{"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:00266493","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266493","name":"Obec Modlany","short_name":"Modlany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Teplice","municipality_code":567710},"amounts":{"revenue_approved":53796516,"revenue_adjusted":53796516,"revenue_actual":51057543.78,"expense_approved":57463545,"expense_adjusted":62283202.81,"expense_actual":58563541.6,"tax_revenue":40661119.11,"nontax_revenue":3159625.5,"capital_revenue":0,"transfer_revenue":7236799.17,"current_expense":24666018.29,"capital_expense":33897523.31,"budget_balance":-7505997.82,"cash_current":67726338.18,"cash_previous":84946647.72},"ratios":{"revenue_execution":0.94908644,"expense_execution":0.94027826,"balance_to_revenue":-0.14701055,"cash_to_expense":1.15645906,"cash_yoy":-0.20271912,"capital_expense_share":0.57881614,"transfer_revenue_share":0.1417381},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266493/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266493"},"seo":{"slug":"modlany","path":"/cz/municipalities/modlany/"},"population":{"value":1170,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":53796516,"expenditure_czk":57463545,"financing_czk":3667029,"balance_czk":-3667029},{"stage":"revised","revenue_czk":53796516,"expenditure_czk":62283202.81,"financing_czk":8486686.81,"balance_czk":-8486686.81},{"stage":"actual","revenue_czk":51057543.78,"expenditure_czk":58563541.6,"financing_czk":7505997.82,"balance_czk":-7505997.82}],"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",30643191],["5169",8447255],["5139",2884645],["5011",2744334],["5023",2200000],["5222",1895094],["5331",1740000],["5031",1391164],["5171",1240303],["5321",1200000],["5492",773760],["5032",605045],["5021",254850],["5156",210927],["5137",209205],["5154",192634],["5167",180100],["5163",174715],["5168",174222],["5162",117000],["5173",50000],["5164",34066],["5151",28506],["5161",20200],["5903",20000],["5499",16200],["5038",12400],["5192",3282],["5136",447]],"economic_expenditure_total_czk":57463545,"economic_financing":[["8117",3667029]],"economic_financing_total_czk":3667029,"economic_revenue":[["1333",14057039],["4216",14034247],["1211",10421520],["1121",5307640],["1111",3945510],["2141",2600000],["1511",907700],["1113",671240],["2132",550000],["4112",392300],["1112",318320],["2111",240000],["2324",210000],["1361",40000],["2131",40000],["2212",25000],["2139",20000],["1341",16000]],"economic_revenue_total_czk":53796516,"purpose_expenditure":[["3613",16410308],["3399",6086411],["2219",4130283],["3639",3664392],["6112",3419013],["6171",3098197],["3745",3073226],["3722",2424819],["3412",2174795],["3429",1895094],["3723",1758167],["3111",1740000],["2339",1551725],["5311",1200000],["3319",1060287],["3612",924789],["3631",591936],["5512",529614],["3900",412000],["3421",275349],["3349",168834],["3632",168336],["6320",160763],["3721",130858],["1014",95000],["6114",90000],["3314",82603],["2399",63464],["2333",60000],["5213",20000],["6409",3282]],"purpose_expenditure_total_czk":57463545},"revised":{"economic_expenditure":[["6121",33643191],["5169",8447255],["5139",2884645],["5011",2744334],["5171",2240303],["5023",2200000],["5222",1895094],["5331",1740000],["5031",1391164],["5321",1200000],["5492",773760],["5032",605045],["6130",500000],["5336",316657.81],["5021",254850],["5156",210927],["5137",209205],["5154",195634],["5167",180100],["5163",174715],["5168",174222],["5162",117000],["5173",50000],["5164",34066],["5151",28506],["5161",20200],["5903",20000],["5499",16200],["5038",12400],["5192",3282],["5136",447]],"economic_expenditure_total_czk":62283202.81,"economic_financing":[["8117",3667029],["8901",3319657.81],["8115",1500000]],"economic_financing_total_czk":8486686.81,"economic_revenue":[["1333",14057039],["4216",14034247],["1211",10421520],["1121",5307640],["1111",3945510],["2141",2600000],["1511",907700],["1113",671240],["2132",550000],["4112",392300],["1112",318320],["2111",240000],["2324",210000],["1361",40000],["2131",40000],["2212",25000],["2139",20000],["1341",16000]],"economic_revenue_total_czk":53796516,"purpose_expenditure":[["3613",16410308],["6171",6098197],["3399",6086411],["2219",5130283],["3639",4164392],["6112",3419013],["3745",3073226],["3722",2424819],["3412",2174795],["3111",2059657.81],["3429",1895094],["3723",1758167],["2339",1551725],["5311",1200000],["3319",1060287],["3612",924789],["3631",591936],["5512",529614],["3900",412000],["3421",275349],["3349",168834],["3632",168336],["6320",160763],["3721",130858],["1014",95000],["6114",90000],["3314",82603],["2399",63464],["2333",60000],["5213",20000],["6409",3282]],"purpose_expenditure_total_czk":62283202.81},"actual":{"economic_expenditure":[["6121",32109983.25],["5169",6328955.71],["5011",2742695],["5023",2234524],["5171",2058990.65],["5222",1623840],["5031",1249261],["5331",1165265],["6130",941422],["5154",938811.4],["6122",826118.06],["5137",745251.13],["5321",723333],["5492",712677],["5139",655430.43],["5164",565802.71],["5021",543011],["5032",479276],["5163",336903.93],["5336",316657.81],["5168",205635.04],["5151",191154],["5156",151876.53],["5162",140702.18],["5194",88544.54],["5167",85856.9],["5172",73778.74],["5175",60529.91],["5499",53473],["5166",45738],["5136",43298],["5161",21372],["6321",20000],["5173",18545],["5364",14305],["5229",13555.28],["5038",12479],["5363",10000],["5362",6840],["5329",5720],["5192",1000],["5909",858],["5153",71.4]],"economic_expenditure_total_czk":58563541.6,"economic_financing":[["8115",17505997.82],["8118",-10000000]],"economic_financing_total_czk":7505997.82,"economic_revenue":[["1333",17185583.08],["1211",10419760.45],["1121",5581521.28],["4213",5502741.36],["1111",3925480.6],["1511",2103086.15],["2141",1577422.6],["1113",737518.2],["2132",664040],["4216",600000],["4112",392300],["2324",365221.4],["1112",363770.39],["4116",319257.81],["2111",275761],["1386",203341.6],["4222",200000],["4122",190000],["2451",95000],["1387",79696.01],["2131",73503],["2139",39225],["4111",32500],["1361",29401.18],["2322",28000],["2119",22667],["1341",15366],["1334",14991.4],["2212",10400],["2229",8385.5],["1381",1602.77]],"economic_revenue_total_czk":51057543.78,"purpose_expenditure":[["3613",26244702.43],["6171",10095050.6],["6112",2994284.89],["3745",2709736.65],["3722",2097312.54],["2219",1823256.52],["3723",1761250.96],["3429",1623840],["3111",1482712.61],["3639",1251565.09],["3319",960861.69],["5311",726734.31],["5512",670934.22],["3399",569053.92],["3631",487445.85],["3412",472364.72],["2339",436041],["3900",353067],["3421",340779.95],["6320",331145],["3632",229784],["3612",194641.32],["2221",164582.86],["3349",154488.5],["1014",124732],["3314",104710.75],["3721",95774.89],["6114",21985],["6402",14305],["6409",11000],["2399",7500],["3311",5217],["6310",2680.33]],"purpose_expenditure_total_czk":58563541.6}},"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."}}}}