{"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:00498513","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00498513","name":"Obec Medonosy","short_name":"Medonosy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":529575},"amounts":{"revenue_approved":6532440,"revenue_adjusted":6785866,"revenue_actual":7277224.92,"expense_approved":9269541,"expense_adjusted":9911750,"expense_actual":5405900.18,"tax_revenue":5654996.88,"nontax_revenue":1509902.04,"capital_revenue":5500,"transfer_revenue":106826,"current_expense":5039239.18,"capital_expense":366661,"budget_balance":1871324.74,"cash_current":10828514.03,"cash_previous":8957189.29},"ratios":{"revenue_execution":1.07240917,"expense_execution":0.5454032,"balance_to_revenue":0.25714812,"cash_to_expense":2.00309175,"cash_yoy":0.20891874,"capital_expense_share":0.06782608,"transfer_revenue_share":0.0146795},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00498513/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00498513"},"seo":{"slug":"medonosy","path":"/cz/municipalities/medonosy/"},"population":{"value":156,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6532440,"expenditure_czk":9269541,"financing_czk":2737101,"balance_czk":-2737101},{"stage":"revised","revenue_czk":6785866,"expenditure_czk":9911750,"financing_czk":3125884,"balance_czk":-3125884},{"stage":"actual","revenue_czk":7277224.92,"expenditure_czk":5405900.18,"financing_czk":-1871324.74,"balance_czk":1871324.74}],"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":[["5171",3310000],["5169",1595000],["5011",915000],["5164",609100],["5023",600000],["6121",350000],["5321",265296],["5139",240000],["5031",210000],["5032",165000],["5154",144000],["5021",130000],["5168",90000],["5156",80000],["5175",70000],["5194",60000],["5137",55000],["5163",52000],["5162",51000],["6130",50000],["5222",35000],["5166",30000],["5901",30000],["5903",30000],["5365",16000],["5323",15145],["5155",15000],["5167",15000],["5362",12000],["5179",10000],["5132",7000],["5173",5000],["5038",3000],["5161",3000],["5136",2000]],"economic_expenditure_total_czk":9269541,"economic_financing":[["8115",2737101]],"economic_financing_total_czk":2737101,"economic_revenue":[["1211",1900000],["2111",1393200],["1121",1000000],["1511",920000],["1111",650000],["1113",155000],["1345",140000],["2141",80000],["4112",57400],["1112",55000],["2132",27840],["1381",25000],["1386",25000],["1343",20000],["3111",20000],["1387",15000],["2131",15000],["1334",10000],["1341",10000],["2139",5000],["1349",3000],["1361",3000],["2119",2000],["2112",1000]],"economic_revenue_total_czk":6532440,"purpose_expenditure":[["2212",2600000],["6171",946000],["2219",820000],["6112",761000],["3745",682000],["3639",655600],["3631",590000],["3322",460000],["3723",268500],["2310",250000],["3722",230000],["3399",185000],["3613",123000],["3111",110000],["3113",110000],["2321",70000],["3421",56000],["6409",45000],["6320",44000],["3632",40000],["5512",35000],["3326",30000],["3612",30000],["5212",30000],["5213",30000],["2411",25296],["3721",20000],["2292",15145],["6310",8000]],"purpose_expenditure_total_czk":9269541},"revised":{"economic_expenditure":[["5171",3316400],["5169",1784000],["5011",1029000],["5164",609100],["5023",600000],["6121",350000],["5321",315296],["5139",271211],["5137",249000],["5031",230438],["5032",165600],["5154",148000],["5021",147329],["5168",111000],["5156",75000],["5175",71370],["5194",60000],["5163",52000],["5162",51000],["6130",50000],["5222",35000],["5166",30000],["5901",30000],["5903",30000],["5323",17628],["5167",16680],["5155",15000],["5362",12000],["5179",10000],["5365",10000],["5038",5000],["5173",5000],["5132",4562],["5161",3136],["5136",2000]],"economic_expenditure_total_czk":9911750,"economic_financing":[["8115",3125884]],"economic_financing_total_czk":3125884,"economic_revenue":[["1211",1900000],["2111",1438200],["1121",1000000],["1511",920000],["1111",650000],["1113",155000],["1345",140000],["4116",99000],["2141",80000],["4112",57400],["1112",55000],["1386",40000],["1342",35000],["4111",29426],["2132",27840],["1381",25000],["1343",20000],["1387",20000],["3111",20000],["4122",20000],["2131",15000],["1334",10000],["1341",10000],["2119",7000],["2139",5000],["1349",3000],["1361",3000],["2112",1000]],"economic_revenue_total_czk":6785866,"purpose_expenditure":[["2212",2600000],["6171",981000],["2219",820000],["3745",762000],["6112",761000],["3631",735000],["3639",685600],["3322",460000],["3725",315000],["3722",295300],["2310",250000],["3113",235000],["3399",185000],["3613",158000],["3635",110000],["2321",70000],["3421",56000],["6409",45000],["6320",44000],["3632",40000],["3111",35000],["5512",35000],["3326",30000],["3612",30000],["5212",30000],["5213",30000],["6114",29426],["2411",25296],["3721",25000],["2292",17628],["3723",8500],["6310",8000]],"purpose_expenditure_total_czk":9911750},"actual":{"economic_expenditure":[["5011",1021741],["5169",954604.66],["5164",608489.84],["5023",499321],["6121",349561],["5171",333563],["5321",304753],["5031",229516],["5137",200274],["5032",142133],["5021",137202],["5154",119786.57],["5139",91034.45],["5156",61963.1],["5168",56760.86],["5175",51573.82],["5162",49371.4],["5163",44216.2],["5194",28015.07],["5166",26808],["5323",17628],["6130",17100],["5167",13560],["5222",12500],["5155",11738.21],["5179",9932],["5362",8000],["5038",4128],["5161",498],["5132",128]],"economic_expenditure_total_czk":5405900.18,"economic_financing":[["8115",-1871324.74]],"economic_financing_total_czk":-1871324.74,"economic_revenue":[["1211",2097459.01],["2111",1434370.5],["1511",1226658.66],["1121",1126586.21],["1111",764152.44],["1113",148597.27],["1345",135575],["1112",73370.43],["4112",57400],["1386",41024.73],["2141",34132.54],["4111",29426],["2132",27840],["4122",20000],["1387",16082.29],["1342",14765],["2119",7344],["1341",6523],["2131",6215],["3111",5500],["1343",3050],["1361",850],["1381",302.84]],"economic_revenue_total_czk":7277224.92,"purpose_expenditure":[["6171",743048.42],["3745",700642.8],["6112",637855.93],["3631",620292.17],["2219",601300],["3639",444913.1],["3322",319000],["3725",314219.8],["3722",294981.73],["3113",233723],["3635",110000],["3399",89721.38],["2212",41524.53],["6320",38423],["3111",34158],["6114",29426],["3721",24514.2],["6409",22432],["5512",20000],["2292",17628],["2411",16872],["2321",15778],["3613",12594.79],["3723",8489.84],["3421",5983.29],["6310",5793.2],["3612",2585]],"purpose_expenditure_total_czk":5405900.18}},"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."}}}}