{"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:00362174","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00362174","name":"Obec Medlovice","short_name":"Medlovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Uherské Hradiště","municipality_code":592366},"amounts":{"revenue_approved":10260000,"revenue_adjusted":11190000,"revenue_actual":11163354.59,"expense_approved":10260000,"expense_adjusted":14179000,"expense_actual":14067634.14,"tax_revenue":9584849.56,"nontax_revenue":896106.62,"capital_revenue":0,"transfer_revenue":682398.41,"current_expense":10112910.84,"capital_expense":3954723.3,"budget_balance":-2904279.55,"cash_current":5556476.4,"cash_previous":8331801.76},"ratios":{"revenue_execution":0.99761882,"expense_execution":0.99214572,"balance_to_revenue":-0.2601619,"cash_to_expense":0.394983,"cash_yoy":-0.33310026,"capital_expense_share":0.28112213,"transfer_revenue_share":0.06112844},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00362174/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00362174"},"seo":{"slug":"medlovice","path":"/cz/municipalities/medlovice/"},"population":{"value":445,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10260000,"expenditure_czk":10260000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":11190000,"expenditure_czk":14179000,"financing_czk":2989000,"balance_czk":-2989000},{"stage":"actual","revenue_czk":11163354.59,"expenditure_czk":14067634.14,"financing_czk":2904279.55,"balance_czk":-2904279.55}],"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":[["5023",1600000],["5169",1596000],["5011",1080000],["5031",555000],["5154",552000],["5021",545000],["5331",530000],["5171",455000],["5139",307000],["5153",294000],["5032",270000],["5137",257000],["6130",250000],["5362",221000],["6119",200000],["5194",147000],["5499",142000],["6121",120000],["5175",111000],["5151",105000],["5164",100000],["5163",69000],["5329",63000],["5365",63000],["5168",62000],["5173",55000],["5223",50000],["5229",50000],["5660",50000],["5903",50000],["5323",47000],["5321",46000],["5162",38000],["5167",30000],["5492",30000],["5038",20000],["5156",20000],["5172",20000],["5136",15000],["5134",10000],["5161",10000],["5132",5000],["5133",5000],["5166",5000],["5179",5000],["5363",4000],["5192",1000]],"economic_expenditure_total_czk":10260000,"economic_revenue":[["1211",3500000],["1121",2000000],["1111",1500000],["2132",563000],["1511",510000],["1345",400000],["4112",354000],["1113",300000],["2111",221000],["2324",210000],["2141",140000],["1112",100000],["1122",100000],["2131",80000],["1381",70000],["1386",55000],["2460",50000],["1387",30000],["1349",10000],["2119",10000],["2142",10000],["2149",10000],["3111",10000],["2329",7000],["1341",5000],["1361",5000],["2322",5000],["2321",3000],["1343",2000]],"economic_revenue_total_czk":10260000,"purpose_expenditure":[["6171",3282000],["6112",1981000],["3745",983000],["3639",808000],["3111",662000],["3722",500000],["3723",440000],["3399",415000],["2411",373000],["3392",164000],["3631",100000],["3729",90000],["6399",64000],["6320",60000],["2212",50000],["2219",50000],["5213",50000],["2292",47000],["3319",40000],["5512",27000],["2310",25000],["3341",14000],["3314",12000],["6310",9000],["6115",5000],["3412",4000],["4329",4000],["6117",1000]],"purpose_expenditure_total_czk":10260000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",3571000],["5011",1661000],["5023",1586000],["5169",1511000],["5137",697000],["5031",634000],["5331",530000],["5154",458000],["5032",307000],["5336",296000],["5021",249000],["5139",249000],["5171",218000],["5153",214000],["5365",200000],["5499",191000],["6119",168000],["6130",167000],["5329",146000],["5194",143000],["5321",131000],["5175",104000],["5179",100000],["5151",81000],["5163",64000],["5168",63000],["6122",51000],["5660",50000],["5903",50000],["5323",47000],["5164",45000],["5136",36000],["5162",24000],["5229",24000],["5364",21000],["5167",19000],["5173",19000],["5366",13000],["5222",11000],["5038",9000],["5156",8000],["5362",5000],["5132",2000],["5161",2000],["5363",2000],["5029",1000],["5192",1000]],"economic_expenditure_total_czk":14179000,"economic_financing":[["8115",2989000]],"economic_financing_total_czk":2989000,"economic_revenue":[["1211",4190000],["1121",2242000],["1111",1526000],["1511",545000],["2132",437000],["4112",354000],["1345",315000],["1113",300000],["4116",297000],["1122",200000],["2111",195000],["1112",150000],["2324",147000],["1386",82000],["1387",33000],["4111",33000],["2460",32000],["2131",24000],["2329",24000],["2141",17000],["2229",13000],["1341",10000],["2142",10000],["1361",5000],["2321",3000],["1343",2000],["2119",2000],["1381",1000],["1382",1000]],"economic_revenue_total_czk":11190000,"purpose_expenditure":[["3639",3902000],["6171",2776000],["6112",1956000],["3745",1205000],["3111",1034000],["3392",666000],["3723",505000],["3722",500000],["3399",244000],["3412",212000],["6399",201000],["2411",173000],["3631",151000],["5269",100000],["2321",88000],["6320",59000],["3729",52000],["2212",50000],["2219",50000],["5213",50000],["2292",47000],["6114",31000],["5512",27000],["2310",25000],["6402",21000],["3319",20000],["3314",13000],["3341",10000],["6310",5000],["4329",4000],["6409",2000]],"purpose_expenditure_total_czk":14179000},"actual":{"economic_expenditure":[["6121",3570942.8],["5011",1660402.2],["5023",1585652],["5169",1501963.03],["5137",694965.72],["5031",629988],["5331",530000],["5154",453520.93],["5032",305637],["5336",295898.41],["5139",245679.99],["5021",244079],["5171",216965],["5153",213542.99],["5365",199710],["5499",190181.8],["6119",166677.5],["6130",166404],["5329",145666],["5194",142398.4],["5321",130400],["5175",101743.53],["5179",92214.1],["5151",80133],["5168",62751.16],["5163",62579.2],["6122",50699],["5660",50000],["5323",46200],["5164",44281.39],["5136",35161],["5229",23105],["5162",22276.8],["5364",20675.19],["5167",18980],["5173",18599],["5366",12210],["5222",11000],["5156",7840],["5038",7538],["5362",4000],["5363",2000],["5132",1331],["5161",692],["5029",680],["5192",270]],"economic_expenditure_total_czk":14067634.14,"economic_financing":[["8117",5231708.86],["8115",-2326341.31],["8901",-1088]],"economic_financing_total_czk":2904279.55,"economic_revenue":[["1211",4189964.3],["1121",2241148.49],["1111",1525650.49],["1511",544592.33],["2132",434723],["4112",354000],["1345",314165],["1113",296420.72],["4116",295898.41],["1122",199710],["2111",192939.57],["2324",146876.1],["1112",146122.57],["1386",81644.07],["4111",32500],["1387",32004.34],["2460",31753],["2131",23976],["2329",23945],["2141",16024.95],["2229",12210],["2142",9349],["1341",6800],["1361",4290],["2321",2310],["2119",2000],["1343",1650],["1381",665.79],["1382",21.46]],"economic_revenue_total_czk":11163354.59,"purpose_expenditure":[["3639",3896845],["6171",2764667.86],["6112",1954330.19],["3745",1200808.02],["3111",1032408.96],["3392",659989],["3723",503694.38],["3722",497091.49],["3399",242536.49],["3412",211919],["6399",199710],["2411",170572.84],["3631",150500.3],["5269",100000],["2321",87120],["6320",58389],["3729",51904.77],["2212",46839.1],["2292",46200],["2219",45375],["5512",26400],["2310",25000],["6114",24190.07],["6402",20675.19],["3319",19159],["3314",12026],["3341",9092.28],["6310",4190.2],["4329",4000],["6409",2000]],"purpose_expenditure_total_czk":14067634.14}},"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."}}}}