{"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:00234346","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234346","name":"Obec Dřínov","short_name":"Dřínov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532291},"amounts":{"revenue_approved":11958447,"revenue_adjusted":13903929.47,"revenue_actual":13038959.12,"expense_approved":12992900,"expense_adjusted":15114011.52,"expense_actual":13298024.94,"tax_revenue":8767701.77,"nontax_revenue":1094243.45,"capital_revenue":63000,"transfer_revenue":3114013.9,"current_expense":6827290.61,"capital_expense":6470734.33,"budget_balance":-259065.82,"cash_current":2727379.76,"cash_previous":5335968.58},"ratios":{"revenue_execution":0.9377895,"expense_execution":0.87984748,"balance_to_revenue":-0.0198686,"cash_to_expense":0.2050966,"cash_yoy":-0.48886885,"capital_expense_share":0.48659364,"transfer_revenue_share":0.23882381},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234346/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234346"},"seo":{"slug":"drinov","path":"/cz/municipalities/drinov/"},"population":{"value":327,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11958447,"expenditure_czk":12992900,"financing_czk":1034453,"balance_czk":-1034453},{"stage":"revised","revenue_czk":13903929.47,"expenditure_czk":15114011.52,"financing_czk":1210082.05,"balance_czk":-1210082.05},{"stage":"actual","revenue_czk":13038959.12,"expenditure_czk":13298024.94,"financing_czk":259065.82,"balance_czk":-259065.82}],"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",5000000],["5169",2826800],["5011",676000],["5023",600000],["5171",577800],["5154",560000],["5151",402000],["5331",380000],["5141",307000],["5901",265000],["5021",225000],["5139",202000],["5031",169000],["5032",117000],["5137",95000],["5365",81000],["6901",75000],["5156",52000],["5162",44000],["5163",41800],["5175",31000],["5166",30000],["5168",30000],["5042",26000],["6341",24000],["5173",23500],["5172",20000],["5362",20000],["5903",20000],["5179",17000],["5194",7000],["5219",7000],["5229",6000],["5132",5000],["5155",5000],["5167",5000],["5161",4000],["5222",4000],["5038",3500],["5136",3000],["5221",3000],["5192",1000],["5321",1000],["5133",500]],"economic_expenditure_total_czk":12992900,"economic_financing":[["8115",2340453],["8124",-1306000]],"economic_financing_total_czk":1034453,"economic_revenue":[["1211",3600000],["1121",1842000],["4213",1461627],["1511",1300000],["1111",1200000],["2111",690200],["3122",425000],["1345",400000],["1113",240000],["2324",156400],["4116",100000],["4112",85100],["1112",84000],["1122",80000],["2132",66120],["2321",50000],["1381",42000],["4111",32000],["1386",30000],["1387",20000],["2139",16200],["2131",15500],["1341",13000],["1361",6000],["2141",2000],["2119",1300]],"economic_revenue_total_czk":11958447,"purpose_expenditure":[["2219",5125000],["2321",1819000],["6171",1601500],["3745",1177800],["6112",675000],["3722",624000],["3725",410000],["3111",380000],["2310",195000],["3631",190000],["3399",148000],["6399",100000],["3639",91000],["2292",90000],["3723",75000],["2212",63000],["3721",60000],["6310",40000],["6114",32000],["5512",30000],["5213",20000],["3421",15000],["3726",10000],["3632",8000],["1014",7000],["3341",6600]],"purpose_expenditure_total_czk":12992900},"revised":{"economic_expenditure":[["6121",5233000],["5169",2996800],["6123",871000],["5011",760900],["5023",600000],["5154",550300],["5171",484900],["5331",480000],["5151",419500],["6122",391300],["5141",322600],["5336",291900.8],["5139",255036],["5021",208031.72],["5031",187600],["5032",123400],["5329",115967],["5137",104200],["5365",99000],["5163",79900],["5901",57650],["5156",55600],["5162",44000],["5168",38000],["5042",37750],["5175",37184],["5166",30000],["5194",26300],["6341",24000],["5173",23992],["5362",22400],["5172",20000],["5903",20000],["5179",17000],["5123",14700],["5122",12100],["5222",8000],["5219",7000],["5155",6000],["5229",6000],["5132",5000],["5167",5000],["5161",4000],["5363",4000],["5038",3500],["5136",3000],["5221",3000],["5321",2000],["5192",1000],["5133",500]],"economic_expenditure_total_czk":15114011.52,"economic_financing":[["8117",3000000],["8124",-2350440],["8115",560522.05]],"economic_financing_total_czk":1210082.05,"economic_revenue":[["1211",3600000],["4213",2451627],["1121",1842000],["1511",1456000],["1111",1271000],["2111",790200],["4116",446875.8],["3122",425000],["1345",400000],["1113",240000],["2324",206400],["4121",118340.67],["1112",100371.28],["1122",97230],["4112",83600],["2132",66120],["3113",53000],["1386",50000],["2321",50000],["1381",42000],["2141",22500],["1387",20000],["2139",16200],["2131",15500],["4111",14143.72],["1341",13000],["1361",6000],["2223",5521],["2119",1300]],"economic_revenue_total_czk":13903929.47,"purpose_expenditure":[["2219",5258000],["2321",2235000],["3745",2188100],["6171",1655400],["3111",771900.8],["6112",675000],["3722",624000],["3725",474000],["3631",310000],["3399",148000],["6399",118000],["2292",110967],["3639",93400],["6310",78000],["3723",75500],["2212",67400],["3721",60000],["3421",36600],["5512",30000],["2115",20000],["5213",20000],["6114",14143.72],["2310",10000],["3726",10000],["6409",9000],["3632",8000],["1014",7000],["3341",6600]],"purpose_expenditure_total_czk":15114011.52},"actual":{"economic_expenditure":[["6121",5216114.82],["5169",2333307.05],["6123",840111.47],["5011",750439.92],["5023",534975],["5331",480000],["5154",407028.57],["6122",390508.04],["5151",383912.48],["5336",291900.8],["5141",285630.12],["5171",202656.1],["5139",187448.05],["5031",184736],["5021",148193.08],["5362",-147131],["5329",115958.75],["5032",115664],["5365",97330],["5163",79632.95],["5137",51693.63],["5156",42780],["5162",41710.78],["5168",37327.09],["5042",31690.24],["5194",26123],["5166",24200],["6341",24000],["5173",19945],["5175",17358.31],["5179",16368.69],["5123",14619],["5122",12100],["5222",8000],["5155",5661],["5229",5000],["5132",4620],["5363",4000],["5172",3086],["5038",2990],["5221",2800],["5321",2000],["5161",1536]],"economic_expenditure_total_czk":13298024.94,"economic_financing":[["8117",3000000],["8124",-2350196],["8115",-391411.18],["8901",673]],"economic_financing_total_czk":259065.82,"economic_revenue":[["1211",3415229.15],["4213",2451053.71],["1121",1824597.03],["1511",1456391.72],["1111",1271600.27],["2111",781731.51],["4116",446875.8],["1345",242224],["1113",241514.35],["2324",172602.94],["1112",119001.59],["4121",118340.67],["1122",97230],["4112",83600],["1386",66451.3],["3113",53000],["2132",46204],["2321",36111],["1387",26058.48],["2141",22500],["2131",15116],["2139",14457],["4111",14143.72],["3122",10000],["1341",6400],["2223",5521],["1381",556.7],["1361",400],["1382",47.18]],"economic_revenue_total_czk":13038959.12,"purpose_expenditure":[["2219",5144232.01],["3745",2067952.58],["2321",1905859.68],["6171",1356732.6],["3111",771900.8],["6112",583599],["3725",447312.08],["3722",392365.08],["3631",216948.78],["2292",110958.75],["6310",77789.95],["3723",75457.81],["3399",72705.99],["6399",-52201],["3721",36116.11],["2212",26329],["3421",21592],["6114",14143.72],["6409",9000],["2115",7799],["5512",5600],["3632",3161],["3639",2400],["3341",270]],"purpose_expenditure_total_czk":13298024.94}},"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."}}}}