{"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:00542415","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00542415","name":"Obec Medlovice","short_name":"Medlovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Vyškov","municipality_code":550141},"amounts":{"revenue_approved":10000000,"revenue_adjusted":11588500,"revenue_actual":11192349.58,"expense_approved":10513000,"expense_adjusted":15021500,"expense_actual":10776140.8,"tax_revenue":9339361.16,"nontax_revenue":710458.42,"capital_revenue":6830,"transfer_revenue":1135700,"current_expense":6377979.47,"capital_expense":4398161.33,"budget_balance":416208.78,"cash_current":5879786.02,"cash_previous":6300049.24},"ratios":{"revenue_execution":0.96581521,"expense_execution":0.71738114,"balance_to_revenue":0.0371869,"cash_to_expense":0.54563003,"cash_yoy":-0.06670793,"capital_expense_share":0.40813881,"transfer_revenue_share":0.1014711},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00542415/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00542415"},"seo":{"slug":"medlovice-00542415","path":"/cz/municipalities/medlovice-00542415/"},"population":{"value":442,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10000000,"expenditure_czk":10513000,"financing_czk":513000,"balance_czk":-513000},{"stage":"revised","revenue_czk":11588500,"expenditure_czk":15021500,"financing_czk":3433000,"balance_czk":-3433000},{"stage":"actual","revenue_czk":11192349.58,"expenditure_czk":10776140.8,"financing_czk":-416208.78,"balance_czk":416208.78}],"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",2720000],["5011",1440000],["5023",1223000],["5169",1069700],["5171",711500],["5331",380000],["5154",356700],["5031",342000],["5139",249300],["5032",235000],["5153",224000],["5137",175000],["5141",145100],["5021",140000],["5365",122000],["5168",101000],["5163",86400],["5901",81000],["5132",80000],["5156",71000],["6130",70000],["5175",66000],["6122",60000],["5194",54000],["5323",41600],["5162",34200],["5167",30000],["5151",29000],["5364",28000],["5321",22000],["5166",20000],["5136",18000],["5222",11300],["5019",10000],["5038",10000],["5123",10000],["5903",10000],["5173",8000],["5179",5500],["5039",5000],["5172",5000],["5131",3000],["5362",2500],["5133",2000],["5161",2000],["5339",2000],["5909",1000],["5164",200]],"economic_expenditure_total_czk":10513000,"economic_financing":[["8115",1350000],["8124",-837000]],"economic_financing_total_czk":513000,"economic_revenue":[["1211",3900000],["1121",2000000],["1111",1400000],["1511",810000],["1345",305000],["2111",301300],["1113",258000],["2324",182000],["2132",160400],["1112",120000],["1122",120000],["4112",99200],["1334",75000],["1386",50000],["2131",50000],["3122",50000],["4111",32000],["1381",20000],["1387",20000],["1341",11000],["2133",10800],["1361",10000],["2112",5000],["2310",5000],["2139",4000],["1343",1000],["2141",300]],"economic_revenue_total_czk":10000000,"purpose_expenditure":[["2321",1965000],["3639",1768800],["6112",1360000],["6171",1204700],["3111",715000],["2334",600000],["3392",438000],["3722",285200],["3631",220000],["3723",185000],["5512",180700],["3725",180000],["6310",160500],["3745",153000],["3399",150000],["2212",122000],["6399",120000],["2219",100000],["3612",81000],["3632",52000],["2310",50000],["3900",50000],["3421",48000],["2292",41600],["6320",41000],["3412",38000],["4359",34000],["6114",32000],["6402",28000],["3721",25000],["3326",20000],["1014",15000],["3314",14500],["2229",10000],["5213",10000],["3349",5000],["3429",4000],["3341",3000],["3522",2000],["4379",1000]],"purpose_expenditure_total_czk":10513000},"revised":{"economic_expenditure":[["6121",5934000],["5011",1470000],["5169",1391200],["5023",1378000],["5171",741400],["6122",460000],["5331",440000],["5031",363000],["5154",357700],["5032",257000],["5139",252300],["5153",223000],["5137",217000],["5021",196000],["6130",190000],["5141",145100],["5365",142000],["5168",102000],["5163",86400],["5132",81000],["5156",71000],["5175",66000],["5194",59000],["5901",48500],["5222",42300],["5323",41600],["5167",35000],["5162",34200],["5151",29000],["5364",28000],["5321",22000],["5166",20000],["5136",18000],["5019",10000],["5038",10000],["5123",10000],["5903",10000],["5173",9000],["5179",5500],["5039",5000],["5172",5000],["5131",3000],["5192",2600],["5362",2500],["5133",2000],["5161",2000],["5339",2000],["5909",1000],["5164",200]],"economic_expenditure_total_czk":15021500,"economic_financing":[["8115",4270000],["8124",-837000]],"economic_financing_total_czk":3433000,"economic_revenue":[["1211",3941000],["1121",2115000],["1111",1435000],["4222",1179000],["1511",820000],["2111",307000],["1345",305000],["1113",280000],["2324",223900],["2132",170400],["1112",140000],["1122",140000],["4112",99200],["1386",80000],["1334",75000],["2131",50000],["3122",50000],["1387",40000],["4111",32500],["4121",25000],["1381",20000],["2119",11900],["1341",11000],["2133",10800],["1361",10000],["2112",5000],["2310",5000],["2139",4000],["2321",1500],["1343",1000],["2141",300]],"economic_revenue_total_czk":11588500,"purpose_expenditure":[["3639",3849800],["2334",1970000],["2321",1965000],["6112",1534000],["6171",1253700],["3111",775000],["5512",590700],["3392",519000],["3722",315200],["3631",270000],["3725",200000],["3723",195000],["2212",172000],["6310",160500],["3745",153000],["3399",140000],["6399",140000],["2219",115000],["3612",81000],["2342",60000],["3421",58000],["3632",52000],["2310",50000],["2292",41600],["6320",41000],["3412",38000],["6114",35500],["4359",34000],["6402",28000],["3721",25000],["3319",24000],["3429",24000],["2229",20000],["3326",20000],["3900",20000],["1014",15000],["3314",14500],["5213",10000],["3349",5000],["3341",3000],["3522",2000],["4379",2000]],"purpose_expenditure_total_czk":15021500},"actual":{"economic_expenditure":[["6121",4286751.33],["5023",1362219],["5011",1273051],["5169",992887.12],["5331",440000],["5031",311719],["5154",265321.79],["5032",235721],["5171",206605.35],["5021",179119],["5153",164193.11],["5141",144779.34],["5365",138180],["6130",111410],["5137",89054.72],["5139",82469.5],["5163",65349.4],["5168",65203.07],["5194",47841.6],["5156",45309.5],["5323",41600],["5132",36300.93],["5222",36000],["5175",28998.8],["5364",27924.81],["5162",22194.64],["5321",20000],["5136",13623.82],["5151",13460],["5167",7877],["5038",5211],["5172",4276.92],["5179",4034.92],["5192",2600],["5339",2000],["5131",1573],["5173",581],["5161",348],["5362",182],["5164",169.13]],"economic_expenditure_total_czk":10776140.8,"economic_financing":[["8124",-836472],["8115",420263.22]],"economic_financing_total_czk":-416208.78,"economic_revenue":[["1211",3938484.93],["1121",2110905.96],["1111",1430525.53],["4222",979000],["1511",819565.76],["1345",297090],["1113",278822.55],["2111",266335.4],["2324",217795.59],["2132",156097],["1122",138180],["1112",137555.31],["4112",99200],["1386",76896.42],["1334",67847.4],["2131",49400],["4111",32500],["1387",30139.21],["4121",25000],["2119",11830],["1341",10000],["3122",6830],["2133",3157],["1361",2750],["2310",1810],["2139",1800],["2321",1500],["2112",700],["1381",598.09],["2141",33.43]],"economic_revenue_total_czk":11192349.58,"purpose_expenditure":[["3639",3068931.67],["6112",1501114.04],["2321",1418596.53],["2334",1105455.2],["6171",958762.37],["3111",612719.36],["3392",368402.35],["3722",304092.11],["3725",195922.32],["3723",191054.97],["3631",165654],["6310",152858.74],["6399",138180],["3399",86975],["5512",68843.6],["2219",59571.02],["2292",41600],["3745",41447],["6320",40608],["3421",35698.1],["3612",30726.86],["6402",27924.81],["4359",24000],["2212",21353.3],["3429",21081.7],["6114",21037.25],["3721",17055.09],["3319",15531],["3314",9492.88],["1014",8228],["2310",6830],["2342",4235],["3412",3100],["3326",2653.53],["3341",2270],["3522",2000],["4379",2000],["3632",135]],"purpose_expenditure_total_czk":10776140.8}},"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."}}}}