{"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:00251135","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00251135","name":"Obec Drahonice","short_name":"Drahonice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Strakonice","municipality_code":551015},"amounts":{"revenue_approved":19596162,"revenue_adjusted":25157143.39,"revenue_actual":25013173.97,"expense_approved":24596162,"expense_adjusted":33368899.39,"expense_actual":27770820.71,"tax_revenue":10193430.58,"nontax_revenue":1147893,"capital_revenue":300000,"transfer_revenue":13371850.39,"current_expense":7687188.97,"capital_expense":20083631.74,"budget_balance":-2757646.74,"cash_current":14777502.14,"cash_previous":17535148.88},"ratios":{"revenue_execution":0.9942772,"expense_execution":0.83223664,"balance_to_revenue":-0.11024777,"cash_to_expense":0.53212335,"cash_yoy":-0.15726395,"capital_expense_share":0.72319187,"transfer_revenue_share":0.53459231},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00251135/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00251135"},"seo":{"slug":"drahonice","path":"/cz/municipalities/drahonice/"},"population":{"value":406,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":19596162,"expenditure_czk":24596162,"financing_czk":5000000,"balance_czk":-5000000},{"stage":"revised","revenue_czk":25157143.39,"expenditure_czk":33368899.39,"financing_czk":8211756,"balance_czk":-8211756},{"stage":"actual","revenue_czk":25013173.97,"expenditure_czk":27770820.71,"financing_czk":2757646.74,"balance_czk":-2757646.74}],"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":[["6123",10519732],["6121",7350000],["5169",1033200],["5171",847000],["5023",764000],["5011",634000],["5154",549000],["5139",370200],["5031",339700],["5021",315000],["5331",315000],["5329",290000],["5137",175000],["5222",155000],["5032",123600],["5499",114000],["5163",101000],["5168",100000],["5156",97000],["5365",83000],["5903",80000],["5175",49000],["5909",32000],["5162",22100],["5166",20000],["5194",18000],["5136",17000],["5167",17000],["5132",15000],["5364",12928],["5153",12000],["5179",10000],["5492",10000],["5038",3000],["5041",2000],["5161",500],["5362",202]],"economic_expenditure_total_czk":24596162,"economic_financing":[["8115",5000000]],"economic_financing_total_czk":5000000,"economic_revenue":[["4216",8550000],["1211",4300000],["1121",2189000],["1111",1650000],["1511",820000],["2111",368000],["3113",300000],["1113",277000],["1345",270000],["2324",165000],["2132",143000],["2131",134062],["1112",132000],["4112",95600],["1386",70000],["1122",50000],["4111",32000],["1387",30000],["1341",7000],["1361",6000],["1334",5000],["1344",2000],["1343",500]],"economic_revenue_total_czk":19596162,"purpose_expenditure":[["5512",9963500],["3412",5320000],["6171",2330832],["6112",1062100],["3745",925200],["3613",870000],["2310",583600],["3111",475000],["3631",453200],["2212",375000],["3639",364202],["3722",300000],["3319",282700],["3725",200000],["2219",180000],["3399",155000],["6320",120000],["3419",100200],["5213",80000],["3322",67000],["3636",50000],["3721",50000],["6399",50000],["1032",42200],["2321",36000],["6409",36000],["6114",32000],["3314",24500],["3612",20000],["1014",13000],["6402",12928],["1070",10000],["3429",10000],["3421",1000],["6310",1000]],"purpose_expenditure_total_czk":24596162},"revised":{"economic_expenditure":[["6121",14367101],["6123",9982849],["5169",1386979],["5171",921336],["5023",760788],["5139",677061.7],["5011",655801],["5154",601050],["5137",523312.3],["5329",463499],["5031",344642.36],["5331",315000],["5021",304669.64],["5336",278950.4],["5365",258750],["6122",239098],["5163",202974],["5168",167178],["5222",145090.99],["5032",127405],["5499",117152],["5156",94848],["5175",92590],["5903",80000],["5909",36074],["5167",29430],["5162",24200],["5194",22760],["5166",20000],["5155",18352],["5213",15000],["5136",14700],["5132",14145],["5153",13688],["5364",12928],["5179",11203],["5492",10000],["6130",5960],["5339",5000],["5038",3200],["5041",2000],["5173",1432],["5161",500],["5362",202]],"economic_expenditure_total_czk":33368899.39,"economic_financing":[["8115",8211756]],"economic_financing_total_czk":8211756,"economic_revenue":[["4216",7990654.2],["1211",4318163],["4222",4300000],["1121",2313875],["1111",1650000],["1511",881554],["4116",843096.19],["2111",423967],["1113",305678],["3113",300000],["1345",270000],["2141",228625],["1122",225750],["2324",191546],["1112",150791],["2132",143000],["2131",137518],["4122",100000],["4112",95600],["1386",84294],["2226",79151],["1387",33038],["4111",32500],["2119",26833],["4129",10000],["1341",7000],["1361",6000],["1334",5000],["1344",2000],["1381",660],["1343",500],["2329",350]],"economic_revenue_total_czk":25157143.39,"purpose_expenditure":[["3412",12303297],["5512",10235334.86],["6171",1960472],["3613",1397297],["6112",1062100],["3745",925614],["3631",806864],["3111",753950.4],["2310",583600],["3639",546002],["2212",375000],["3722",351709],["3319",274969],["1032",231200],["6399",225750],["3725",224159],["2219",218000],["3399",155000],["3419",100200],["5311",87184.13],["3612",86203],["5213",80000],["6320",69700],["3322",67000],["3421",49363],["6409",37203],["2321",36000],["6114",32000],["3721",24000],["1014",17000],["6402",12928],["3314",10500],["1070",10000],["3429",10000],["3900",5000],["3741",3000],["6310",1300]],"purpose_expenditure_total_czk":33368899.39},"actual":{"economic_expenditure":[["6121",10248523.74],["6123",9590050],["5169",1310443.77],["5023",759812],["5011",655801],["5139",558050.33],["5154",534576.12],["5137",521448.45],["5171",432103.93],["5329",367609.75],["5031",343638],["5331",300000],["5336",278950.4],["5365",257450],["5021",249373],["6122",239098],["5163",197408],["5168",167177.02],["5222",128000],["5032",127405],["5499",117077],["5175",92140.15],["5156",66754.5],["5909",30000],["5167",28470],["5162",23916.51],["5194",22760],["5155",18352],["5166",16245],["5213",15000],["5153",13687.04],["5364",12928],["5179",11203],["5136",10345],["5132",7518],["6130",5960],["5339",5000],["5038",2718],["5492",2000],["5173",1425],["5362",202],["5161",201]],"economic_expenditure_total_czk":27770820.71,"economic_financing":[["8117",32000000],["8118",-32000000],["8115",2757646.74]],"economic_financing_total_czk":2757646.74,"economic_revenue":[["4216",7990654.2],["1211",4318162.68],["4222",4300000],["1121",2313874.35],["1111",1626816.26],["1511",881553.59],["4116",843096.19],["2111",382239],["1113",305677.79],["3113",300000],["1345",244200],["2141",228625],["1122",225750],["2324",191527],["1112",150790.87],["2131",137518],["2132",102000],["4122",100000],["4112",95600],["1386",84293.05],["2226",79151],["1387",33037.82],["4111",32500],["2119",26833],["4129",10000],["1341",6000],["1361",2615],["1381",659.17]],"economic_revenue_total_czk":25013173.97,"purpose_expenditure":[["5512",10164518.98],["3412",9776787.84],["6171",1432694.54],["6112",1060120.53],["3631",742344.44],["3111",586318.4],["3745",513335.13],["3613",484837.62],["2310",484425.96],["3639",356811.75],["3722",351708.24],["1032",228250],["6399",225750],["3725",213081],["3319",209248.24],["2212",198856.59],["3399",135436.69],["3419",93600],["5311",87184.13],["3612",84794.16],["2219",62396.4],["6320",60499],["3421",49090.91],["6409",37203],["6114",25926],["3721",23844.32],["1014",16998.5],["2321",14130.34],["6402",12928],["3322",12720],["3429",8000],["3314",7800],["3900",5000],["3741",3000],["6310",1180]],"purpose_expenditure_total_czk":27770820.71}},"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."}}}}