{"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:00640158","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00640158","name":"OBEC MODLETICE","short_name":"MODLETICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":598267},"amounts":{"revenue_approved":55122000,"revenue_adjusted":65704627.27,"revenue_actual":65239736.17,"expense_approved":90177000,"expense_adjusted":104858959.4,"expense_actual":47742884.94,"tax_revenue":52809000.79,"nontax_revenue":9541755.11,"capital_revenue":0,"transfer_revenue":2888980.27,"current_expense":25299937.91,"capital_expense":22442947.03,"budget_balance":17496851.23,"cash_current":56658855.95,"cash_previous":39162004.72},"ratios":{"revenue_execution":0.99292453,"expense_execution":0.45530573,"balance_to_revenue":0.26819316,"cash_to_expense":1.18674973,"cash_yoy":0.4467813,"capital_expense_share":0.47007941,"transfer_revenue_share":0.04428253},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00640158/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00640158"},"seo":{"slug":"modletice","path":"/cz/municipalities/modletice/"},"population":{"value":604,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":55122000,"expenditure_czk":90177000,"financing_czk":35055000,"balance_czk":-35055000},{"stage":"revised","revenue_czk":65704627.27,"expenditure_czk":104858959.4,"financing_czk":39154332.13,"balance_czk":-39154332.13},{"stage":"actual","revenue_czk":65239736.17,"expenditure_czk":47742884.94,"financing_czk":-17496851.23,"balance_czk":17496851.23}],"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",50457500],["6121",30730000],["5011",3459000],["5023",2515000],["5321",1070500],["5179",1000000],["5171",559000],["5139",130000],["5163",100000],["5362",100000],["6130",50000],["5229",5000],["5164",1000]],"economic_expenditure_total_czk":90177000,"economic_financing":[["8115",35055000]],"economic_financing_total_czk":35055000,"economic_revenue":[["1511",31000000],["1211",6325000],["2111",5358000],["1111",4622000],["1121",3221000],["2324",3000000],["4121",500000],["1113",408000],["2132",252000],["4112",152000],["4111",80000],["1386",70000],["1381",45000],["1387",43000],["1341",28000],["2131",10000],["1361",5000],["1342",3000]],"economic_revenue_total_czk":55122000,"purpose_expenditure":[["3412",30100000],["3113",18820000],["2321",9087000],["2221",4500000],["3639",4200000],["2212",3950000],["6171",3459000],["2310",3363000],["6112",2515000],["3745",1630000],["5212",1000000],["5311",1000000],["3111",760000],["3631",700000],["2219",615000],["3635",540000],["3613",500000],["5512",465000],["3722",400000],["3723",400000],["3511",391000],["3612",250000],["3729",250000],["2334",240000],["3399",160000],["3316",130000],["3633",100000],["6320",100000],["6399",100000],["6409",70500],["2341",59000],["2223",50000],["2333",50000],["3726",50000],["3900",50000],["2419",25000],["3322",15000],["3421",15000],["3632",15000],["6310",10500],["3419",10000],["2229",5000],["3721",5000],["3751",5000],["4351",5000],["4359",5000],["5213",5000],["2339",1000],["3739",1000]],"purpose_expenditure_total_czk":90177000},"revised":{"economic_expenditure":[["6121",58979000],["5169",24450500],["5331",3600000],["5171",2588369],["5023",2105000],["5154",1485000],["5011",1347631],["5151",1307000],["6122",1115000],["5179",1005000],["5321",860500],["5336",681959.4],["5139",624000],["5031",616000],["6119",566000],["5492",455000],["6125",351000],["5032",337000],["5021",336000],["5166",296000],["5362",260500],["5153",239000],["5229",181000],["5168",170000],["5137",154000],["5163",141500],["5156",133000],["5164",105000],["5175",98000],["5162",91000],["6130",50000],["5173",35000],["5167",28000],["5132",23000],["5042",20000],["5038",7000],["5136",7000],["5161",6000],["5194",4000]],"economic_expenditure_total_czk":104858959.4,"economic_financing":[["8115",39154332.13]],"economic_financing_total_czk":39154332.13,"economic_revenue":[["1511",37800000],["1211",6261000],["2111",5958000],["1111",4436000],["2324",3451000],["1121",3332460],["4121",1259500],["4116",871044.21],["4216",591083.06],["1113",441000],["2132",393000],["1122",267540],["1112",218000],["4112",150300],["1386",125000],["1387",48000],["4111",40700],["1341",25000],["2322",15000],["1381",14900],["1361",5000],["1342",1000],["1382",100]],"economic_revenue_total_czk":65704627.27,"purpose_expenditure":[["3412",29420000],["2321",23087000],["3113",12061959.4],["2310",10470000],["2221",4500000],["6171",3648000],["2212",3237000],["3639",3180000],["6112",2542000],["3745",1924000],["5311",1087000],["5212",1000000],["3744",982000],["3635",770000],["5512",765000],["3613",700000],["3631",700000],["3111",697000],["2219",654000],["3722",543000],["3399",434000],["3723",400000],["3511",391000],["6399",255000],["3612",250000],["3729",250000],["3316",127000],["3633",100000],["6320",89000],["6409",75500],["2341",59000],["2333",50000],["3726",50000],["3900",50000],["2334",45000],["3322",42000],["2339",41000],["2223",32000],["2419",25000],["2229",23000],["6114",20000],["6310",15500],["3421",15000],["3632",15000],["3419",10000],["4359",6000],["3721",5000],["3751",5000],["4351",5000],["5213",5000],["3739",1000]],"purpose_expenditure_total_czk":104858959.4},"actual":{"economic_expenditure":[["6121",20480190.03],["5169",7743526.37],["5331",3600000],["5171",2393656.26],["5023",2104322],["5011",1346714],["5151",1306778.25],["6122",1114162.76],["5154",1104928.25],["5321",855510],["5336",681959.4],["5031",614608],["6119",561815],["5139",545594.78],["5492",453719.51],["5032",335833],["5021",334885],["6125",286779.24],["5166",281033],["5362",255892],["5153",231835.5],["5229",177200],["5168",152634.27],["5137",147220.78],["5163",135464.4],["5156",121593.14],["5164",103066],["5175",96101],["5162",90994.52],["5132",22134],["5173",18996],["5167",18169.9],["5136",6812],["5038",6671],["5161",4499],["5179",4336.58],["5194",3250]],"economic_expenditure_total_czk":47742884.94,"economic_financing":[["8115",-17496851.23]],"economic_financing_total_czk":-17496851.23,"economic_revenue":[["1511",37722241.77],["1211",6227443.68],["2111",5906244.88],["1111",4401942.78],["1121",3332460.9],["2324",3249142.5],["4121",1259500],["4116",871044.21],["4216",591083.06],["1113",440630.56],["2132",372107.73],["1122",267540],["1112",217249.56],["4112",150300],["1386",121412.59],["1387",47586.82],["1341",24841],["4111",17053],["2322",14260],["1361",4200],["1381",979.83],["1342",460],["1382",11.3]],"economic_revenue_total_czk":65239736.17,"purpose_expenditure":[["2321",13802288.9],["3113",11020546.3],["6171",3446353.02],["2310",3177640.07],["2221",3158574],["6112",2524097],["3745",1907092.26],["5311",1086336],["3744",980993.46],["3412",752136],["3635",725165],["3613",674971.01],["5512",650169.03],["2219",555151.19],["3722",541573.67],["3399",430151.1],["3723",375252.98],["2212",289390.64],["3111",288980.36],["6399",253865],["3631",241289.92],["3511",237757.66],["3729",133987],["6320",88894],["6409",70518.58],["3316",60797],["3612",53711.49],["3726",43802],["3322",42000],["2339",40000],["2229",22760.1],["2223",17883.8],["6114",17053],["3639",13125],["6310",11378.4],["4359",6000],["4351",1200]],"purpose_expenditure_total_czk":47742884.94}},"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."}}}}