{"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:00242128","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00242128","name":"Obec Drahlín","short_name":"Drahlín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":540145},"amounts":{"revenue_approved":12605000,"revenue_adjusted":13194650.1,"revenue_actual":13979774.67,"expense_approved":14132600,"expense_adjusted":16232241.6,"expense_actual":14239255.72,"tax_revenue":11473851.28,"nontax_revenue":1463223.29,"capital_revenue":52200,"transfer_revenue":990500.1,"current_expense":11162946.98,"capital_expense":3076308.74,"budget_balance":-259481.05,"cash_current":7833109.33,"cash_previous":8092590.38},"ratios":{"revenue_execution":1.05950325,"expense_execution":0.87722054,"balance_to_revenue":-0.01856118,"cash_to_expense":0.55010665,"cash_yoy":-0.03206403,"capital_expense_share":0.21604421,"transfer_revenue_share":0.07085237},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00242128/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00242128"},"seo":{"slug":"drahlin","path":"/cz/municipalities/drahlin/"},"population":{"value":574,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12605000,"expenditure_czk":14132600,"financing_czk":1527600,"balance_czk":-1527600},{"stage":"revised","revenue_czk":13194650.1,"expenditure_czk":16232241.6,"financing_czk":3037591.5,"balance_czk":-3037591.5},{"stage":"actual","revenue_czk":13979774.67,"expenditure_czk":14239255.72,"financing_czk":259481.05,"balance_czk":-259481.05}],"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",4451000],["6121",2400000],["5169",1534000],["5023",1005000],["5011",840000],["5154",570000],["5331",500000],["6122",500000],["5137",386000],["6119",300000],["5031",220000],["5139",210000],["5222",195000],["5032",181000],["5021",112000],["5323",100000],["5212",72000],["5042",53000],["5362",50100],["5019",50000],["5163",47000],["5175",46000],["5194",43000],["5903",40000],["5162",35000],["5173",32000],["5329",30000],["5136",25000],["5156",21000],["5179",20000],["5166",10000],["5167",10000],["5168",10000],["5321",10000],["5221",9000],["5132",6000],["5161",5000],["5038",3500],["5138",1000]],"economic_expenditure_total_czk":14132600,"economic_financing":[["8115",1527600]],"economic_financing_total_czk":1527600,"economic_revenue":[["1211",5000000],["1121",2500000],["1111",1700000],["2111",1171000],["4213",500000],["1511",485000],["1113",400000],["2141",250000],["1112",130000],["2324",130000],["4112",106700],["2132",59500],["1386",50000],["4111",31000],["1381",25000],["1387",25000],["1341",10500],["2119",10000],["3111",10000],["1345",5000],["1361",4000],["1334",2000],["2112",300]],"economic_revenue_total_czk":12605000,"purpose_expenditure":[["2212",2635000],["6171",1921600],["3723",1330000],["2321",1151000],["6112",1146000],["3722",805000],["3745",751000],["3639",670000],["3111",530000],["2333",500000],["3412",405000],["2310",343000],["3636",300000],["3429",270000],["3631",270000],["3319",155000],["2341",150000],["3419",150000],["3341",101000],["2292",100000],["5512",85000],["2141",72000],["3314",68000],["3613",65000],["5213",40000],["6320",35000],["6114",33000],["3721",30000],["6310",12000],["4329",6000],["3741",3000]],"purpose_expenditure_total_czk":14132600},"revised":{"economic_expenditure":[["5171",4511300],["5169",2114700],["6121",1948700],["5023",1005000],["6119",950000],["5011",811900],["5139",804800],["6122",779500],["5154",592100],["5331",500000],["5336",284741.6],["5137",255200],["5031",200000],["5222",195000],["5032",168500],["5021",100900],["5323",100000],["5365",76650],["5163",72000],["5212",72000],["5042",57800],["5192",57750],["5499",50900],["5194",50700],["5019",50000],["5362",46900],["6130",40000],["5175",39400],["5162",36100],["5173",30300],["5329",30000],["5136",29800],["5166",26600],["5168",25200],["5167",21100],["5179",20000],["5903",20000],["5138",14000],["5156",14000],["5321",10000],["5221",6000],["5161",4500],["5172",4000],["5038",3500],["5132",700]],"economic_expenditure_total_czk":16232241.6,"economic_financing":[["8115",3037591.5]],"economic_financing_total_czk":3037591.5,"economic_revenue":[["1211",5000000],["1121",2500000],["1111",1700000],["2111",1192500],["1511",615000],["1113",400000],["4213",400000],["4116",284741.6],["2324",175000],["4122",166777.5],["1112",130000],["2141",125000],["4112",108600],["1386",80000],["1122",76650],["2132",69500],["3111",52000],["1387",35000],["4111",30381],["2112",13000],["1341",10500],["2119",10000],["1343",7000],["1345",5000],["1334",4000],["1361",4000]],"economic_revenue_total_czk":13194650.1,"purpose_expenditure":[["2212",2635000],["3723",1713000],["6171",1709600],["3639",1647000],["2321",1151000],["6112",1146000],["3111",814741.6],["3745",806000],["3722",805000],["2310",492000],["2333",430000],["3635",370000],["3744",320000],["3636",317750],["2341",300000],["3631",270000],["3429",170000],["3319",155000],["3412",155000],["3419",150000],["5512",105000],["2292",100000],["3613",91500],["6399",76650],["2141",72000],["3314",68000],["6320",60000],["6114",33000],["3721",30000],["5213",20000],["6310",12000],["3741",3000],["4329",3000],["3341",1000]],"purpose_expenditure_total_czk":16232241.6},"actual":{"economic_expenditure":[["5171",3817327.89],["5169",1863442.4],["6121",1410701.34],["5023",998900],["6119",863737.5],["5011",811563],["6122",779469.9],["5139",748629.62],["5331",500000],["5154",487505.68],["5336",284741.6],["5031",198640],["5222",195000],["5137",164954.57],["5032",161972],["5021",90342],["5323",89394],["5365",76650],["5212",72000],["5042",57750.88],["5192",57750],["5019",47951],["5362",44636],["5499",44240],["5194",41394],["5163",39249.12],["5162",35849],["5175",30858],["5166",26517.64],["5168",25168],["5329",22865],["6130",22400],["5167",21092],["5136",19725],["5179",16016],["5173",15657],["5156",13996],["5138",13822],["5321",10000],["5221",6000],["5172",3990.58],["5038",3422],["5161",3309],["5132",626]],"economic_expenditure_total_czk":14239255.72,"economic_financing":[["8115",259481.05]],"economic_financing_total_czk":259481.05,"economic_revenue":[["1211",5258120.46],["1121",2815499.61],["1111",1905127.27],["2111",1043905],["1511",691397.25],["4213",400000],["1113",372123.82],["4116",284741.6],["2324",206346.5],["1112",183516.98],["4122",166777.5],["2141",129602.79],["4112",108600],["1386",102578.04],["1122",76650],["2132",69556],["3111",52200],["1387",40202.59],["4111",30381],["2112",13313],["1341",10110],["1343",7000],["1361",3870],["1334",3741.3],["1345",3098],["1381",815.96],["2119",500]],"economic_revenue_total_czk":13979774.67,"purpose_expenditure":[["2212",2321838.61],["6171",1652829.87],["3723",1531045.2],["3639",1502892.66],["6112",1136738],["3111",812513.1],["3745",802451.8],["2321",792862.18],["3722",600687.55],["2310",488745.27],["3635",354200],["2333",310909.5],["3636",304287.5],["3744",263000],["3631",182960.63],["3319",151470.05],["3419",150000],["3412",133932.18],["3429",128453],["5512",104704.2],["2292",89394],["2341",84010.3],["6399",76650],["2141",72000],["3613",66391],["3314",40667],["6114",31259],["6320",30283],["6310",8966.12],["3721",6844],["3741",3000],["4329",3000],["3341",270]],"purpose_expenditure_total_czk":14239255.72}},"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."}}}}