{"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:00233200","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233200","name":"Obec Drahelčice","short_name":"Drahelčice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":531146},"amounts":{"revenue_approved":30810000,"revenue_adjusted":41844176.77,"revenue_actual":41604387.14,"expense_approved":40917000,"expense_adjusted":49383377.3,"expense_actual":49041587.26,"tax_revenue":34493602.51,"nontax_revenue":2543307.86,"capital_revenue":1120000,"transfer_revenue":3447476.77,"current_expense":28631707.69,"capital_expense":20409879.57,"budget_balance":-7437200.12,"cash_current":21624039.09,"cash_previous":27991979.21},"ratios":{"revenue_execution":0.99426946,"expense_execution":0.99307884,"balance_to_revenue":-0.17876,"cash_to_expense":0.44093269,"cash_yoy":-0.2274916,"capital_expense_share":0.41617494,"transfer_revenue_share":0.0828633},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233200/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233200"},"seo":{"slug":"drahelcice","path":"/cz/municipalities/drahelcice/"},"population":{"value":1670,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30810000,"expenditure_czk":40917000,"financing_czk":10107000,"balance_czk":-10107000},{"stage":"revised","revenue_czk":41844176.77,"expenditure_czk":49383377.3,"financing_czk":7539200.53,"balance_czk":-7539200.53},{"stage":"actual","revenue_czk":41604387.14,"expenditure_czk":49041587.26,"financing_czk":7437200.12,"balance_czk":-7437200.12}],"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",12110000],["6349",5953000],["5164",4010000],["5169",3783000],["5011",2500000],["5333",1800000],["5023",1650000],["5031",986000],["5166",965000],["6122",950000],["5171",794000],["5154",780000],["5137",614500],["5139",572000],["5021",503000],["5141",410000],["5032",352000],["5365",302000],["5192",250000],["5222",245000],["5153",210000],["5323",200000],["5163",173000],["5660",150000],["5168",140000],["5175",81000],["5194",70000],["5329",69000],["5156",60000],["5167",40000],["5132",31000],["5162",25000],["5179",25000],["5901",25000],["5172",20000],["5136",13000],["5038",11000],["5229",10000],["5173",9000],["5161",8000],["5041",7000],["5165",5500],["5151",5000]],"economic_expenditure_total_czk":40917000,"economic_financing":[["8115",32215600],["8118",-20000000],["8124",-2108600]],"economic_financing_total_czk":10107000,"economic_revenue":[["1211",12712700],["1121",7000000],["1111",4000000],["1511",1500000],["1345",1200000],["1113",1100000],["2141",500000],["2324",499000],["2111",440000],["1381",350000],["1112",300000],["1122",300000],["4112",292300],["3113",192000],["4213",130000],["2132",100000],["2321",70000],["1341",40000],["4111",40000],["1361",20000],["1334",10000],["2131",8000],["1343",5000],["2112",1000]],"economic_revenue_total_czk":30810000,"purpose_expenditure":[["3113",14000000],["3111",9400000],["3639",3000000],["6171",2700000],["6112",2000000],["3722",1600000],["2223",1500000],["5512",1100000],["3723",1000000],["3631",650000],["3399",600000],["3326",500000],["3412",450000],["3745",400000],["6399",300000],["4359",250000],["2292",200000],["3419",200000],["3611",150000],["6320",150000],["2212",100000],["2219",100000],["3421",100000],["3635",100000],["3721",100000],["1031",50000],["3314",50000],["3341",40000],["6115",40000],["1014",30000],["5213",25000],["3319",10000],["3749",8000],["6310",8000],["2310",5000],["3632",1000]],"purpose_expenditure_total_czk":40917000},"revised":{"economic_expenditure":[["6121",13230000],["5164",6010000],["6349",5953000],["5169",4357000],["6122",3655000],["5011",2885000],["5333",1800000],["5023",1700000],["5031",1086000],["5166",965000],["5171",961000],["5154",780000],["5137",754500],["5336",698377.3],["5139",672000],["5141",600000],["5021",531500],["5032",372000],["5163",313000],["5323",257000],["5365",252000],["5222",245000],["5168",225000],["5153",210000],["5192",190000],["5660",150000],["5175",77000],["5194",70000],["5329",69000],["5156",60000],["5167",40000],["5132",31000],["5162",25000],["5179",25000],["5901",25000],["5172",20000],["5811",15500],["5136",13000],["5038",11000],["5151",10000],["5229",10000],["5173",9000],["5161",8000],["5041",7000],["5165",5500]],"economic_expenditure_total_czk":49383377.3,"economic_financing":[["8117",74500000],["8118",-54500000],["8115",-13530059.47],["8123",3292152],["8124",-2222892]],"economic_financing_total_czk":7539200.53,"economic_revenue":[["1211",14912700],["1121",8100000],["1111",5450000],["4216",2425613.47],["1511",2196000],["1345",1650000],["1113",1100000],["2324",701000],["4116",698377.3],["3121",680000],["2111",600000],["2141",523000],["1112",500000],["2212",400000],["1386",350000],["3113",350000],["4112",292300],["1122",250000],["2321",195000],["2132",140000],["3122",110000],["1387",100000],["1341",45000],["4111",31186],["1361",20000],["1334",10000],["2131",8000],["1343",5000],["2112",1000]],"economic_revenue_total_czk":41844176.77,"purpose_expenditure":[["3113",21565000],["3111",6988377.3],["6171",3270000],["3639",2950000],["6112",2120000],["3722",2058000],["2212",1920000],["2223",1890000],["5512",1250000],["3723",1211000],["3399",710000],["3631",687000],["3745",532000],["3412",450000],["2292",257000],["6399",250000],["3419",200000],["4359",190000],["3611",150000],["3421",140000],["3635",100000],["6320",90000],["3721",70000],["3341",60000],["1031",55000],["3314",50000],["1014",35000],["6114",32500],["2219",25000],["5213",25000],["3632",16500],["2310",10000],["3319",10000],["3749",8000],["6310",8000]],"purpose_expenditure_total_czk":49383377.3},"actual":{"economic_expenditure":[["6121",11200368.58],["5164",5874397.46],["6349",5700000],["5169",4349526.13],["6122",3509510.99],["5011",3195399],["5171",2938687.25],["5333",1900000],["5023",1679064],["5154",1050897.84],["5031",1045680],["5141",897077.51],["5137",841701.78],["5336",698377.3],["5166",675285.59],["5139",623348.17],["5032",442275.6],["5021",428189],["5168",254185.45],["5365",249060],["5222",245000],["5323",243065],["5192",184560],["5153",170532.65],["5163",119428.83],["5194",104096.1],["5175",99409.93],["5167",63490.33],["5156",62624],["5179",38797.42],["5162",31136.86],["5173",17875],["5132",17470],["5038",17210],["5811",15904],["5041",11231.49],["5212",10000],["5229",9600],["5329",8000],["5151",7579],["5136",6512],["5165",2647],["5161",2386]],"economic_expenditure_total_czk":49041587.26,"economic_financing":[["8117",74500000],["8118",-54500000],["8115",-13632059.88],["8123",3292152],["8124",-2222892]],"economic_financing_total_czk":7437200.12,"economic_revenue":[["1211",14907493],["1121",8009648.83],["1111",5432569.93],["4216",2425613.47],["1511",2195754.03],["1345",1641340],["1113",1056255.92],["2324",700398.5],["4116",698377.3],["3121",660000],["2111",559148.28],["2141",522875],["1112",521594.33],["2212",394880.08],["3113",350000],["4112",292300],["1386",291670.03],["1122",249060],["2321",215651],["2132",144200],["1387",114336.58],["3122",110000],["1341",43884],["4111",31186],["1361",18130],["1343",9730],["2131",6155],["1381",2135.86]],"economic_revenue_total_czk":41604387.14,"purpose_expenditure":[["3113",21562989.84],["3111",6985066.65],["6171",3268076.73],["3639",2949347.39],["6112",2111767],["3722",2057528.98],["2212",1912413.22],["2223",1888687.55],["5512",1241026.52],["3723",1210158.03],["3399",709809.07],["3631",686701.1],["3745",531687.3],["3412",445303.78],["6399",249060],["2292",243065],["3419",200000],["4359",184560],["3421",136885.17],["6320",87492.83],["3721",69729.45],["3341",55101.65],["1031",54208],["3314",48131],["1014",34400],["6114",31186],["3635",22990],["2219",21780],["3632",16417],["3319",10000],["3749",8000],["2310",7579],["6310",439]],"purpose_expenditure_total_czk":49041587.26}},"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."}}}}