{"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:00575666","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00575666","name":"Obec Medlov","short_name":"Medlov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":552372},"amounts":{"revenue_approved":57183645.85,"revenue_adjusted":58933794.45,"revenue_actual":62249234.77,"expense_approved":78227500,"expense_adjusted":79935643.6,"expense_actual":58343341.96,"tax_revenue":53685069.34,"nontax_revenue":6096370.83,"capital_revenue":506100,"transfer_revenue":1961694.6,"current_expense":28526469.12,"capital_expense":29816872.84,"budget_balance":3905892.81,"cash_current":47781108.3,"cash_previous":43893231.49},"ratios":{"revenue_execution":1.05625703,"expense_execution":0.72987893,"balance_to_revenue":0.06274604,"cash_to_expense":0.8189642,"cash_yoy":0.08857577,"capital_expense_share":0.51105871,"transfer_revenue_share":0.03151355},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00575666/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00575666"},"seo":{"slug":"medlov-00575666","path":"/cz/municipalities/medlov-00575666/"},"population":{"value":1662,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":57183645.85,"expenditure_czk":78227500,"financing_czk":21043854.15,"balance_czk":-21043854.15},{"stage":"revised","revenue_czk":58933794.45,"expenditure_czk":79935643.6,"financing_czk":21001849.15,"balance_czk":-21001849.15},{"stage":"actual","revenue_czk":62249234.77,"expenditure_czk":58343341.96,"financing_czk":-3905892.81,"balance_czk":3905892.81}],"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",25930000],["5171",7846000],["5169",6980860],["5011",5480000],["6130",5100000],["5137",3915000],["5331",3107000],["5365",2830000],["5023",2500000],["5031",1645000],["6123",1590000],["5901",1300000],["5139",1021000],["6119",850000],["5154",785000],["5032",770000],["6122",720000],["5153",660000],["6322",590000],["5222",588500],["5362",520000],["5163",335000],["5499",320000],["5151",312000],["5156",310000],["5021",297140],["5168",270000],["5194",196000],["5492",195000],["5164",159000],["5162",117000],["5166",100000],["5903",100000],["5175",90000],["5364",85000],["5167",68000],["5219",60000],["5123",50000],["5134",50000],["5321",45000],["5136",40000],["5223",40000],["5019",36000],["5179",35000],["5221",35000],["5042",30000],["5172",30000],["5038",20000],["5173",16000],["5132",15000],["5039",11000],["5041",10000],["5161",10000],["5329",6000],["5192",5000],["5133",1000]],"economic_expenditure_total_czk":78227500,"economic_financing":[["8115",21043854.15]],"economic_financing_total_czk":21043854.15,"economic_revenue":[["1211",16000000],["1121",8000000],["1333",8000000],["1111",6000000],["1511",5500000],["4216",3966145.85],["2132",2280000],["1113",1000000],["1122",1000000],["1345",1000000],["2139",950000],["2111",760500],["4112",462000],["1112",450000],["2131",300000],["2141",300000],["3111",300000],["1386",200000],["2324",180000],["2119",145000],["4111",128000],["1387",100000],["1381",70000],["1341",50000],["2329",16000],["1361",14000],["1334",5000],["1342",5000],["1335",1000],["1343",1000]],"economic_revenue_total_czk":57183645.85,"purpose_expenditure":[["3113",18037000],["6171",10619000],["3745",7312000],["3636",7091000],["5512",5817000],["3612",4324000],["6112",3098000],["3639",2981000],["2219",2698000],["3315",2681000],["6399",2500000],["3722",1955000],["2321",1530000],["3399",1158000],["3631",1100000],["3429",808500],["3635",800000],["3725",635000],["3412",560000],["3726",330000],["6320",300000],["3326",250000],["3632",240000],["2212",210000],["6114",128000],["3314",109000],["2310",100000],["3721",100000],["5213",100000],["5299",100000],["6402",85000],["3419",80000],["4359",80000],["1014",50000],["2221",50000],["6223",50000],["4356",45000],["4341",40000],["6310",35000],["3341",20000],["3349",20000],["3633",1000]],"purpose_expenditure_total_czk":78227500},"revised":{"economic_expenditure":[["6121",23656100],["5171",8967354],["5169",6606360],["6130",6330000],["5011",5134000],["5137",4350200],["5365",2790000],["5023",2322500],["5331",2007000],["6123",1926000],["5362",1680000],["5031",1641000],["5154",1111800],["5901",950000],["5139",899000],["5336",884989.6],["5222",867000],["6119",850000],["5021",797640],["5032",766000],["5153",705300],["6322",590000],["6122",528000],["5499",393000],["5163",335000],["5151",320700],["5156",279000],["5168",270000],["5223",240000],["5194",199100],["5492",197000],["5162",139800],["5175",139500],["5179",137000],["5164",103000],["5903",100000],["5123",92000],["5364",85000],["5219",80000],["5166",73700],["5167",67900],["5134",50000],["5321",45000],["5221",35000],["5136",34000],["5042",30000],["5019",20000],["5038",20000],["5173",17700],["5132",15000],["5039",11000],["5041",10000],["5161",10000],["5172",10000],["5329",6000],["5192",5000],["5122",2000],["5213",2000],["5133",1000]],"economic_expenditure_total_czk":79935643.6,"economic_financing":[["8115",21001849.15]],"economic_financing_total_czk":21001849.15,"economic_revenue":[["1211",16000000],["1121",8000000],["1333",8000000],["1111",6000000],["1511",5500000],["4216",3966145.85],["2132",2280000],["1113",1000000],["1122",1000000],["1345",1000000],["4116",926994.6],["2111",776500],["2133",550000],["4112",462000],["1112",450000],["2139",400000],["4213",336000],["2131",300000],["2141",300000],["3111",300000],["3121",254100],["1386",200000],["2324",180000],["2119",145000],["4111",130000],["2322",108354],["4122",106700],["1387",100000],["1381",70000],["1341",50000],["2329",16000],["1361",14000],["1334",5000],["1342",5000],["1335",1000],["1343",1000]],"economic_revenue_total_czk":58933794.45,"purpose_expenditure":[["3113",17883385.6],["6171",10299294],["3745",7663664],["3636",7591000],["5512",6241700],["3612",4092000],["6399",3620000],["6112",3098000],["3639",2961000],["3315",2681000],["2219",2098000],["3722",1955000],["2321",1530000],["3399",1494000],["3429",1062600],["3631",945000],["3635",800000],["3725",635000],["3412",560000],["3726",330000],["6320",300000],["3632",240000],["2212",210000],["3330",200000],["3613",200000],["6114",122000],["3314",109000],["2310",100000],["3721",100000],["5213",100000],["5299",100000],["6402",85000],["3419",80000],["4359",80000],["1014",50000],["2221",50000],["3326",50000],["6223",50000],["4356",45000],["4341",40000],["6310",35000],["3341",20000],["3349",20000],["6115",8000],["3633",1000]],"purpose_expenditure_total_czk":79935643.6},"actual":{"economic_expenditure":[["6121",18891839.64],["6130",6214190],["5171",4612059.84],["5011",4527724],["5169",3950946.86],["5023",2176954.94],["6122",2075919.2],["5331",2007000],["6123",1559750],["5031",1388349],["5365",1202670],["5137",1201022.97],["5336",884989.6],["5222",842200],["5154",785059.4],["5139",727547.36],["5032",606687],["6322",545194],["6119",529980],["5362",485311.17],["5021",413422],["5499",352033],["5163",317647.6],["5153",293813.53],["5168",251010.4],["5223",240000],["5156",198579.57],["5151",157248.11],["5162",133810.74],["5219",80000],["5364",79961],["5194",70628],["5175",62448.6],["5166",53991],["5123",49071],["5167",48208],["5134",47908.62],["5179",46006.2],["5492",37000],["5321",35618],["5221",32480],["5164",31960],["5042",22203.5],["5136",21055],["5038",18258],["5173",12593],["5161",7514],["5329",6000],["5182",-4000],["5041",3872.11],["5122",2000],["5213",2000],["5019",1795],["5132",1316],["5039",495]],"economic_expenditure_total_czk":58343341.96,"economic_financing":[["8117",40000000],["8118",-30000000],["8115",-13994682.81],["8901",88790]],"economic_financing_total_czk":-3905892.81,"economic_revenue":[["1211",17714313.67],["1333",9671124.31],["1121",9478013.07],["1111",6609024.52],["1511",5561705.67],["2132",2617200.96],["1113",1253337.02],["1122",1202670],["2133",1028368.94],["1345",981959],["4116",926994.6],["2111",780442.81],["1112",617913.97],["2141",485331.75],["4112",462000],["2119",409575.24],["2131",372645.79],["1386",345304.09],["4213",336000],["3121",254100],["3111",242000],["2322",229166],["2324",141380],["1387",135345.62],["4111",130000],["4122",106700],["1341",48103],["1334",38179.5],["2310",25000],["1361",12950],["1342",12050],["3113",10000],["2321",5000],["1381",2796.02],["2139",1759.34],["2329",500],["1343",229],["1382",50.88]],"economic_revenue_total_czk":62249234.77,"purpose_expenditure":[["3113",16221850.58],["6171",6826469.29],["3636",6743885.36],["3745",6333435.86],["5512",3645161.23],["6112",2836711.07],["3315",2159763.13],["3722",1755860.58],["6399",1681291.17],["2321",1464504.14],["2219",1439276.2],["3612",1251265.54],["3399",1023030.25],["3429",754385],["3631",698568.97],["3635",529980],["3412",495718.67],["3726",326933.76],["3725",326572.96],["6320",290043],["3639",276538.2],["3330",200000],["3613",200000],["3314",108273.09],["6114",95750.95],["2212",93793.08],["3721",84429.79],["3419",80000],["6402",79961],["4359",74121],["3632",58810.21],["1014",49999],["4341",40000],["6310",27604.6],["4356",20200],["2310",16302.53],["3341",13068.25],["3326",11797.5],["6115",7260],["3633",726]],"purpose_expenditure_total_czk":58343341.96}},"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."}}}}