.34,"nontax_revenue":838545.29,"capital_revenue":10000,"transfer_revenue":109013,"current_expense":5796771.77,"capital_expense":5242615.83,"budget_balance":-3565876.97,"cash_current":1663279.29,"cash_previous":5227356.26},"ratios":{"revenue_execution":0.96875184,"expense_execution":0.97447257,"balance_to_revenue":-0.47713547,"cash_to_expense":0.15066771,"cash_yoy":-0.68181252,"capital_expense_share":0.47490097,"transfer_revenue_share":0.01458659},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262030/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262030"},"seo":{"slug":"medenec","path":"/cz/municipalities/medenec/"},"population":{"value":149,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6691910,"expenditure_czk":10149910,"financing_czk":3458000,"balance_czk":-3458000},{"stage":"revised","revenue_czk":7714577,"expenditure_czk":11328577,"financing_czk":3614000,"balance_czk":-3614000},{"stage":"actual","revenue_czk":7473510.63,"expenditure_czk":11039387.6,"financing_czk":3565876.97,"balance_czk":-3565876.97}],"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":[["6121",4286000],["5023",1008000],["5169",959000],["5171",475000],["5154",455000],["5011",440000],["5021",394000],["5031",274000],["5139",226000],["5163",195000],["5499",166000],["5365",161310],["5156",150000],["5175",146000],["5032",142000],["5321",81000],["5137",70000],["5134",65000],["5162",50000],["5225",44000],["5167",43000],["5141",40000],["5221",40000],["5229",39000],["5173",32000],["5168",25000],["5901",21000],["5194",20000],["5212",19000],["5222",17000],["5166",10000],["5172",10000],["5492",10000],["5151",9500],["5161",7000],["5136",6000],["5038",5000],["5329",5000],["5362",4000],["5165",100]],"economic_expenditure_total_czk":10149910,"economic_financing":[["8115",3458000]],"economic_financing_total_czk":3458000,"economic_revenue":[["1211",2000000],["1511",1428000],["1121",984000],["1111",606000],["2321",420000],["1345",330000],["2111",195000],["1122",161310],["1113",135000],["3111",100000],["2132",91000],["2141",50000],["1112",47000],["2131",29000],["1381",27000],["1349",20000],["2112",20000],["1386",10000],["1342",8000],["1361",7000],["2343",6300],["4129",5100],["1387",4300],["1341",3800],["1334",2100],["1335",1000],["1336",1000]],"economic_revenue_total_czk":6691910,"purpose_expenditure":[["2229",4596000],["6171",1497000],["6112",1479000],["3639",606100],["3722",500000],["3399",418000],["3631",257000],["3745",220000],["6399",161310],["3725",140000],["3612",48500],["3314",46000],["5212",45000],["5512",40000],["3326",31000],["5311",26000],["6310",15000],["5272",11000],["3511",7000],["3721",6000]],"purpose_expenditure_total_czk":10149910},"revised":{"economic_expenditure":[["6121",4819074],["5169",1037531],["5023",1008000],["5021",608825],["5365",573510],["5011",491900],["5154",362000],["5499",341225],["5031",291323],["5139",189986],["6123",189000],["6349",163000],["5175",160949],["5032",141000],["5156",111000],["5163",99600],["5321",85000],["6119",73500],["5137",72830],["5171",63814],["5162",53650],["5168",48900],["5225",44160],["5194",42000],["5173",32200],["5222",29000],["5229",29000],["5141",26000],["5364",23200],["5212",22000],["5167",20000],["5903",11000],["5166",10000],["5901",10000],["5151",9500],["5136",8500],["5161",8200],["5362",6000],["5329",5000],["5132",2500],["5172",2400],["5038",2200],["5165",100]],"economic_expenditure_total_czk":11328577,"economic_financing":[["8115",3614000]],"economic_financing_total_czk":3614000,"economic_revenue":[["1211",1955000],["1511",1605389],["1121",1043763],["1111",712121],["1122",573510],["2321",438000],["1345",330000],["2111",228000],["1113",139500],["2132",108804],["3111",79000],["4112",71800],["1112",68011],["2141",56000],["1342",48000],["1386",45000],["1387",44300],["2131",34679],["4111",32500],["2112",25400],["2149",21000],["3119",10000],["1361",7000],["1381",7000],["2343",6300],["1349",6000],["4129",5100],["2119",4000],["1341",3800],["1334",2100],["2322",1500],["1335",1000],["1336",1000]],"economic_revenue_total_czk":7714577,"purpose_expenditure":[["2229",5018074],["6171",1546756],["6112",1479000],["3399",586735],["6399",573510],["3722",550000],["3639",379844],["3745",287415],["3631",164200],["2321",163000],["3725",163000],["3635",73500],["3314",61583],["5212",56000],["3612",48660],["5512",40000],["3326",31500],["5311",30000],["6114",24600],["6402",23200],["6310",15000],["3511",7000],["3721",6000]],"purpose_expenditure_total_czk":11328577},"actual":{"economic_expenditure":[["6121",4819073.58],["5023",991464.74],["5169",981515.56],["5021",584807],["5365",573500],["5011",491854],["5154",357669.12],["5499",333030.26],["5031",285742],["6123",187889.1],["6349",162448.15],["5175",143890.98],["5032",138611],["5139",137589.31],["5156",102396.45],["5163",97201.34],["6119",73205],["5137",71805],["5321",69010.7],["5171",63814.53],["5162",53604.21],["5168",48896],["5225",44160],["5194",41631.83],["5222",29000],["5229",25288.65],["5364",23116.6],["5212",22000],["5141",20118.9],["5167",15525],["5173",10752.86],["5161",8124],["5136",7153],["5362",6000],["5166",5808],["5151",4821.73],["5132",2415],["5172",2400],["5038",2054]],"economic_expenditure_total_czk":11039387.6,"economic_financing":[["8115",2564076.97],["8117",2000000],["8118",-1000000],["8901",1800]],"economic_financing_total_czk":3565876.97,"economic_revenue":[["1211",1946958],["1511",1605388.78],["1121",1043762.97],["1111",712121.28],["1122",573500],["2321",438000],["1345",329325],["2111",165993.16],["1113",137845.11],["2132",102804],["4112",71800],["1112",68011.41],["2141",55309.69],["1386",38019.39],["1342",35490],["2131",34678.32],["4111",32500],["2149",16250],["1387",14902.39],["2112",13800],["3119",10000],["2343",6210.12],["1361",4870],["4129",4713],["2119",4000],["1341",2888],["1349",1800],["2322",1500],["1335",776],["1381",294.01]],"economic_revenue_total_czk":7473510.63,"purpose_expenditure":[["2229",4990842.9],["6171",1515906.55],["6112",1399988.97],["3399",585951.99],["6399",573500],["3722",549057.7],["3639",308169.51],["3745",286532],["3631",164081.25],["2321",162448.15],["3725",154935.48],["3635",73205],["3314",57461],["3612",47160],["5512",40000],["5311",29010.7],["3326",28880.3],["6114",24667.09],["6402",23116.6],["6310",13499.28],["3511",6960],["3721",4013.13]],"purpose_expenditure_total_czk":11039387.6}},"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."}}}}