{"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:00853151","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00853151","name":"Obec Drozdov","short_name":"Drozdov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":570141},"amounts":{"revenue_approved":9400000,"revenue_adjusted":9551600,"revenue_actual":10392726.57,"expense_approved":14400000,"expense_adjusted":14551600,"expense_actual":13236782.57,"tax_revenue":8677702.05,"nontax_revenue":1301592.42,"capital_revenue":15000,"transfer_revenue":398432.1,"current_expense":7722172.23,"capital_expense":5514610.34,"budget_balance":-2844056,"cash_current":7681310.87,"cash_previous":10517366.87},"ratios":{"revenue_execution":1.08806133,"expense_execution":0.90964448,"balance_to_revenue":-0.27365831,"cash_to_expense":0.58030045,"cash_yoy":-0.26965457,"capital_expense_share":0.4166126,"transfer_revenue_share":0.03833759},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00853151/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00853151"},"seo":{"slug":"drozdov-00853151","path":"/cz/municipalities/drozdov-00853151/"},"population":{"value":355,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9400000,"expenditure_czk":14400000,"financing_czk":5000000,"balance_czk":-5000000},{"stage":"revised","revenue_czk":9551600,"expenditure_czk":14551600,"financing_czk":5000000,"balance_czk":-5000000},{"stage":"actual","revenue_czk":10392726.57,"expenditure_czk":13236782.57,"financing_czk":2844056,"balance_czk":-2844056}],"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",6150000],["5171",1978000],["5011",1105000],["5169",1054200],["5023",848000],["5331",700000],["5154",481300],["5031",450000],["5139",267000],["5032",167700],["5156",163000],["5021",129000],["5155",105000],["6122",100000],["5499",91000],["5365",85000],["5163",74500],["5323",70000],["5137",65000],["5168",50000],["5162",39000],["5362",35000],["5173",25500],["5194",20000],["5364",17300],["5175",14700],["5321",14000],["5492",14000],["5903",12000],["5167",10600],["5132",10000],["5179",10000],["5901",10000],["5329",9000],["5166",5000],["5229",5000],["6130",5000],["5038",4900],["5161",2500],["5136",1800],["5909",1000]],"economic_expenditure_total_czk":14400000,"economic_financing":[["8115",5000000]],"economic_financing_total_czk":5000000,"economic_revenue":[["1211",3720000],["1121",1900000],["1111",1350000],["2111",670000],["1511",350000],["2132",271500],["1113",240000],["1345",200000],["2324",118000],["1112",112000],["2141",87000],["1122",85000],["4112",85000],["1386",50000],["2131",47200],["4111",31500],["1387",30000],["2321",30000],["1341",8800],["1381",5000],["3111",5000],["1361",3000],["2133",1000]],"economic_revenue_total_czk":9400000,"purpose_expenditure":[["6171",5785100],["3639",2112900],["2310",1305000],["2212",1185000],["6112",1130800],["3111",851000],["3319",333000],["2321",332000],["3722",231000],["3723",150000],["3631",115000],["3745",87000],["6399",85000],["3613",80000],["3399",77000],["3635",72600],["2292",70000],["6320",70000],["3326",63000],["3612",45000],["5512",43000],["6114",31500],["3632",28800],["5519",22000],["6402",17300],["3619",15000],["3412",13500],["3314",12000],["5213",12000],["5212",10000],["3721",5000],["3726",5000],["6310",4500]],"purpose_expenditure_total_czk":14400000},"revised":{"economic_expenditure":[["6121",5401146.51],["5171",1532780.39],["5169",1262664],["5011",1132000],["5023",888650],["5331",700000],["5031",469000],["5021",431604],["5154",349150],["5139",307050],["5336",267632.1],["5137",266669],["6122",254000],["5032",185300],["5156",153000],["5155",128600],["5499",104500],["5213",100000],["5365",96000],["5163",79500],["5323",70000],["5168",40000],["5162",39900],["5362",35000],["5194",30213],["5123",26000],["5321",26000],["5492",23000],["5175",21200],["5364",17300],["5173",16631],["5223",14000],["5132",12600],["5903",12000],["5167",10550],["5179",10000],["5901",10000],["5329",9000],["5229",5000],["6130",5000],["5038",4900],["5136",1800],["5161",1260],["5909",1000]],"economic_expenditure_total_czk":14551600,"economic_financing":[["8117",2900000],["8115",2100000]],"economic_financing_total_czk":5000000,"economic_revenue":[["1211",3720000],["1121",1900000],["1111",1086167.9],["2111",673500],["1511",350000],["2132",275700],["4116",267632.1],["1113",240000],["1345",229000],["2324",130000],["1112",112000],["1122",95200],["2141",87600],["4112",81200],["2322",58000],["1386",56000],["2131",47200],["4111",32500],["1387",30000],["2321",30000],["4122",17100],["3111",15000],["1341",8800],["1381",5000],["1361",3000],["2133",1000]],"economic_revenue_total_czk":9551600,"purpose_expenditure":[["6171",6577891],["3639",1246300],["6112",1193200],["3111",1173632.1],["2310",775000],["3613",753000],["3745",441000],["2212",390526.9],["3319",310000],["2321",277000],["3722",231000],["3723",225000],["5512",106000],["3631",100000],["3399",99000],["6399",96000],["6320",75000],["3635",72600],["2292",70000],["3612",66200],["3326",45000],["6114",32500],["3619",31000],["3632",29200],["3721",23000],["5519",22400],["6402",17300],["3412",15350],["3330",14000],["3314",12000],["5213",12000],["5212",10000],["3726",5000],["6310",4500]],"purpose_expenditure_total_czk":14551600},"actual":{"economic_expenditure":[["6121",5260717.59],["5169",1121270.5],["5011",1080200],["5171",941385.15],["5023",885812],["5331",700000],["5031",452606],["5021",382691],["5154",322898.8],["5336",267632.1],["5137",259948.27],["6122",253892.75],["5139",215083.05],["5032",178289],["5155",128261],["5499",104001],["5213",100000],["5365",95130],["5163",76962.8],["5323",67630.1],["5168",37319.2],["5162",35793.07],["5194",30213],["5156",27983.48],["5362",27270],["5321",26000],["5492",23000],["5123",22771],["5175",20748],["5364",17186],["5223",14000],["5173",10865],["5167",10550],["5179",9871],["5329",8875],["5132",8134.71],["5229",5000],["5038",4439],["5136",1332],["5161",1021]],"economic_expenditure_total_czk":13236782.57,"economic_financing":[["8117",2900000],["8115",-63944],["8901",8000]],"economic_financing_total_czk":2844056,"economic_revenue":[["1211",3872670.49],["1121",2078820.06],["1111",1411226.71],["2111",681214.9],["1511",464806.42],["1113",274307.25],["2132",271621],["4116",267632.1],["1345",228735],["1112",135408.23],["2324",126379.5],["1122",95130],["2141",87751.02],["4112",81200],["1386",75710.31],["2322",57984],["2131",46642],["4111",32500],["2321",30000],["1387",29677.2],["4122",17100],["3111",15000],["1341",8143],["1361",2500],["1381",567.38]],"economic_revenue_total_czk":10392726.57,"purpose_expenditure":[["6171",6517130.29],["6112",1189194.58],["3111",1151221.18],["3639",947661.2],["3613",677369.83],["3745",401497.94],["2310",306022.57],["3319",293645.78],["2212",282288.26],["2321",229407.87],["3722",227129.71],["3723",219672.12],["3399",98792.98],["6399",95130],["5512",90777.75],["3631",90575.92],["6320",72485],["2292",67630.1],["3612",66077.89],["3326",35228.68],["6114",27471],["3619",23799.5],["3721",22680.24],["5519",22307],["3632",21974.55],["6402",17186],["3330",14000],["3412",12256.83],["3314",11690],["6310",4477.8]],"purpose_expenditure_total_czk":13236782.57}},"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."}}}}