{"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:00581763","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00581763","name":"Obec Modrá Hůrka","short_name":"Modrá Hůrka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"České Budějovice","municipality_code":598615},"amounts":{"revenue_approved":3418750,"revenue_adjusted":3949200,"revenue_actual":3947817.12,"expense_approved":3418750,"expense_adjusted":3707700.08,"expense_actual":3705208.23,"tax_revenue":2590977.06,"nontax_revenue":1205440.06,"capital_revenue":29100,"transfer_revenue":122300,"current_expense":2873081.1,"capital_expense":832127.13,"budget_balance":242608.89,"cash_current":1676786.93,"cash_previous":1434178.04},"ratios":{"revenue_execution":0.99964983,"expense_execution":0.99932793,"balance_to_revenue":0.06145393,"cash_to_expense":0.45254864,"cash_yoy":0.16916232,"capital_expense_share":0.22458309,"transfer_revenue_share":0.03097915},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00581763/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00581763"},"seo":{"slug":"modra-hurka","path":"/cz/municipalities/modra-hurka/"},"population":{"value":99,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3418750,"expenditure_czk":3418750,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":3949200,"expenditure_czk":3707700.08,"financing_czk":-241499.92,"balance_czk":241499.92},{"stage":"actual","revenue_czk":3947817.12,"expenditure_czk":3705208.23,"financing_czk":-242608.89,"balance_czk":242608.89}],"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":[["5169",614400],["5171",598115.36],["5023",468000],["5154",368100],["6121",298300],["5139",293550],["5365",146000],["5168",104150],["5137",62800],["5164",58100],["5175",56600],["5173",52480.72],["5194",50800],["5032",42100],["5141",42000],["5364",31978.92],["5021",23700],["5151",16200],["5163",15500],["5156",15000],["5222",11500],["5162",10500],["5499",6700],["5321",4200],["5329",3965],["5019",3000],["5172",3000],["5903",3000],["6130",3000],["5179",2800],["5161",2400],["5132",2000],["5362",1500],["5167",1000],["5039",900],["5038",500],["5133",400],["5229",300],["5136",200],["5909",10]],"economic_expenditure_total_czk":3418750,"economic_revenue":[["1211",987100],["1121",648700],["1511",385600],["1111",344000],["2111",293800],["2132",221200],["1122",170200],["1113",84100],["2321",80000],["4112",71800],["1345",53400],["1112",22600],["1386",12500],["2119",10000],["1387",5700],["3111",5100],["2141",5000],["2131",4900],["1381",4800],["1341",3100],["1343",1850],["2133",1400],["2324",900],["1342",600],["1361",200],["2139",200]],"economic_revenue_total_czk":3418750,"purpose_expenditure":[["3612",761400],["6112",562580.72],["3399",322300],["3631",260800],["6171",229215],["2341",200000],["2212",154600],["3722",151650],["6399",146000],["2321",105300],["3745",94900],["5512",91415.36],["1031",79100],["6310",47500],["3421",32800],["6402",31978.92],["3326",29500],["3319",22900],["3632",16700],["2310",16200],["3727",15500],["6320",10500],["3613",9000],["3419",8400],["3639",6300],["3392",5000],["3314",4200],["5213",3000],["6409",10]],"purpose_expenditure_total_czk":3418750,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1035400],["6121",697400],["5023",484000],["5154",306500],["5171",170200],["6122",134900],["5365",131100],["5168",112400],["5139",89154],["5902",80000],["5021",70089],["5137",65000],["5173",53200],["5175",50628.16],["5163",46900],["5032",43600],["5364",31978.92],["5194",21300],["5151",18000],["5164",13800],["5162",13400],["5222",13000],["5499",7300],["5156",6800],["5329",5150],["5179",2600],["5492",2000],["5161",900],["5362",600],["5038",400]],"economic_expenditure_total_czk":3707700.08,"economic_financing":[["8115",-241499.92]],"economic_financing_total_czk":-241499.92,"economic_revenue":[["1211",1041600],["1121",557500],["2111",556800],["1111",377100],["1511",284300],["2132",231800],["2324",202000],["1122",131100],["2131",108700],["2321",80000],["1113",73800],["4112",71800],["1345",58500],["1112",36400],["4111",32500],["3111",29100],["2310",25000],["1386",20400],["4116",18000],["1387",8000],["1341",2700],["2133",1700],["1381",200],["1382",100],["2141",100]],"economic_revenue_total_czk":3949200,"purpose_expenditure":[["1031",749500],["3421",633700],["6112",580800],["6171",280150],["3745",269100],["3722",202200],["3612",168400],["3631",134300],["6399",131100],["5512",113900],["3399",90100],["3341",71100],["3639",55700],["6320",43600],["3412",36800],["3314",34300],["6402",31978.92],["3326",18300],["2310",18000],["6114",15571.16],["2212",12300],["3727",8100],["6310",3700],["3319",3000],["1014",2000]],"purpose_expenditure_total_czk":3707700.08},"actual":{"economic_expenditure":[["5169",1034959.09],["6121",697237.13],["5023",483984],["5154",306400],["5171",169977.4],["6122",134890],["5365",131040],["5168",112328.8],["5139",88606.08],["5902",80000],["5021",70089],["5137",64916.79],["5173",53102.4],["5175",50516.47],["5163",46805.3],["5032",43548],["5364",31978.92],["5194",21272],["5151",17982],["5164",13698.8],["5162",13374.44],["5222",13000],["5499",7275],["5156",6726.5],["5329",5150],["5179",2547.11],["5492",2000],["5161",830],["5362",573],["5038",400]],"economic_expenditure_total_czk":3705208.23,"economic_financing":[["8115",-242608.89]],"economic_financing_total_czk":-242608.89,"economic_revenue":[["1211",1041594.15],["1121",557408.66],["2111",556615],["1111",377053.09],["1511",284260.15],["2132",231698],["2324",201723.87],["1122",131040],["2131",108621],["2321",80000],["1113",73700.45],["4112",71800],["1345",58450],["1112",36338.09],["4111",32500],["3111",29100],["2310",25000],["1386",20308.45],["4116",18000],["1387",7959.64],["1341",2700],["2133",1700],["1381",163.72],["2141",82.19],["1382",0.66]],"economic_revenue_total_czk":3947817.12,"purpose_expenditure":[["1031",749422.21],["3421",633550.13],["6112",580634.4],["6171",279730.52],["3745",268766.53],["3722",202116.49],["3612",168292.1],["3631",134280],["6399",131040],["5512",113722.3],["3399",89852.95],["3341",71039.1],["3639",55700],["6320",43550.5],["3412",36651],["3314",34181.83],["6402",31978.92],["3326",18175],["2310",17982],["6114",15571.16],["2212",12233],["3727",8083.29],["6310",3654.8],["3319",3000],["1014",2000]],"purpose_expenditure_total_czk":3705208.23}},"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."}}}}