{"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:00663972","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00663972","name":"Obec Drnek","short_name":"Drnek","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":512991},"amounts":{"revenue_approved":4815200,"revenue_adjusted":5200115,"revenue_actual":5161085.88,"expense_approved":4815200,"expense_adjusted":5595083,"expense_actual":4483864.92,"tax_revenue":4139518.45,"nontax_revenue":729483.43,"capital_revenue":0,"transfer_revenue":292084,"current_expense":4271662.31,"capital_expense":212202.61,"budget_balance":677220.96,"cash_current":5449761.2,"cash_previous":5108932.19},"ratios":{"revenue_execution":0.99249457,"expense_execution":0.80139382,"balance_to_revenue":0.13121676,"cash_to_expense":1.21541601,"cash_yoy":0.06671238,"capital_expense_share":0.04732583,"transfer_revenue_share":0.05659352},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00663972/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00663972"},"seo":{"slug":"drnek","path":"/cz/municipalities/drnek/"},"population":{"value":183,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4815200,"expenditure_czk":4815200,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":5200115,"expenditure_czk":5595083,"financing_czk":394968,"balance_czk":-394968},{"stage":"actual","revenue_czk":5161085.88,"expenditure_czk":4483864.92,"financing_czk":-677220.96,"balance_czk":677220.96}],"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":[["5169",1117500],["5023",778000],["5138",451500],["6121",352000],["5171",318000],["5154",265000],["5021",214000],["5901",155971],["5031",146000],["5139",133500],["5168",90000],["6119",90000],["6122",75000],["5032",70000],["5137",70000],["5321",70000],["5163",50500],["5194",50500],["5162",40000],["5365",40000],["5323",38129],["5175",35000],["5141",30000],["5172",16000],["5136",14200],["5042",12000],["5164",12000],["5223",11000],["5179",10000],["5362",10000],["5903",10000],["5151",9500],["5167",9500],["5221",6000],["5192",5500],["5156",4000],["5166",2000],["5161",1500],["5222",1000],["5038",400]],"economic_expenditure_total_czk":4815200,"economic_financing":[["8117",1000000],["8115",-666400],["8124",-333600]],"economic_financing_total_czk":0,"economic_revenue":[["1211",1815000],["1121",924000],["1111",666000],["2112",450000],["1511",290000],["1345",147000],["1113",117000],["2324",73000],["4112",71800],["1112",55000],["2132",48100],["1122",40000],["4111",31500],["1386",30000],["2141",20000],["1387",16000],["2111",14500],["1341",3000],["1334",2300],["1361",1000]],"economic_revenue_total_czk":4815200,"purpose_expenditure":[["6171",1059071],["6112",994000],["2310",550000],["3722",300000],["3631",228000],["2321",208000],["2219",172000],["3725",160000],["3639",147500],["3745",123500],["3632",116500],["2221",100000],["3635",90000],["3399",80000],["3726",80000],["3421",60000],["3721",50000],["6310",50000],["6399",50000],["3723",40000],["2292",38129],["6114",31500],["2212",30000],["3314",15000],["5512",15000],["3341",11000],["5213",10000],["1014",6000]],"purpose_expenditure_total_czk":4815200},"revised":{"economic_expenditure":[["5169",1204350],["5023",778000],["5171",655450],["6121",470200],["5138",451500],["5021",288786],["5154",265450],["5139",193160],["5321",186131],["5031",146000],["5168",96000],["6119",90000],["5137",86200],["5032",70000],["6122",66000],["5162",51700],["5194",51500],["5163",50550],["5901",49471],["5365",49200],["5141",45000],["5323",38129],["5175",35000],["5366",24768],["5172",24400],["5136",15150],["5362",14500],["5042",12000],["5164",12000],["5223",11000],["5179",10000],["5903",10000],["5151",9500],["5167",9500],["5221",6500],["5192",5700],["5156",4000],["5166",2000],["5173",1912],["5161",1500],["5499",1476],["5222",1000],["5038",400]],"economic_expenditure_total_czk":5595083,"economic_financing":[["8117",2000000],["8118",-1000000],["8124",-333600],["8115",-271432]],"economic_financing_total_czk":394968,"economic_revenue":[["1211",1815000],["1121",951231],["1111",666000],["2112",547000],["1511",290000],["4222",200000],["1345",151000],["1113",121000],["2324",95600],["4112",71800],["2132",60200],["1112",55000],["1122",49200],["1386",35000],["4111",20284],["2141",20000],["1387",16000],["2321",15000],["2111",14500],["1341",3000],["1334",2300],["1361",1000]],"economic_revenue_total_czk":5200115,"purpose_expenditure":[["6171",1195571],["6112",994000],["2310",566750],["2321",339131],["3631",306400],["3722",300000],["3639",262650],["2212",205100],["3745",204850],["2219",172000],["3725",170000],["2221",100000],["3632",96500],["3635",90000],["3399",81000],["3726",80000],["3723",64750],["6399",63700],["3421",60000],["3721",50000],["6310",50000],["2292",38129],["6402",24768],["6114",20284],["3314",15000],["5512",15000],["3341",11000],["5213",10000],["1014",8500]],"purpose_expenditure_total_czk":5595083},"actual":{"economic_expenditure":[["5169",996778.01],["5023",766469],["5171",473424.7],["5138",416806],["5021",253486],["5154",245694.95],["5321",182131],["5139",181768.78],["6121",159343.61],["5031",141741],["5168",95925.39],["5137",75967.46],["5032",68990],["6122",52859],["5162",51689.99],["5365",49140],["5141",42894.9],["5163",40785.4],["5323",33747],["5366",24768],["5175",24707],["5172",24400],["5194",12435],["5136",12091],["5042",11765.14],["5164",11068],["5221",6472],["5223",6000],["5151",5604],["5192",5602],["5179",5326.82],["5156",2905],["5362",-2551.23],["5499",1476],["5173",1100],["5161",654],["5038",400]],"economic_expenditure_total_czk":4483864.92,"economic_financing":[["8118",-1000000],["8115",659170.99],["8124",-333600],["8901",-2791.95]],"economic_financing_total_czk":-677220.96,"economic_revenue":[["1211",1800395.19],["1121",963922.54],["1111",657328.94],["2112",547160],["1511",274433.59],["4222",200000],["1345",150540],["1113",127411.16],["2324",95351.87],["4112",71800],["1112",62831.39],["2132",60200],["1122",49140],["1386",35118.02],["4111",20284],["2321",15000],["1387",13764],["2111",9831],["1341",2300],["2131",1675],["1334",1453.5],["1361",600],["1381",280.12],["2141",265.56]],"economic_revenue_total_czk":5161085.88,"purpose_expenditure":[["6171",997395.45],["6112",977200],["2310",506523.13],["2321",317559.39],["3722",291858.83],["3639",245183.66],["2212",204948.57],["3631",172820.86],["3725",169347.87],["3745",166737.4],["3723",64700.96],["3399",57592.8],["3726",46656.39],["6399",46588.77],["6310",40272.4],["2292",33747],["6402",24768],["3632",22104],["2221",20824.89],["6114",20284],["3721",16419.55],["5512",15000],["3314",12000],["1014",8464],["3421",4597],["3341",270]],"purpose_expenditure_total_czk":4483864.92}},"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."}}}}