{"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:00488046","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00488046","name":"Městys Medlov","short_name":"Medlov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":583367},"amounts":{"revenue_approved":23363000,"revenue_adjusted":26376000,"revenue_actual":26013659.59,"expense_approved":24810100,"expense_adjusted":29270200,"expense_actual":24162804.72,"tax_revenue":22411775.5,"nontax_revenue":2535609.09,"capital_revenue":821975,"transfer_revenue":244300,"current_expense":14367613.55,"capital_expense":9795191.17,"budget_balance":1850854.87,"cash_current":29676974.2,"cash_previous":29378968.46},"ratios":{"revenue_execution":0.9862625,"expense_execution":0.8255087,"balance_to_revenue":0.07114935,"cash_to_expense":1.228209,"cash_yoy":0.01014351,"capital_expense_share":0.40538304,"transfer_revenue_share":0.00939122},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00488046/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00488046"},"seo":{"slug":"medlov","path":"/cz/municipalities/medlov/"},"population":{"value":899,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":23363000,"expenditure_czk":24810100,"financing_czk":1447100,"balance_czk":-1447100},{"stage":"revised","revenue_czk":26376000,"expenditure_czk":29270200,"financing_czk":2894200,"balance_czk":-2894200},{"stage":"actual","revenue_czk":26013659.59,"expenditure_czk":24162804.72,"financing_czk":-1850854.87,"balance_czk":1850854.87}],"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",7012000],["6122",4400000],["5331",2900000],["5011",1500000],["6121",1500000],["5023",1300000],["5171",1135000],["5909",840000],["5154",545000],["5031",540000],["5901",503000],["5141",300000],["5032",260000],["5137",220000],["5362",206500],["5321",186000],["5139",176000],["5153",170000],["5163",135000],["5021",126000],["6341",115000],["5156",100000],["5323",90000],["5222",82000],["5168",80000],["5175",67000],["5042",50000],["5194",35000],["5364",30000],["5162",28000],["5167",26000],["5132",25000],["5329",20000],["5133",16000],["5041",15000],["5223",15000],["5136",13000],["5151",11100],["5038",10000],["5176",8500],["5903",7000],["5173",5000],["5212",5000],["5161",2000]],"economic_expenditure_total_czk":24810100,"economic_financing":[["8115",3017500],["8124",-1570400]],"economic_financing_total_czk":1447100,"economic_revenue":[["1211",8920000],["1121",4540000],["1111",3400000],["1511",1560000],["2132",899100],["1345",710000],["2131",702000],["1113",580000],["1356",560000],["1112",280000],["2111",263400],["4112",211800],["2324",200500],["2321",200000],["1386",110000],["1387",50000],["3111",50000],["1381",35000],["1341",32000],["1334",30000],["1335",10000],["1361",10000],["2133",4400],["1343",3800],["2141",1000]],"economic_revenue_total_czk":23363000,"purpose_expenditure":[["2212",3600000],["5512",3281000],["3745",3252000],["3119",3100000],["3722",2060000],["6112",1712000],["6171",1564000],["3392",928000],["3612",905000],["2321",850000],["6409",500000],["3399",485000],["3412",420000],["2219",400000],["2310",290000],["6399",200000],["3723",190000],["3631",170000],["3141",160000],["3341",110000],["2292",90000],["6320",90000],["3314",75500],["4379",73000],["3429",65600],["6402",30000],["3744",25000],["3632",23000],["1037",20000],["2143",20000],["3613",20000],["3721",20000],["5213",20000],["3330",15000],["3639",10000],["6310",10000],["3319",8000],["3543",5000],["4329",5000],["5311",5000],["5212",3000]],"purpose_expenditure_total_czk":24810100},"revised":{"economic_expenditure":[["6123",5441400],["5169",4299300],["6121",3257400],["5331",2960000],["5901",1750800],["5011",1626600],["5023",1400300],["5171",1215700],["6122",1113900],["5154",728500],["5031",630000],["5909",593600],["5365",505400],["5139",432700],["5329",389700],["5137",379500],["5141",300000],["5321",285300],["5032",271600],["5362",212600],["5163",182500],["5168",134400],["5021",132500],["6341",114700],["5222",102000],["6142",96300],["5323",90000],["5153",82400],["5156",79600],["5132",64000],["5175",61900],["5042",48600],["5162",39600],["5151",30200],["5364",30000],["5194",28500],["5212",25000],["5223",25000],["5041",16900],["5167",15600],["5133",14400],["5122",9600],["5136",8400],["5179",8300],["5903",7000],["5038",6900],["5173",5400],["5363",4000],["5499",3600],["5367",3200],["5161",2700],["5131",1500],["5164",1200]],"economic_expenditure_total_czk":29270200,"economic_financing":[["8115",4464600],["8124",-1570400]],"economic_financing_total_czk":2894200,"economic_revenue":[["1211",8920000],["1121",4750500],["1111",3400000],["1511",2094700],["2132",1119900],["1356",891200],["2131",773800],["1345",710000],["1113",627900],["1122",503400],["3111",412000],["3113",310000],["1112",309700],["2111",296200],["2324",288300],["4112",211800],["2321",199600],["1386",173100],["3121",100000],["1387",67900],["2119",48600],["1381",35000],["4111",32500],["1341",32000],["1334",30000],["1361",10700],["1335",10000],["1343",5400],["2212",5000],["2133",4400],["2329",1400],["2141",1000]],"economic_revenue_total_czk":26376000,"purpose_expenditure":[["5512",5037100],["2212",3600000],["3745",3335300],["3119",3160000],["6171",1922200],["6112",1812300],["6409",1765000],["3392",1049000],["2321",894800],["3722",827700],["6399",703400],["3612",689500],["3631",621700],["2219",554200],["3412",514000],["3399",486900],["3723",396400],["3727",392600],["2310",291400],["3141",172900],["4379",150300],["3341",110000],["2292",90000],["6320",90000],["3314",83400],["3429",65600],["2411",60000],["3744",59800],["1037",40000],["2334",38300],["6402",30000],["2221",27700],["3639",24500],["3632",23000],["3721",20700],["2143",20000],["3613",20000],["5213",20000],["6114",19500],["3330",15000],["6310",10000],["3319",8000],["3543",5000],["4329",5000],["5311",5000],["5212",3000]],"purpose_expenditure_total_czk":29270200},"actual":{"economic_expenditure":[["6123",5441370],["6121",3203566.17],["5331",2960000],["5169",2686277.45],["5011",1626511],["5023",1400210],["6122",939303],["5154",692822.05],["5031",629833],["5171",576556.98],["5365",505370],["5139",425092.14],["5329",385841.38],["5137",370608.13],["5321",284638],["5141",278743.4],["5032",271488],["5362",197621],["5163",168400.4],["5168",134380.51],["5021",129930],["6341",114677],["5222",102000],["6142",96275],["5323",89800],["5156",62781.3],["5132",62191.5],["5175",57686.9],["5162",39268.16],["5151",29940],["5042",29088],["5364",25422.6],["5212",25000],["5194",22766.78],["5153",18417.67],["5041",15556.74],["5167",13431],["5223",10000],["5179",8226.26],["5038",6667],["5173",5400],["5363",4000],["5499",3507],["5367",3134],["5161",2700],["5136",2540],["5131",1486.8],["5133",1148],["5164",1130],["5909",0.4]],"economic_expenditure_total_czk":24162804.72,"economic_financing":[["8124",-1569876],["8115",-298005.74],["8901",17026.87]],"economic_financing_total_czk":-1850854.87,"economic_revenue":[["1211",8871020.77],["1121",4750411.94],["1111",3355610.55],["1511",2094632.4],["2132",1065030],["1356",891181.23],["2131",772866],["1345",697408],["1113",627829.51],["1122",503370],["3111",411975],["3113",310000],["1112",309630.1],["2111",295704],["2324",279515.92],["4112",211800],["1386",173071.42],["3121",100000],["1387",67830.81],["2321",62358],["2119",48585],["4111",32500],["1341",28050],["1334",18920.49],["1361",10670],["1343",5400],["1335",5364],["2212",5000],["2133",4326],["1381",1374.28],["2329",1334],["2141",890.17]],"economic_revenue_total_czk":26013659.59,"purpose_expenditure":[["5512",5034961.67],["3745",3126994.1],["3119",3106465],["6171",1917854.51],["2212",1916667.46],["6112",1807844.87],["3392",1025140.43],["3722",819257.18],["6399",692495],["3631",599198.74],["2321",556378.4],["2219",554106.17],["3412",513481.54],["3399",478923.5],["3723",396395.44],["3727",392522.58],["3141",172803],["3612",152958.2],["4379",150156],["2292",89800],["6320",84802],["3314",77170.8],["2411",60000],["3744",59786.1],["3341",57724.56],["3429",43898.8],["1037",40000],["2334",38300],["2221",27590.52],["6402",25422.6],["3639",23886],["3721",20691],["2310",19604.69],["6114",19436.8],["2143",16164],["6409",12226.66],["6310",7432.4],["3543",5000],["5311",5000],["4329",4490],["3632",3504],["3319",3500],["3613",2770]],"purpose_expenditure_total_czk":24162804.72}},"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."}}}}