{"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:00234320","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234320","name":"Obec Družec","short_name":"Družec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532274},"amounts":{"revenue_approved":26586500,"revenue_adjusted":30052032.56,"revenue_actual":28116279.29,"expense_approved":40598000,"expense_adjusted":46345132.94,"expense_actual":21153944.84,"tax_revenue":23470002.49,"nontax_revenue":3365702.06,"capital_revenue":132800,"transfer_revenue":1147774.74,"current_expense":16291589.66,"capital_expense":4862355.18,"budget_balance":6962334.45,"cash_current":37863649.47,"cash_previous":30851228.54},"ratios":{"revenue_execution":0.93558661,"expense_execution":0.45644372,"balance_to_revenue":0.24762645,"cash_to_expense":1.78990962,"cash_yoy":0.22729795,"capital_expense_share":0.22985572,"transfer_revenue_share":0.04082243},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234320/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234320"},"seo":{"slug":"druzec","path":"/cz/municipalities/druzec/"},"population":{"value":1067,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":26586500,"expenditure_czk":40598000,"financing_czk":14011500,"balance_czk":-14011500},{"stage":"revised","revenue_czk":30052032.56,"expenditure_czk":46345132.94,"financing_czk":16293100.38,"balance_czk":-16293100.38},{"stage":"actual","revenue_czk":28116279.29,"expenditure_czk":21153944.84,"financing_czk":-6962334.45,"balance_czk":6962334.45}],"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",20400000],["5169",5811500],["5011",2350000],["5023",1900000],["5171",1735000],["5139",992000],["5331",976500],["5031",890000],["5154",754000],["6127",700000],["5152",480000],["5032",445000],["5021",431000],["5222",400000],["6119",300000],["6371",300000],["5137",290000],["5362",251000],["5175",230000],["5156",160000],["5151",151000],["5163",110000],["6122",100000],["5136",70000],["5323",60000],["5229",50000],["5162",40000],["5172",40000],["5194",31000],["5134",20000],["5167",20000],["5179",20000],["5492",20000],["5903",20000],["5038",15000],["5173",10000],["5321",10000],["5365",10000],["5161",5000]],"economic_expenditure_total_czk":40598000,"economic_financing":[["8115",14011500]],"economic_financing_total_czk":14011500,"economic_revenue":[["1211",10200000],["1121",5200000],["1111",3600000],["2111",1621000],["1511",1230000],["4216",1206800],["1113",835000],["1345",800000],["2132",398000],["2141",300000],["1112",270000],["4112",253200],["2324",200000],["1381",155000],["1122",100000],["1341",40000],["2131",40000],["4111",40000],["2321",36500],["1343",20000],["1361",20000],["2112",20000],["2139",1000]],"economic_revenue_total_czk":26586500,"purpose_expenditure":[["2219",7350000],["2321",4850000],["6171",3400000],["3613",3350000],["3639",2600000],["2341",2500000],["3113",2400000],["6112",2400000],["2310",2250000],["5512",1150000],["2212",1000000],["3412",800000],["3631",800000],["3322",780000],["3723",780000],["3319",710000],["3722",538000],["3419",400000],["3745",400000],["3635",300000],["3713",300000],["6399",250000],["2223",200000],["5311",200000],["4379",180000],["3421",160000],["3612",100000],["6320",100000],["3314",80000],["2292",60000],["3744",50000],["1031",40000],["3632",30000],["3399",20000],["3721",20000],["5213",20000],["6409",20000],["6310",10000]],"purpose_expenditure_total_czk":40598000},"revised":{"economic_expenditure":[["6121",22500000],["5169",7002500],["5011",2748000],["5023",1900000],["5171",1805000],["5139",1015341.38],["5331",976500],["5031",955000],["5154",829000],["5336",770572.56],["6127",700000],["6122",674000],["5137",566000],["5152",480000],["5032",466000],["5021",456695],["5222",430000],["6371",300000],["5362",251000],["5175",233776],["5499",200000],["5156",160000],["5151",152000],["5163",110000],["5229",85000],["5136",73000],["5194",69000],["6351",62500],["5323",60000],["5162",40000],["5172",40000],["5660",36000],["5364",30458],["5134",28000],["5167",20000],["5179",20000],["5492",20000],["5903",20000],["5038",16000],["5365",13000],["5173",10000],["5321",10000],["5161",5390],["5138",5200],["5363",200]],"economic_expenditure_total_czk":46345132.94,"economic_financing":[["8115",16293100.38]],"economic_financing_total_czk":16293100.38,"economic_revenue":[["1211",10471000],["1121",5602000],["1111",3820000],["2111",1741050],["1511",1310000],["4216",1206800],["4116",882572.56],["1345",850000],["1113",835000],["2141",602000],["2324",492000],["2132",432000],["1112",366000],["4112",253200],["2321",214800],["1386",205000],["1381",155000],["3111",132800],["1122",100000],["1387",80000],["2329",43950],["1341",40000],["2131",40000],["4111",40000],["2460",36000],["2112",22400],["1334",20000],["1343",20000],["1361",20000],["1356",10000],["2139",5000],["2119",2420],["1335",1000],["1382",40]],"economic_revenue_total_czk":30052032.56,"purpose_expenditure":[["2219",7350000],["2321",5132000],["6171",3484200],["3113",3435072.56],["3613",3365000],["3639",3340000],["3412",2900000],["2341",2584000],["6112",2400000],["2310",2250000],["5512",1329000],["2212",1000000],["3319",976000],["3631",933000],["3723",887000],["3722",802200],["3322",780000],["3419",430000],["3745",400000],["3635",300000],["3713",300000],["6399",250000],["4359",225000],["3421",212000],["2223",200000],["5311",200000],["4379",180000],["3612",100000],["6320",100000],["3314",89000],["2292",60000],["3399",58000],["3744",50000],["1031",43000],["4343",36000],["3632",31000],["6402",30458],["6114",23202.38],["3721",20000],["5213",20000],["6409",20000],["3900",10000],["6310",10000]],"purpose_expenditure_total_czk":46345132.94},"actual":{"economic_expenditure":[["5169",4394878.89],["6121",3482952.27],["5011",2614858],["5023",1899418],["5331",976500],["5031",879268],["5336",770572.56],["6127",685094.74],["5171",654778.59],["5154",628195.14],["6122",561835.87],["5139",534554.87],["5152",463038.08],["5222",428500],["5032",405370],["5137",352534.84],["5021",341969],["5175",116460.2],["5156",107829.63],["5499",101714],["5163",89728],["5151",76300],["5362",73188.48],["6371",70000],["6351",62472.3],["5194",61181],["5323",42099],["5660",36000],["5229",35000],["5136",34415],["5162",32007.24],["5364",30458],["5134",27455.85],["5492",18000],["5179",16060.49],["5038",15233],["5167",14423],["5172",4990],["5161",4218],["5138",4210.8],["5365",4000],["5321",2000],["5363",182]],"economic_expenditure_total_czk":21153944.84,"economic_financing":[["8118",-27000000],["8115",19987579.07],["8901",50086.48]],"economic_financing_total_czk":-6962334.45,"economic_revenue":[["1211",10470962.17],["1121",5601800.81],["1111",3816468.25],["2111",1568417],["1511",1308673.23],["4116",871372.56],["1345",815968],["1113",740819.5],["2141",601389.34],["2324",491703.72],["2132",430423],["1112",365218.23],["4112",253200],["1386",204079.88],["2321",184800],["3111",132800],["1387",79994.3],["2131",38415],["2460",36000],["4111",23202.18],["1122",21000],["1361",18790],["1334",14581.56],["2112",10094],["1356",9907],["2119",2420],["2139",2040],["1381",1657.08],["1335",43.2],["1382",39.28]],"economic_revenue_total_czk":28116279.29,"purpose_expenditure":[["3639",2936757.94],["3113",2857341.54],["3412",2471158.08],["6112",2303382],["6171",2078646.62],["2321",1881847.9],["3319",963512.53],["3613",802870.01],["3723",793409.58],["3722",693814.26],["3322",685094.74],["3631",397790.16],["3419",370089],["2219",220120.38],["5512",206405.56],["3421",202348],["2341",143894.04],["2212",135347],["4379",130000],["4359",126714],["3314",85875],["6320",80372],["6399",72728.48],["3713",70000],["3635",60500],["3399",55781],["3612",53708],["3745",43773.06],["2292",42099],["4343",36000],["6402",30458],["3632",25989],["1031",24562],["6114",23202.38],["6409",16060.49],["3721",12937.09],["3900",10000],["6310",9356]],"purpose_expenditure_total_czk":21153944.84}},"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."}}}}