{"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:00275921","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275921","name":"Obec Modřišice","short_name":"Modřišice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577324},"amounts":{"revenue_approved":9829000,"revenue_adjusted":10766760,"revenue_actual":10428895.33,"expense_approved":9829000,"expense_adjusted":7770630,"expense_actual":4530142.94,"tax_revenue":8471215.47,"nontax_revenue":1800179.86,"capital_revenue":19000,"transfer_revenue":138500,"current_expense":4319142.94,"capital_expense":211000,"budget_balance":5898752.39,"cash_current":34960922.19,"cash_previous":29062169.8},"ratios":{"revenue_execution":0.96861965,"expense_execution":0.58298271,"balance_to_revenue":0.56561622,"cash_to_expense":7.71739935,"cash_yoy":0.20297013,"capital_expense_share":0.0465769,"transfer_revenue_share":0.01328041},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275921/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275921"},"seo":{"slug":"modrisice","path":"/cz/municipalities/modrisice/"},"population":{"value":428,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9829000,"expenditure_czk":9829000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":10766760,"expenditure_czk":7770630,"financing_czk":-2996130,"balance_czk":2996130},{"stage":"actual","revenue_czk":10428895.33,"expenditure_czk":4530142.94,"financing_czk":-5898752.39,"balance_czk":5898752.39}],"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",3842483],["5169",1552000],["5171",1229000],["5023",910000],["5011",400000],["5365",250000],["5154",240000],["5137",220000],["5021",136000],["5163",130000],["5194",125000],["5032",120000],["5031",110000],["5903",98000],["5323",88600],["5153",80000],["5139",74000],["5362",40000],["5364",31917],["5151",30000],["5162",30000],["5164",25000],["5175",20000],["5321",20000],["5167",10000],["5173",10000],["5038",2000],["5161",2000],["5179",2000],["5136",1000]],"economic_expenditure_total_czk":9829000,"economic_revenue":[["1211",4000000],["1121",1700000],["1111",1100000],["2111",735000],["2141",700000],["1511",570000],["1113",260000],["1122",250000],["2132",116000],["4112",105000],["1112",80000],["2324",80000],["4111",40000],["1386",35000],["2329",29000],["1387",15000],["1341",5000],["2112",5000],["1361",3000],["2131",1000]],"economic_revenue_total_czk":9829000,"purpose_expenditure":[["3639",2225483],["2212",2100000],["2310",1000000],["6112",990000],["6171",900000],["3722",700000],["2219",500000],["6399",250000],["3399",210000],["3631",200000],["3745",197000],["6320",120000],["2321",100000],["5213",98000],["2292",88600],["5512",70000],["6402",31917],["3421",20000],["3419",10000],["6310",10000],["3314",5000],["3900",3000]],"purpose_expenditure_total_czk":9829000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1575000],["6121",1543483],["5171",1230000],["5023",910000],["5011",401000],["5365",268380],["5154",244000],["5137",192000],["5021",161000],["5139",141200],["5163",130000],["5032",120000],["5031",110000],["5194",105000],["5903",98000],["5153",90000],["5323",88600],["5321",86750],["5164",43000],["5362",40000],["5175",35000],["5364",31917],["5151",30000],["5162",30000],["6130",20000],["5499",18000],["5173",11000],["5167",10000],["5161",2300],["5038",2000],["5179",2000],["5136",1000]],"economic_expenditure_total_czk":7770630,"economic_financing":[["8115",-2996130]],"economic_financing_total_czk":-2996130,"economic_revenue":[["1211",4000000],["1121",2000000],["1111",1340000],["2111",735000],["2141",735000],["1511",655000],["1122",268380],["1113",264000],["2324",174380],["1112",130000],["2132",120000],["4112",106000],["1386",75000],["2329",64000],["4111",32500],["1387",29000],["3111",19000],["1361",7000],["1341",5000],["2112",5000],["1381",1000],["2131",1000],["1382",500]],"economic_revenue_total_czk":10766760,"purpose_expenditure":[["3639",2269483],["2310",1000000],["6112",990000],["6171",949000],["3722",700000],["2212",300000],["6399",268380],["3399",207000],["3631",200000],["3745",197000],["6320",120000],["5512",101000],["2321",100000],["5213",98000],["2292",88600],["4349",66750],["6114",32500],["6402",31917],["3421",20000],["3419",10000],["6310",10000],["3900",6000],["3314",5000]],"purpose_expenditure_total_czk":7770630},"actual":{"economic_expenditure":[["5169",1025952.56],["5023",888667],["5171",493658.57],["5011",400164],["5365",268380],["6121",193500],["5154",152708.54],["5021",119402],["5032",114899],["5031",105869],["5163",105345.19],["5194",91413.92],["5323",88600],["5139",88119.9],["5321",81200],["5153",69954],["5362",37400],["5164",34014],["5137",33298],["5364",31917],["5175",31677],["5499",18000],["6130",17500],["5151",12810],["5162",12018.46],["5173",7406],["5167",2800],["5038",1620],["5161",756.8],["5179",648],["5136",444]],"economic_expenditure_total_czk":4530142.94,"economic_financing":[["8118",-6000000],["8115",101247.61]],"economic_financing_total_czk":-5898752.39,"economic_revenue":[["1211",3720630.56],["1121",1988811.91],["1111",1336185.82],["2141",732143.76],["2111",718897],["1511",652500.29],["1122",268380],["1113",263158.94],["2324",169337.1],["1112",129693.18],["2132",119300],["4112",106000],["1386",72440.75],["2329",57768],["4111",32500],["1387",28402.48],["3111",19000],["1361",6300],["1341",4075],["2112",2160],["1381",599.64],["2131",574],["1382",36.9]],"economic_revenue_total_czk":10428895.33,"purpose_expenditure":[["6112",968397],["6171",812899.42],["3639",592888.13],["3722",582590.31],["2310",367791.06],["6399",268380],["2212",196376.5],["3399",185045.92],["6320",98774],["5512",91213],["2292",88600],["4349",66750],["3745",66583.75],["3631",61920.66],["6402",31917],["6114",21445],["3421",15000],["6310",6571.19],["3314",4000],["3900",3000]],"purpose_expenditure_total_czk":4530142.94}},"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."}}}}