{"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:00236802","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236802","name":"Obec Dřínov","short_name":"Dřínov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":534773},"amounts":{"revenue_approved":11907200,"revenue_adjusted":39148072.38,"revenue_actual":34054698.29,"expense_approved":17513100,"expense_adjusted":29469739.67,"expense_actual":21011025.5,"tax_revenue":11154112.02,"nontax_revenue":1360650.05,"capital_revenue":1200828.02,"transfer_revenue":20339108.2,"current_expense":13304443.13,"capital_expense":7706582.37,"budget_balance":13043672.79,"cash_current":1242517.93,"cash_previous":6181101.14},"ratios":{"revenue_execution":0.86989464,"expense_execution":0.7129695,"balance_to_revenue":0.38302124,"cash_to_expense":0.05913647,"cash_yoy":-0.79898114,"capital_expense_share":0.36678754,"transfer_revenue_share":0.59724823},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236802/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236802"},"seo":{"slug":"drinov-00236802","path":"/cz/municipalities/drinov-00236802/"},"population":{"value":512,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11907200,"expenditure_czk":17513100,"financing_czk":5605900,"balance_czk":-5605900},{"stage":"revised","revenue_czk":39148072.38,"expenditure_czk":29469739.67,"financing_czk":-9678332.71,"balance_czk":9678332.71},{"stage":"actual","revenue_czk":34054698.29,"expenditure_czk":21011025.5,"financing_czk":-13043672.79,"balance_czk":13043672.79}],"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":[["5171",6567400],["6121",2480000],["5169",2116000],["5011",1800000],["5023",1200000],["5031",625000],["5154",565000],["5339",256500],["5032",256000],["5323",200000],["6123",200000],["5222",198000],["5321",135000],["5139",106000],["5168",90400],["5021",80000],["5156",75000],["5166",70000],["5499",52600],["5229",48500],["5175",41000],["5137",40000],["5163",38400],["5141",35000],["5167",31700],["5134",31000],["5151",25000],["5162",24500],["5138",23000],["5179",20000],["5362",19000],["5492",12000],["5173",9000],["5038",8000],["6130",8000],["5136",6500],["5221",4600],["5133",4500],["5176",3000],["5903",2500],["5161",2000],["5194",2000],["5329",1000]],"economic_expenditure_total_czk":17513100,"economic_financing":[["8115",6515000],["8124",-909100]],"economic_financing_total_czk":5605900,"economic_revenue":[["1211",4360000],["1121",2300000],["1511",1500000],["1111",1480000],["1345",580000],["4116",332000],["1113",320000],["2324",230200],["2141",150000],["1112",100000],["4112",94900],["2131",82000],["2111",70500],["1386",60000],["2132",45600],["1342",30000],["1387",30000],["1381",25000],["1361",22500],["1356",20600],["1341",18000],["1122",13300],["4121",12000],["1334",10600],["2119",9000],["2112",6000],["1343",5000]],"economic_revenue_total_czk":11907200,"purpose_expenditure":[["2321",7098300],["6171",2185800],["3111",2110000],["6112",1516600],["3745",1335400],["3722",1020000],["2212",508000],["3631",400000],["5512",348500],["2292",205000],["3419",184000],["5311",130000],["3721",120000],["3421",114500],["3613",100000],["3399",30000],["3314",16000],["6399",14000],["6310",11000],["2341",10000],["3113",10000],["3341",10000],["3639",10000],["5269",10000],["1014",7000],["5213",4000],["3326",3000],["3632",1000],["4359",1000]],"purpose_expenditure_total_czk":17513100},"revised":{"economic_expenditure":[["6121",8553294.54],["5171",6915956.75],["5169",2750831.25],["5011",1800850],["5023",1200000],["5339",1065500],["5331",866000],["5154",830500],["5163",809463],["5031",670200],["5137",603374.21],["5139",555929.92],["6129",462600],["5032",282650],["5021",216345],["5323",200000],["6123",200000],["5222",198000],["6122",186980],["5499",174090],["5321",135000],["5168",90400],["5156",75000],["5166",72500],["5162",62600],["5175",53695],["5229",48500],["5362",47034],["5132",44050],["5167",41000],["5151",35862],["5141",35000],["5172",30000],["5138",23000],["5179",20000],["5194",20000],["5492",15500],["5019",11800],["5136",11500],["5173",9234],["5038",9000],["6130",8000],["5134",7700],["5221",5300],["5133",4500],["5161",4500],["5176",3000],["5903",2500],["5329",1000]],"economic_expenditure_total_czk":29469739.67,"economic_financing":[["8124",-17982256],["8115",8303923.29]],"economic_financing_total_czk":-9678332.71,"economic_revenue":[["4216",14180737.41],["4213",8338393.2],["1211",4366800],["1121",2334507],["1111",1597000],["1511",1582750],["3129",1200828.02],["4222",1102486],["4116",992651.62],["2321",827300],["1345",582270],["4122",332000],["1113",320000],["2324",248468],["4113",158988.13],["1112",152300],["2141",150000],["4112",98300],["1386",90000],["2111",83250],["2131",82000],["2132",45600],["1122",40530],["1387",36000],["1342",30000],["2119",30000],["1381",24961.03],["1356",23900],["1361",22500],["4111",21913],["1341",18000],["4121",12000],["1334",10570],["2112",6000],["1343",5000],["1382",38.97],["1335",30]],"economic_revenue_total_czk":39148072.38,"purpose_expenditure":[["2321",11332548],["3111",5525804.07],["6171",2505999.6],["3745",1573200],["6112",1540090],["3421",1388400],["3113",1069000],["3722",1020000],["3631",716000],["6310",684663],["2212",508000],["5512",453683],["3419",365105],["2292",205000],["5311",130000],["3721",120000],["3613",101400],["6320",47400],["3399",45500],["6399",40530],["6114",21913],["3314",18000],["3639",11504],["2341",10000],["3341",10000],["5269",10000],["1014",7000],["5213",4000],["3326",3000],["3632",1000],["4359",1000]],"purpose_expenditure_total_czk":29469739.67},"actual":{"economic_expenditure":[["6121",6858911.15],["5169",2556226.31],["5011",1765814],["5171",1381844.42],["5023",1116012],["5339",1064000],["5331",866000],["5163",730020.42],["5154",667229.57],["5031",650033],["5139",523004.49],["5137",521795.7],["6129",462584.32],["5032",268811],["6123",200000],["6122",185086.9],["5021",168058],["5499",155915],["5323",138876],["5321",121824],["5222",93226.47],["5166",72393.09],["5168",59593.77],["5162",52806],["5175",47737],["5362",44034],["5156",44021],["5132",43961],["5172",29935],["5151",29527],["5194",18449.4],["5167",17880],["5019",11800],["5229",11442.29],["5038",7763],["5173",7672],["5221",5279.2],["5161",4450],["5136",3509],["5492",3500]],"economic_expenditure_total_czk":21011025.5,"economic_financing":[["8124",-17982256],["8115",4938583.21]],"economic_financing_total_czk":-13043672.79,"economic_revenue":[["4216",14180737.41],["4213",4542518.06],["1211",4366757.93],["1121",2334506.19],["1111",1596857.75],["1511",1582712.38],["3129",1200828.02],["4116",992651.62],["2321",827300],["1345",582264],["4122",332000],["1113",308873.57],["2324",241304.2],["4113",158988.11],["1112",152230.8],["4112",98300],["1386",85034.99],["2131",78510],["2141",75969.32],["2111",64307.53],["2132",42000],["1122",40530],["1387",33339],["2119",29567],["1356",23859.59],["4111",21913],["1361",16680],["1341",16320],["4121",12000],["1334",8828.34],["1343",4550],["2112",1692],["1381",701.71],["1382",38.97],["1335",26.8]],"economic_revenue_total_czk":34054698.29,"purpose_expenditure":[["3111",5370824.36],["2321",4399957.11],["6171",2164596.45],["3745",1486195.78],["6112",1420343],["3421",1330461.5],["3113",1064000],["3722",997578.32],["6310",684636.42],["3631",679039.64],["5512",396475.55],["2212",251886.79],["3419",229303.47],["2292",139630],["5311",121824],["3721",105168.66],["3399",45388.6],["6399",40530],["6320",22694],["3613",22388.85],["6114",21913],["3314",12416],["3639",3504],["3341",270]],"purpose_expenditure_total_czk":21011025.5}},"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."}}}}