{"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:00252221","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00252221","name":"Obec Dráchov","short_name":"Dráchov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":552275},"amounts":{"revenue_approved":6109800,"revenue_adjusted":6461570,"revenue_actual":6521529.8,"expense_approved":5703500,"expense_adjusted":4049664,"expense_actual":3332007.86,"tax_revenue":5744022.8,"nontax_revenue":673207,"capital_revenue":0,"transfer_revenue":104300,"current_expense":2572292.87,"capital_expense":759714.99,"budget_balance":3189521.94,"cash_current":24793953.6,"cash_previous":21604431.66},"ratios":{"revenue_execution":1.00927945,"expense_execution":0.82278625,"balance_to_revenue":0.48907573,"cash_to_expense":7.44114499,"cash_yoy":0.14763276,"capital_expense_share":0.22800516,"transfer_revenue_share":0.01599318},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00252221/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00252221"},"seo":{"slug":"drachov","path":"/cz/municipalities/drachov/"},"population":{"value":228,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6109800,"expenditure_czk":5703500,"financing_czk":-406300,"balance_czk":406300},{"stage":"revised","revenue_czk":6461570,"expenditure_czk":4049664,"financing_czk":-2411906,"balance_czk":2411906},{"stage":"actual","revenue_czk":6521529.8,"expenditure_czk":3332007.86,"financing_czk":-3189521.94,"balance_czk":3189521.94}],"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",2700000],["5169",976000],["5023",440000],["5021",315000],["5171",297000],["5154",180000],["5139",178000],["5137",150000],["5903",100000],["5153",65000],["5365",50000],["5032",40000],["5163",37000],["5175",32000],["5162",30000],["5194",25000],["5364",25000],["5222",15000],["5136",11000],["5166",10000],["5172",10000],["5173",8000],["5164",3000],["5167",3000],["5161",2000],["5151",1000],["5362",500]],"economic_expenditure_total_czk":5703500,"economic_financing":[["8115",-406300]],"economic_financing_total_czk":-406300,"economic_revenue":[["1211",2220000],["1121",1100000],["1111",780000],["1511",600000],["2111",401500],["1113",190000],["1345",160000],["2141",150000],["2132",131000],["1342",80000],["4112",71800],["1112",50000],["1122",50000],["2324",50000],["2131",32000],["1386",20000],["1381",10000],["1387",9000],["1341",3500],["1361",1000]],"economic_revenue_total_czk":6109800,"purpose_expenditure":[["6171",2290000],["3412",650000],["3632",648000],["3722",500000],["6112",480000],["1031",169000],["3745",156000],["2321",120000],["3399",115000],["3631",110000],["5213",100000],["5512",100000],["3314",69000],["2212",68000],["6399",50500],["2310",31000],["6402",25000],["3341",20000],["6310",2000]],"purpose_expenditure_total_czk":5703500},"revised":{"economic_expenditure":[["5169",1009000],["6121",812000],["5023",462000],["5171",430300],["5021",338000],["5139",154000],["5154",134000],["5178",129000],["5903",100000],["5137",95500],["5153",74000],["5365",50000],["5032",42000],["5175",34000],["5162",30000],["5194",25000],["5364",24764],["5163",19100],["5172",18000],["5222",15000],["5136",11000],["5166",10000],["5173",9000],["5161",8500],["5164",6000],["5321",5000],["5167",3000],["5151",1000],["5362",500]],"economic_expenditure_total_czk":4049664,"economic_financing":[["8115",-2411906]],"economic_financing_total_czk":-2411906,"economic_revenue":[["1211",2360000],["1121",1100000],["1111",780000],["1511",679000],["2111",403600],["1113",190000],["2141",180000],["1345",160000],["2132",131000],["1342",87000],["4112",71800],["1112",66000],["1122",50000],["2324",50000],["1386",46500],["4111",32500],["2131",32000],["1387",17650],["1381",10000],["2321",10000],["1341",3500],["1361",1000],["1382",20]],"economic_revenue_total_czk":6461570,"purpose_expenditure":[["6171",929000],["3632",783200],["6112",504000],["3722",500000],["2212",250700],["3745",184600],["1031",169000],["2321",120000],["3399",118000],["3631",110000],["5213",100000],["3314",69600],["6399",50500],["5512",35000],["6114",32500],["2310",31000],["6402",24764],["3341",20000],["3723",9700],["3412",5000],["6310",3100]],"purpose_expenditure_total_czk":4049664},"actual":{"economic_expenditure":[["5169",795192.48],["6121",759714.99],["5023",462000],["5171",329052.7],["5021",282644],["5178",128080.92],["5154",117541.54],["5139",77414.84],["5137",76081.4],["5153",73701.03],["5032",41580],["5162",27889.36],["5364",24763.8],["5175",23626],["5163",18991],["5172",17520.8],["5194",17421],["5222",15000],["5365",8190],["5161",7863],["5136",7690],["5164",6000],["5321",5000],["5166",4840],["5167",2000],["5173",1307],["5151",621],["5362",281]],"economic_expenditure_total_czk":3332007.86,"economic_financing":[["8118",-9000000],["8117",6000000],["8115",-189521.94]],"economic_financing_total_czk":-3189521.94,"economic_revenue":[["1211",2361929.23],["1121",1262716.79],["1111",867775.97],["1511",679067.82],["2111",267718],["2141",180000],["1113",167066.58],["1345",158700],["2132",138628],["1342",88160],["1112",82340.32],["4112",71800],["2324",46569],["1386",45994.86],["4111",32500],["2131",30292],["1387",18032.8],["2321",10000],["1122",8190],["1341",3200],["1361",450],["1381",379.49],["1382",18.94]],"economic_revenue_total_czk":6521529.8,"purpose_expenditure":[["6171",829072.17],["3632",777916.29],["6112",503580],["3722",461802.58],["2212",196354.44],["3745",101383.6],["3399",94623],["2321",83429.5],["1031",78196.8],["3314",67260],["3631",66191.48],["6402",24763.8],["6114",21694.2],["3723",9680],["6399",8471],["6310",3034],["3412",2520],["5512",2035]],"purpose_expenditure_total_czk":3332007.86}},"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."}}}}