{"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:00300136","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00300136","name":"Obec Hrabyně","short_name":"Hrabyně","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Opava","municipality_code":507261},"amounts":{"revenue_approved":36661100,"revenue_adjusted":40332072.25,"revenue_actual":43173167.72,"expense_approved":63089000,"expense_adjusted":65366893.09,"expense_actual":32879192.63,"tax_revenue":24444427.2,"nontax_revenue":7287168.27,"capital_revenue":0,"transfer_revenue":11441572.25,"current_expense":31045408.86,"capital_expense":1833783.77,"budget_balance":10293975.09,"cash_current":46128186.62,"cash_previous":35810306.53},"ratios":{"revenue_execution":1.07044259,"expense_execution":0.50299458,"balance_to_revenue":0.23843456,"cash_to_expense":1.40295983,"cash_yoy":0.28812599,"capital_expense_share":0.05577338,"transfer_revenue_share":0.26501582},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00300136/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00300136"},"seo":{"slug":"hrabyne","path":"/cz/municipalities/hrabyne/"},"population":{"value":1085,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":36661100,"expenditure_czk":63089000,"financing_czk":26427900,"balance_czk":-26427900},{"stage":"revised","revenue_czk":40332072.25,"expenditure_czk":65366893.09,"financing_czk":25034820.84,"balance_czk":-25034820.84},{"stage":"actual","revenue_czk":43173167.72,"expenditure_czk":32879192.63,"financing_czk":-10293975.09,"balance_czk":10293975.09}],"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",17625000],["5171",10294000],["5336",8000000],["5169",4041000],["5011",2540000],["5331",2355000],["6122",2250000],["5023",1850000],["5137",1740000],["5362",1500000],["5651",1400000],["5152",1150000],["5031",892000],["5154",747000],["5139",743000],["5153",720000],["6123",600000],["5365",502000],["5021",432000],["5032",414000],["6125",400000],["5151",385500],["5323",282000],["5132",249000],["5163",210000],["5168",182500],["5164",165000],["5166",160000],["5156",141000],["5811",105000],["5901",100000],["5123",87000],["5499",84000],["5179",73000],["5175",72000],["5162",60000],["5167",58000],["5364",56000],["5138",50000],["5222",50000],["5903",50000],["6130",50000],["5194",35000],["5172",30000],["5161",26000],["5136",23000],["5041",22000],["5329",20000],["5131",15000],["5038",12000],["5321",10000],["5133",9000],["5909",8000],["5339",5000],["5492",5000],["5173",4000]],"economic_expenditure_total_czk":63089000,"economic_financing":[["8115",23427900],["8117",3000000],["8113",1400000],["8114",-1400000]],"economic_financing_total_czk":26427900,"economic_revenue":[["1211",10000000],["4122",8000000],["1121",5200000],["1111",3300000],["2132",2066000],["2111",1845000],["2451",1400000],["1511",810000],["1345",780000],["1113",710000],["1122",500000],["4112",497100],["1112",400000],["2324",278000],["4116",240000],["1386",100000],["2131",66000],["4111",60000],["2119",55000],["1381",50000],["1387",50000],["2141",50000],["4121",50000],["1341",41000],["1343",28000],["1361",20000],["2139",20000],["2329",20000],["1334",10000],["2112",10000],["1342",5000]],"economic_revenue_total_czk":36661100,"purpose_expenditure":[["3612",10061000],["6171",9738000],["4351",9685000],["3113",4953000],["3412",3790000],["3429",3340000],["2219",2870000],["6112",2298000],["5512",2176000],["6399",2100000],["3745",1239500],["2212",1170000],["3639",1162000],["3613",1157000],["2142",741000],["3632",728500],["3722",720000],["3392",710000],["3723",660000],["2321",659000],["3399",593000],["5311",500000],["3631",380000],["3326",360000],["2292",282000],["6320",180000],["3721",140000],["3349",100000],["3635",100000],["3636",80000],["3314",65000],["3341",60000],["6114",60000],["6402",56000],["5213",50000],["3319",45000],["6310",30000],["6409",30000],["1014",10000],["3419",10000]],"purpose_expenditure_total_czk":63089000},"revised":{"economic_expenditure":[["6121",16890000],["5171",10234000],["5336",8964983.09],["5169",4357500],["5331",2819500],["5011",2600000],["6122",2480000],["5023",1850000],["5651",1810000],["5137",1321000],["5139",1220500],["5152",1090000],["5365",1002000],["5362",1000000],["5031",907000],["5154",739000],["5166",660000],["6123",600000],["5153",595000],["5032",419000],["5151",385500],["5021",372000],["6125",360000],["5323",282000],["5163",210000],["5132",204000],["6111",195000],["5168",187500],["5164",164000],["5156",141000],["5123",115000],["5811",105000],["5499",100000],["5901",100000],["6351",94910],["5175",87000],["5162",73000],["5172",70000],["5179",67000],["5364",64500],["5167",58000],["5138",50000],["5222",50000],["5903",50000],["6130",50000],["5194",35000],["5136",23000],["5041",22000],["5131",15000],["5161",14000],["5038",12000],["5321",10000],["5329",10000],["5133",9000],["5909",8000],["5339",5000],["5492",5000],["5173",4000]],"economic_expenditure_total_czk":65366893.09,"economic_financing":[["8115",22034820.84],["8117",3000000],["8113",1400000],["8114",-1400000]],"economic_financing_total_czk":25034820.84,"economic_revenue":[["1211",10000000],["4122",8355000],["1121",5200000],["1111",3750000],["2132",2066000],["4116",1867412.47],["2111",1845000],["2451",1810000],["1511",810000],["1345",780000],["1113",710000],["4216",570559.78],["1122",500000],["4112",497100],["1112",400000],["2324",278000],["2149",187500],["2141",120500],["1386",100000],["2131",66000],["4111",60000],["2119",55000],["1381",50000],["1387",50000],["4121",50000],["1341",41000],["1343",28000],["1361",20000],["2139",20000],["2329",20000],["1334",10000],["2112",10000],["1342",5000]],"economic_revenue_total_czk":40332072.25,"purpose_expenditure":[["4351",10895910],["3612",10061000],["6171",9778000],["3113",5676483.09],["3412",3790000],["3429",3340000],["2219",2870000],["6112",2298000],["5512",2176000],["6399",2100000],["3745",1239500],["2212",1170000],["3639",1162000],["3613",1157000],["2321",859000],["2142",741000],["3632",728500],["3722",720000],["3392",710000],["3723",660000],["3399",593000],["5311",500000],["3631",425000],["3326",410000],["2292",282000],["6320",180000],["3721",140000],["3349",100000],["3635",100000],["3636",80000],["3314",65000],["6402",64500],["3341",60000],["6114",60000],["5213",50000],["3319",45000],["6310",30000],["6409",30000],["1014",10000],["3419",10000]],"purpose_expenditure_total_czk":65366893.09},"actual":{"economic_expenditure":[["5336",8964983.09],["5169",3504290.29],["5331",2818500],["5011",2479583],["5651",1810000],["5023",1327908],["5137",1095490.61],["5171",1088125.93],["5365",948740],["5152",911189],["5139",884691.84],["5031",868160],["6121",780275.3],["5154",643615.86],["5166",530781.64],["5151",366067.33],["5032",352061],["6125",346786.01],["5021",301790],["5153",289877.95],["5323",280556],["6122",279906.46],["5362",218719],["6111",191906],["5168",186132.51],["5163",168112.2],["6123",140000],["5132",132028.2],["5164",125670.2],["5499",100000],["6351",94910],["5123",79621],["5156",78166.5],["5162",71615.54],["5179",68010.47],["5364",62375.8],["5175",53526.5],["5138",50000],["5222",50000],["5172",35622],["5041",20845],["5811",19721],["5136",15325],["5167",14700],["5161",10749],["5038",10520],["5131",5041.4],["5133",1789],["5173",707]],"economic_expenditure_total_czk":32879192.63,"economic_financing":[["8118",-60000000],["8117",43000000],["8115",6682119.91],["8113",1400000],["8114",-1400000],["8901",23905]],"economic_financing_total_czk":-10293975.09,"economic_revenue":[["1211",10499358.67],["4122",8355000],["1121",5610014.36],["1111",4171530.65],["2132",2476295.33],["2111",1966295],["4116",1903912.47],["2451",1810000],["1122",947940],["1511",943414.1],["1345",754080],["1113",742513.42],["4216",570559.78],["4112",497100],["2324",410186.76],["1112",365877.02],["2149",360000],["1386",204320.93],["2141",121000.08],["1387",80120.13],["4111",65000],["2131",60719],["1343",57410],["4121",50000],["2112",35071],["1341",34310],["2139",22733],["2322",21466],["1361",18370],["1342",8370],["1335",4955.6],["2119",2420],["1381",1706.91],["2310",982.1],["1382",135.41]],"economic_revenue_total_czk":43173167.72,"purpose_expenditure":[["4351",10895910],["3113",4447546.89],["6171",4074547.76],["3612",3204045.74],["6112",1721046.23],["6399",1166449],["3745",896926.12],["3639",756953.25],["3722",670661.84],["3723",614625.08],["5512",608648.2],["2321",587576],["3399",503036.57],["3412",469348],["2212",388227.66],["3631",369940.36],["2292",280556],["3392",193188.75],["2219",154153.59],["6320",146458],["3721",137823.24],["5311",107003.56],["3326",94324],["6402",62375.8],["6114",41384],["3429",40000],["3319",35275],["3314",33914],["3349",30855],["3341",30328.99],["3632",27250],["2142",22537.8],["6310",21654.2],["6409",18079],["3613",13338],["3419",10000],["1014",3205]],"purpose_expenditure_total_czk":32879192.63}},"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."}}}}