{"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:00233218","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233218","name":"Obec Drozdov","short_name":"Drozdov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531154},"amounts":{"revenue_approved":23107814,"revenue_adjusted":23997608,"revenue_actual":23525867.64,"expense_approved":24118814,"expense_adjusted":27289578,"expense_actual":20542939.86,"tax_revenue":17866431.72,"nontax_revenue":5415041.92,"capital_revenue":28440,"transfer_revenue":215954,"current_expense":12762074.61,"capital_expense":7780865.25,"budget_balance":2982927.78,"cash_current":23863925.54,"cash_previous":22500505.49},"ratios":{"revenue_execution":0.98034219,"expense_execution":0.75277602,"balance_to_revenue":0.12679353,"cash_to_expense":1.16166068,"cash_yoy":0.06059509,"capital_expense_share":0.37876104,"transfer_revenue_share":0.00917943},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233218/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233218"},"seo":{"slug":"drozdov","path":"/cz/municipalities/drozdov/"},"population":{"value":806,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":23107814,"expenditure_czk":24118814,"financing_czk":1011000,"balance_czk":-1011000},{"stage":"revised","revenue_czk":23997608,"expenditure_czk":27289578,"financing_czk":3291970,"balance_czk":-3291970},{"stage":"actual","revenue_czk":23525867.64,"expenditure_czk":20542939.86,"financing_czk":-2982927.78,"balance_czk":2982927.78}],"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",3998000],["5171",3022000],["6121",2766848],["6123",2500000],["5151",1623952],["6122",1500000],["5023",1369400],["6119",1000000],["5011",954274],["5154",768500],["5331",767500],["5901",518590],["5031",453800],["5137",375500],["5365",300000],["5021",272150],["5139",227800],["5032",212500],["5229",203500],["6130",200000],["5153",160600],["5329",150000],["5321",105000],["5163",99000],["5362",80000],["5168",73200],["5156",65700],["5175",50000],["5166",41000],["5141",40000],["5194",30000],["5164",25000],["5903",25000],["5162",20000],["5339",20000],["5173",16500],["5138",15000],["5132",12000],["5172",10000],["5134",9000],["5136",9000],["5161",8500],["5019",7000],["5167",5000],["5038",4000],["5133",3000],["5039",1000]],"economic_expenditure_total_czk":24118814,"economic_financing":[["8115",1427640],["8124",-416640]],"economic_financing_total_czk":1011000,"economic_revenue":[["1211",6590220],["4216",3400000],["2111",3147040],["1121",3147000],["1111",2496000],["1511",781200],["2141",690000],["1345",628800],["1113",620000],["2131",347499],["1122",300000],["4112",186000],["2132",182235],["2324",180000],["1112",141400],["2119",92120],["1386",85000],["1387",40000],["4111",32000],["1341",11300],["2112",5000],["1361",3000],["1334",1000],["2133",1000]],"economic_revenue_total_czk":23107814,"purpose_expenditure":[["3412",3330000],["3639",2849600],["5512",2639000],["2310",2155000],["2321",1785000],["3113",1755000],["6112",1732000],["3722",1425000],["6171",1293624],["3635",1000000],["3745",877000],["3723",775000],["6409",518590],["6399",380000],["3631",270000],["3399",200000],["2212",150000],["2292",150000],["3633",150000],["3721",150000],["3419",70000],["6310",65000],["3429",60000],["2219",50000],["3341",50000],["6320",50000],["6114",32000],["3326",30000],["5213",25000],["4351",20000],["3319",15500],["2141",15000],["3314",13000],["3613",12000],["1031",10000],["3421",10000],["3543",3500],["3349",3000]],"purpose_expenditure_total_czk":24118814},"revised":{"economic_expenditure":[["6121",6223592],["6123",5000000],["5169",4220571],["5151",2116221],["5171",2055756],["5023",1369400],["5011",946674],["5154",767900],["5331",767500],["5031",456865],["5139",381718],["5137",348292],["5365",300000],["5021",270515],["5032",212035],["6119",200000],["6130",200000],["5229",177500],["5153",159200],["5329",150000],["5168",124366],["5321",109000],["5163",95329],["5362",80000],["5194",79800],["5175",74980],["5156",62375],["6122",50000],["5166",44500],["5141",40000],["5164",31500],["5162",27000],["5903",25000],["5339",20000],["5134",15525],["5173",15441],["5901",15300],["5138",15000],["5136",9000],["5132",8470],["5161",8317],["5167",5000],["5038",4000],["5133",3000],["5019",2194.2],["5039",741.8]],"economic_expenditure_total_czk":27289578,"economic_financing":[["8115",3708610],["8124",-416640]],"economic_financing_total_czk":3291970,"economic_revenue":[["1211",7890220],["2111",3701295],["1121",3155000],["1111",2560500],["4216",2100000],["1511",781200],["2141",690000],["1345",635100],["1113",620000],["2131",493499],["1122",300000],["1112",206800],["4112",186000],["2132",182235],["2324",180000],["1386",117200],["2119",92120],["1387",46600],["4111",24554],["1341",12600],["3111",6440],["4116",5400],["2112",5000],["1361",3000],["1334",1500],["2133",1000],["2310",345]],"economic_revenue_total_czk":23997608,"purpose_expenditure":[["3639",5479600],["3412",3330000],["2310",2655000],["5512",2639000],["2321",1785000],["3113",1755000],["6112",1732000],["3722",1425000],["6171",1293624],["3631",1270000],["3745",917000],["3723",845000],["6399",380000],["3399",319500],["3635",200000],["3326",152000],["2212",150000],["2292",150000],["3633",150000],["3721",150000],["3419",70000],["6310",65000],["3429",60000],["2219",50000],["3341",50000],["6320",50000],["5213",25000],["6114",24554],["4351",20000],["3319",15500],["6409",15300],["2141",15000],["3314",13000],["3613",12000],["1031",10000],["3421",10000],["3543",3500],["3349",3000]],"purpose_expenditure_total_czk":27289578},"actual":{"economic_expenditure":[["6121",4201747.64],["6123",3424831.9],["5169",3419555.92],["5151",2052348.2],["5023",1336114],["5171",1058204.91],["5011",864454],["5331",767500],["5154",520865.16],["5031",424364],["5137",308542.5],["5139",285243.59],["5365",267750],["5021",241389],["5032",200337],["5229",117000],["5329",113330],["5321",109000],["6119",108900],["5168",105774.8],["5153",81980.43],["5194",78253.83],["5163",75265.79],["5175",73553],["5156",61050],["6122",45385.71],["5362",32013],["5164",29401],["5166",28378.48],["5162",25864.43],["5138",14197],["5134",13220.99],["5141",13070.8],["5339",13000],["5173",12486],["5167",4700],["5132",3989.78],["5038",3711],["5161",3230],["5019",2194.2],["5039",741.8]],"economic_expenditure_total_czk":20542939.86,"economic_financing":[["8118",-24980000],["8117",24400000],["8124",-1619507.73],["8115",-783420.05]],"economic_financing_total_czk":-2982927.78,"economic_revenue":[["1211",7948147.4],["1121",4264053.05],["2111",3989546.85],["1111",2895617.35],["1511",771039.31],["1345",643837],["1113",562868.86],["2131",494019.39],["2141",431319.84],["1112",277791.07],["1122",267750],["2324",227705.44],["4112",186000],["2132",173775.4],["1386",155309.44],["2119",89540],["1387",60876.54],["4111",24554],["3113",22000],["1341",13000],["2112",8190],["3111",6440],["4116",5400],["1361",3500],["1334",1461.3],["1381",1180.4],["2133",600],["2310",345]],"economic_revenue_total_czk":23525867.64,"purpose_expenditure":[["3639",4336126.76],["3412",2984999.48],["2310",2475502.82],["6112",1694225.03],["2321",1263757.05],["3113",1103676.78],["5512",1088409.7],["6171",1004117.06],["3722",954368.68],["3745",904008.51],["3723",844318.88],["3631",494858.16],["3399",308549.24],["6399",299763],["3326",151092.65],["2292",113330],["3635",108900],["3721",94840.99],["3419",70000],["6320",49299],["3429",48269],["6310",26516.52],["6114",24554],["2212",22913.77],["3319",14915],["2141",14197],["4351",13000],["3314",10000],["3341",9976.94],["3613",9349.84],["1031",2529],["3349",1947],["2219",628]],"purpose_expenditure_total_czk":20542939.86}},"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."}}}}