{"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:00282103","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00282103","name":"Město Modřice","short_name":"Modřice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":583391},"amounts":{"revenue_approved":225037900,"revenue_adjusted":241035300,"revenue_actual":230157085.72,"expense_approved":313364900,"expense_adjusted":235907300,"expense_actual":184543493.17,"tax_revenue":190468265.09,"nontax_revenue":31813979.24,"capital_revenue":650000,"transfer_revenue":7224841.39,"current_expense":127713215.65,"capital_expense":56830277.52,"budget_balance":45613592.55,"cash_current":196768953.06,"cash_previous":155632826.3},"ratios":{"revenue_execution":0.95486879,"expense_execution":0.78227123,"balance_to_revenue":0.19818461,"cash_to_expense":1.06624704,"cash_yoy":0.26431523,"capital_expense_share":0.30795059,"transfer_revenue_share":0.03139091},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00282103/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00282103"},"seo":{"slug":"modrice","path":"/cz/municipalities/modrice/"},"population":{"value":5668,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":225037900,"expenditure_czk":313364900,"financing_czk":88327000,"balance_czk":-88327000},{"stage":"revised","revenue_czk":241035300,"expenditure_czk":235907300,"financing_czk":-5128000,"balance_czk":5128000},{"stage":"actual","revenue_czk":230157085.72,"expenditure_czk":184543493.17,"financing_czk":-45613592.55,"balance_czk":45613592.55}],"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",125860000],["5011",36632000],["5169",34927500],["5171",17321000],["5331",14568000],["5031",9743000],["5154",7799000],["6123",7700000],["5222",6004900],["5153",4549000],["5023",4005000],["5032",3723000],["5139",3633500],["6111",3550000],["5137",2785000],["5141",2535000],["5021",2174000],["5168",2149000],["5499",2080000],["5362",2028500],["5492",2000000],["5151",1807000],["6119",1700000],["5323",1320300],["5167",957000],["5163",923000],["5213",800000],["5223",776000],["6130",770300],["6122",692000],["6125",620000],["5909",570000],["5156",565000],["5162",540000],["5194",529000],["5903",500000],["5134",470000],["5123",455000],["5132",435000],["5041",413000],["5161",403500],["5901",348000],["5136",325000],["5175",316000],["5155",250000],["5038",170000],["5229",164900],["5321",150000],["5131",133000],["5339",78000],["5173",75000],["5164",70800],["5122",50000],["5138",50000],["5221",30000],["5133",26000],["5329",22700],["5192",22000],["5172",19000],["5494",17000],["5195",15000],["5029",10000],["5493",6000],["5179",3000]],"economic_expenditure_total_czk":313364900,"economic_financing":[["8115",99597000],["8124",-11270000]],"economic_financing_total_czk":88327000,"economic_revenue":[["1511",63000000],["1211",56000000],["1121",28500000],["1111",26500000],["2132",18692000],["2324",6038000],["1387",5000000],["2111",4814000],["1113",3700000],["2141",3500000],["4112",2324000],["1112",1800000],["2212",1560000],["1386",1000000],["4121",1000000],["2131",285000],["2133",215000],["2321",215000],["1343",200000],["1361",200000],["2322",110000],["1334",100000],["1341",98000],["2119",80000],["2310",51000],["2139",20000],["1335",15000],["2449",9900],["2343",6000],["2329",5000]],"economic_revenue_total_czk":225037900,"purpose_expenditure":[["2219",52452700],["6171",35378900],["5311",29646000],["2321",23971000],["3113",22810000],["3412",20423000],["2212",16600000],["3745",16544500],["3631",13225000],["3722",10445000],["3639",9846100],["4350",9190000],["5512",6414500],["6112",5070000],["3419",4466000],["3421",4159200],["3111",3968000],["3612",3243000],["3399",2838500],["6310",2615000],["2292",2320300],["3314",2192000],["6399",2000000],["4349",1360100],["2229",1100000],["3725",1022000],["3632",969000],["3613",930000],["6320",820000],["2293",800000],["3744",720000],["3319",700000],["3749",665000],["3635",650000],["3349",610000],["5213",500000],["3429",483100],["3326",450000],["3231",445000],["4359",326000],["4351",150000],["3727",130000],["3341",121000],["3636",120000],["3729",105000],["2221",100000],["3519",80000],["3716",70000],["4334",40000],["3315",30000],["2310",20000],["3900",10000],["4329",10000],["4341",10000]],"purpose_expenditure_total_czk":313364900},"revised":{"economic_expenditure":[["6121",51875900],["5011",36562000],["5169",34419700],["5331",13928000],["5171",11602600],["5031",9543000],["6123",7850000],["5154",7806500],["5222",6120700],["5153",5161000],["5139",4135300],["5023",4005000],["5032",3923000],["5137",2896700],["5168",2714400],["5141",2535000],["5021",2416700],["6111",2400000],["5499",2080000],["5362",2035000],["5492",1993000],["5336",1957400],["5151",1860400],["5323",1320300],["6119",1200000],["6130",1197900],["5167",932000],["5163",923000],["5213",800000],["5223",776000],["5909",724500],["5166",700000],["6122",602000],["5156",565000],["5194",541600],["5162",536000],["5041",503500],["5903",500000],["6312",500000],["5175",494500],["5134",418000],["5161",359600],["5132",357000],["5136",312500],["5155",250000],["5038",170000],["5229",165600],["5164",154000],["5138",150000],["5131",140500],["5321",107700],["5364",90900],["5173",85000],["5339",78000],["5123",72400],["5901",67400],["5122",50000],["5042",46000],["5172",34900],["5221",30000],["5133",26000],["5329",22700],["5192",22000],["5494",17000],["5195",15000],["5493",11000],["5029",10000],["5366",3500],["5179",3000]],"economic_expenditure_total_czk":235907300,"economic_financing":[["8124",-11270000],["8115",6142000]],"economic_financing_total_czk":-5128000,"economic_revenue":[["1511",63000000],["1211",56000000],["1121",28500000],["1111",26024100],["2132",18689000],["2324",16671700],["1387",5000000],["2111",4835100],["1113",3700000],["2141",3500000],["4112",2324000],["4216",2031800],["4116",1986200],["1112",1800000],["2212",1560000],["1386",1000000],["4121",1000000],["3113",650000],["1334",500000],["1385",467000],["2131",285000],["2133",250000],["2321",211900],["1343",200000],["1361",200000],["4111",130000],["2322",110000],["1341",98000],["2119",80000],["4122",57900],["4171",54300],["2310",51000],["2139",20000],["1335",15000],["2449",9900],["1381",8900],["2343",6000],["2329",5000],["2229",3500]],"economic_revenue_total_czk":241035300,"purpose_expenditure":[["6171",32648900],["2219",26102700],["5311",21745000],["3412",19943000],["3745",15996500],["2321",13028000],["3631",12131500],["3113",11248400],["3722",10945000],["4350",9240000],["5512",6631500],["6112",5090000],["3111",4850500],["3419",4578800],["3639",3943700],["3612",3805000],["2212",3200000],["3399",2730500],["6310",2615000],["3421",2339200],["2292",2320300],["3314",2240000],["6399",2000000],["2229",1620000],["4349",1360100],["3636",1220000],["3613",1130000],["3725",1072000],["3749",1040000],["3632",969000],["6320",820000],["2293",800000],["3319",800000],["3744",720000],["3635",650000],["3231",642000],["3349",610000],["5213",500000],["3429",488100],["3326",450000],["4359",326000],["3315",226000],["6114",185000],["3341",132000],["3727",130000],["4351",107700],["3729",105000],["2221",100000],["6402",90900],["3519",80000],["3716",70000],["4334",40000],["2310",20000],["3900",10000],["4329",10000],["4341",10000]],"purpose_expenditure_total_czk":235907300},"actual":{"economic_expenditure":[["6121",44631922.16],["5011",32246267],["5169",19652384.57],["5331",13928000],["5031",8151253],["6123",7709323.5],["5222",6080192.4],["5154",5661274.08],["5171",5192431.59],["5153",3654021.96],["5023",3581260],["5032",3458617],["5141",2515173.13],["5168",2317588.17],["5139",2119333.06],["5336",1956755.39],["5137",1911238.95],["6111",1856841.8],["5021",1826361],["5499",1624240.88],["5323",1320291],["5151",1288254],["6130",1124900],["5492",1086754.6],["5362",954249],["6119",927913.06],["5223",776000],["5163",604362.76],["5909",600275],["5213",594509.27],["6122",579377],["5167",449862.19],["5041",440121.73],["5175",388608.4],["5156",376882.26],["5162",370845.69],["5134",275905.56],["5132",264125.52],["5166",236192],["5136",231930.24],["5194",212742.23],["5229",165460.72],["5155",147908.59],["5038",147327],["5161",146576],["5164",131703.32],["5321",107694],["5364",90835.73],["5339",75000],["5138",72951],["5131",69027],["5042",45683.55],["5123",40718.21],["5221",30000],["5329",22624],["5173",21268],["5172",15271.9],["5133",12079],["5493",11000],["5494",6000],["5366",3384],["5179",2400]],"economic_expenditure_total_czk":184543493.17,"economic_financing":[["8115",-41136126.76],["8124",-11253725.27],["8901",6776259.48]],"economic_financing_total_czk":-45613592.55,"economic_revenue":[["1511",64988712.83],["1211",56520450.94],["1121",30297240.04],["1111",25886928.4],["2132",18949438.2],["1387",4527463.96],["2111",4155587.56],["1113",4001511.44],["2141",3245963],["2324",2852191.43],["4112",2324000],["4216",2031750],["4116",1985921.39],["1112",1974221.73],["2212",1818540.09],["1386",1103420.84],["4121",668875],["3113",650000],["1385",466987.47],["1334",358358.09],["2131",304723],["2133",191012.8],["1361",138697.47],["4111",130000],["2119",113858.58],["1343",100754],["1341",94961],["2321",65479],["4122",57504],["2322",56490],["2310",35706.4],["4171",26791],["2449",9807],["1381",8556.88],["2329",5400],["2139",3420],["2229",3384],["2343",2978.18]],"economic_revenue_total_czk":230157085.72,"purpose_expenditure":[["6171",24517819.32],["5311",19160818.05],["2219",18323257.99],["3412",14896082.62],["3745",11783844.29],["2321",11757631.06],["3113",11109124.4],["3631",10081418.81],["3722",8864709.2],["4350",7219155.43],["5512",5891454.81],["3111",4850404.99],["3419",4518800],["6112",4283537.91],["3612",2667623.01],["6310",2579721.12],["3639",2509260.14],["3399",2138746.3],["2292",2032236],["2212",1890524.34],["3421",1835946.37],["3314",1784652.61],["3725",954828.94],["6399",934489],["4349",743638.6],["3319",705690.4],["3231",604270.2],["2293",594509.27],["3635",553908.06],["3749",553403.51],["6320",526961.2],["3349",476246.8],["3429",474592.4],["3326",450000],["2229",420904.01],["4359",326000],["3613",289316.44],["3636",236192],["3744",168795],["3315",135589],["6114",118268.3],["3727",115726.82],["3341",113770],["4351",107694],["6402",90835.73],["3632",47487.92],["4334",40000],["3519",25481],["2221",18125.8],["3900",10000],["4329",10000]],"purpose_expenditure_total_czk":184543493.17}},"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."}}}}