{"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:00579963","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00579963","name":"Obec Modlíkov","short_name":"Modlíkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":569127},"amounts":{"revenue_approved":5664500,"revenue_adjusted":8249851.42,"revenue_actual":6860061.83,"expense_approved":4458000,"expense_adjusted":8149118,"expense_actual":5250135.42,"tax_revenue":4832587.11,"nontax_revenue":1236474.72,"capital_revenue":9700,"transfer_revenue":781300,"current_expense":4055550.92,"capital_expense":1194584.5,"budget_balance":1609926.41,"cash_current":15817873.64,"cash_previous":14651918.7},"ratios":{"revenue_execution":0.83153762,"expense_execution":0.64425812,"balance_to_revenue":0.23468103,"cash_to_expense":3.0128506,"cash_yoy":0.07957695,"capital_expense_share":0.22753404,"transfer_revenue_share":0.1138911},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00579963/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00579963"},"seo":{"slug":"modlikov","path":"/cz/municipalities/modlikov/"},"population":{"value":156,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5664500,"expenditure_czk":4458000,"financing_czk":-1206500,"balance_czk":1206500},{"stage":"revised","revenue_czk":8249851.42,"expenditure_czk":8149118,"financing_czk":-100733.42,"balance_czk":100733.42},{"stage":"actual","revenue_czk":6860061.83,"expenditure_czk":5250135.42,"financing_czk":-1609926.41,"balance_czk":1609926.41}],"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",2142500],["5169",793341],["5023",320000],["5154",300000],["5021",192000],["5139",174000],["5011",170000],["5163",155000],["5153",61000],["5032",33000],["5031",32000],["5168",30000],["5162",24000],["5192",17000],["5173",6000],["5194",3000],["5136",2000],["5811",2000],["5161",1000],["5329",159]],"economic_expenditure_total_czk":4458000,"economic_financing":[["8115",-636500],["8124",-570000]],"economic_financing_total_czk":-1206500,"economic_revenue":[["1211",1500000],["1121",1000000],["1122",600000],["2131",505000],["4222",500000],["1111",420000],["1511",300000],["2111",203600],["2132",101000],["1113",100000],["2141",100000],["4112",71800],["1345",65000],["2310",60000],["4122",50000],["1112",37000],["1381",15000],["1386",15000],["1387",11000],["2139",5000],["1341",3100],["1361",2000]],"economic_revenue_total_czk":5664500,"purpose_expenditure":[["3745",1000000],["2310",800000],["2141",585000],["6171",420000],["6112",350000],["2321",300000],["3633",300000],["3722",130000],["3612",100000],["6310",100000],["3723",80000],["3392",60000],["2212",50000],["3725",50000],["3412",40000],["3631",40000],["3421",15000],["3721",10000],["5512",10000],["3312",6000],["3399",5000],["2292",2000],["3314",2000],["3319",2000],["3326",1000]],"purpose_expenditure_total_czk":4458000},"revised":{"economic_expenditure":[["6121",2366500],["5365",1156270],["5154",833600],["5139",828139],["5169",794641],["6123",601500],["5023",377500],["5021",238393],["5011",171500],["5137",97397],["5153",93000],["5222",74000],["6122",66000],["5171",63000],["5141",61000],["5032",55000],["5163",51200],["5031",42300],["5168",42000],["5364",27518],["5156",22900],["5038",21000],["5162",16000],["5019",13411.76],["5175",12000],["5229",5000],["5039",4730.24],["5173",3446],["5194",3000],["5136",2000],["5811",2000],["5161",1000],["5192",1000],["5339",1000],["5329",162],["5909",10]],"economic_expenditure_total_czk":8149118,"economic_financing":[["8124",-570000],["8115",469266.58]],"economic_financing_total_czk":-100733.42,"economic_revenue":[["1211",1620000],["1122",1600000],["1121",1000000],["1111",585000],["2131",509219],["2141",500000],["4222",500000],["1511",400000],["4213",400000],["2111",287200],["2324",147000],["2132",123400],["1113",115000],["4112",71800],["1345",68790],["2119",57139.83],["4122",57000],["1112",56000],["1386",37000],["4111",32500],["2310",26000],["1381",15000],["1387",14000],["3111",9700],["1361",7000],["2139",5000],["1341",3100],["2329",3000],["1382",2.59]],"economic_revenue_total_czk":8249851.42,"purpose_expenditure":[["3745",1300000],["6399",1143870],["6171",937500],["2321",886000],["2310",800000],["2141",585000],["3722",460000],["6409",450010],["6112",434000],["3633",300000],["3723",125000],["3392",109180],["3612",100000],["6310",100000],["3631",80000],["3725",58000],["2212",50000],["2219",50000],["3412",40000],["6402",27518],["3721",26000],["5512",19000],["6114",18640],["3421",15000],["3729",12400],["3312",10000],["3399",5000],["2292",2000],["3314",2000],["3319",2000],["3326",1000]],"purpose_expenditure_total_czk":8149118},"actual":{"economic_expenditure":[["5365",1156270],["5154",764891.02],["5169",705198.56],["6123",601188.5],["6121",567596],["5023",376158],["5011",170313],["5021",153353],["5139",101625.33],["5137",96818.44],["5153",91624.62],["5222",73650],["5171",62743],["5141",60557.09],["5032",49276],["5031",42238],["5168",41845.33],["6122",25800],["5156",22843],["5038",20016],["5364",13658],["5019",13349.76],["5175",11933],["5163",8239.2],["5162",6543.33],["5229",4986],["5039",4688.24],["5173",1051],["5339",1000],["5161",520],["5329",162]],"economic_expenditure_total_czk":5250135.42,"economic_financing":[["8118",-38846941.3],["8117",35600000],["8115",2105006.8],["8124",-578502.91],["8901",110511]],"economic_financing_total_czk":-1609926.41,"economic_revenue":[["1211",1582893.13],["1122",1143870],["1121",846969.87],["1111",583110.5],["2141",436464.5],["4213",400000],["1511",389686.44],["2111",237038.3],["2131",224661.5],["4222",220000],["2324",144221.23],["2132",117226.3],["1113",111996.16],["4112",71800],["1345",68790],["2119",57139.83],["4122",57000],["1112",55216.94],["4111",32500],["1386",30857.29],["2310",16753.06],["1387",12094.64],["3111",9700],["1361",4150],["2329",2970],["1341",2700],["1381",249.55],["1382",2.59]],"economic_revenue_total_czk":6860061.83,"purpose_expenditure":[["3745",1296717.32],["6399",1143870],["6171",701685.32],["6409",450000],["6112",425300.44],["2321",296141.5],["3722",163953.79],["2310",141129.16],["3723",122634.81],["3392",101881.54],["2141",99143.67],["6310",63607.29],["3631",53582.35],["3725",47995.83],["3721",22348.76],["6114",18640],["3412",17531.79],["2212",16130],["3421",15000],["6402",13658],["3729",12400],["5512",11931],["3312",8101.37],["3612",5751.48],["3399",1000]],"purpose_expenditure_total_czk":5250135.42}},"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."}}}}