{"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:00302619","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00302619","name":"Obec Hrabišín","short_name":"Hrabišín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":536091},"amounts":{"revenue_approved":40034976,"revenue_adjusted":36260544.6,"revenue_actual":31471929,"expense_approved":44772032,"expense_adjusted":48378538.6,"expense_actual":42079914.93,"tax_revenue":21857553.69,"nontax_revenue":5694339.51,"capital_revenue":0,"transfer_revenue":3920035.8,"current_expense":31435366.45,"capital_expense":10644548.48,"budget_balance":-10607985.93,"cash_current":10041990.48,"cash_previous":17649976.41},"ratios":{"revenue_execution":0.86793867,"expense_execution":0.86980542,"balance_to_revenue":-0.33706183,"cash_to_expense":0.23864094,"cash_yoy":-0.43104794,"capital_expense_share":0.25296031,"transfer_revenue_share":0.12455658},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00302619/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00302619"},"seo":{"slug":"hrabisin","path":"/cz/municipalities/hrabisin/"},"population":{"value":876,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":40034976,"expenditure_czk":44772032,"financing_czk":4737056,"balance_czk":-4737056},{"stage":"revised","revenue_czk":36260544.6,"expenditure_czk":48378538.6,"financing_czk":12117994,"balance_czk":-12117994},{"stage":"actual","revenue_czk":31471929,"expenditure_czk":42079914.93,"financing_czk":10607985.93,"balance_czk":-10607985.93}],"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":[["5171",21580782],["6121",6586100],["5011",3460000],["5169",3002567],["5331",2000000],["5031",1067800],["5023",1030000],["6349",953650],["5151",807000],["5365",601000],["5032",404100],["5362",401500],["5222",382000],["5154",363300],["5329",250000],["5168",230000],["5139",176000],["5323",170000],["5156",154000],["5163",146433],["5019",140000],["5155",125000],["5178",95800],["5021",72000],["5166",70000],["5123",65000],["5499",63000],["5179",50000],["5321",42600],["5167",40000],["5162",34700],["5039",30000],["5194",30000],["5364",23300],["5175",20500],["5132",19000],["5223",15000],["5038",11000],["5141",10000],["5221",10000],["5138",9000],["5173",9000],["5137",6500],["5161",6000],["5229",5400],["5131",1000],["5133",1000],["5136",1000]],"economic_expenditure_total_czk":44772032,"economic_financing":[["8115",4737056]],"economic_financing_total_czk":4737056,"economic_revenue":[["4216",13747390],["1211",8420000],["4213",5523286],["1121",3770000],["1111",2740000],["2111",1977600],["1511",855000],["1113",680000],["1122",560000],["1345",450000],["2141",300000],["4112",205000],["3111",180000],["1112",170000],["1386",105000],["2132",90000],["1387",52000],["1381",38000],["1341",36000],["4111",32000],["2133",27000],["2131",24700],["4122",23000],["1334",10000],["1344",7000],["1361",7000],["2112",5000]],"economic_revenue_total_czk":40034976,"purpose_expenditure":[["3119",19155582],["1031",6456000],["6171",3472800],["2212",3065000],["3745",2249800],["6112",1503500],["2310",1461700],["2321",1215950],["3631",1070000],["6399",1000000],["3722",876000],["3330",511800],["3612",500000],["3399",408500],["2411",358600],["3723",290000],["2292",170000],["3419",170000],["3392",145000],["5519",110000],["3635",100000],["3341",67000],["6320",67000],["5512",60000],["3429",50000],["3721",35000],["6119",32000],["3632",26000],["4359",25000],["6402",23300],["3314",22000],["6310",20000],["2219",15000],["3319",11000],["3412",11000],["4329",10000],["4379",5000],["1014",1000],["5213",1000],["3639",500]],"purpose_expenditure_total_czk":44772032},"revised":{"economic_expenditure":[["5171",16949954],["6121",9638252],["5169",4168541],["5011",3265900],["5331",2000000],["6123",1562000],["5023",1330000],["5031",997800],["5365",964060],["6349",953650],["5336",842900.8],["5151",787124],["5362",503600],["5137",440400],["5032",413500],["5222",388000],["5139",361534],["5154",359300],["5168",290000],["5329",250000],["5021",191950],["5323",172257.8],["5163",158893],["5019",140000],["5155",133242],["5156",112600],["5213",100000],["5178",95800],["5166",95600],["6122",70000],["5167",69100],["6111",61172],["5194",52950],["5123",50000],["5321",43600],["5499",42900],["5223",40000],["5162",34576],["5179",33050],["5175",32300],["5039",30000],["5364",23300],["5132",21982],["5172",17500],["5173",15350],["5229",15000],["5038",11000],["5138",10000],["5221",10000],["5161",9700],["5192",9100],["5141",5000],["5131",2000],["5136",1100],["5133",1000]],"economic_expenditure_total_czk":48378538.6,"economic_financing":[["8117",10000000],["8118",-10000000],["8115",7117994],["8123",5000000]],"economic_financing_total_czk":12117994,"economic_revenue":[["1211",8560000],["4116",5599378.8],["4213",5506835],["2111",4848857.8],["1121",4092000],["1111",2930000],["1122",963060],["1511",855000],["1113",680000],["1345",450000],["2141",300000],["1112",263000],["2229",248297],["4112",204400],["1386",183500],["3111",180000],["2132",93320],["1387",56000],["2322",46461],["1341",36000],["4122",34900],["4111",32500],["2133",27000],["2131",24700],["1334",10000],["1344",8760],["1381",8000],["1361",7650],["2321",5925],["2112",5000]],"economic_revenue_total_czk":36260544.6,"purpose_expenditure":[["3119",16333982.8],["1031",8554100],["6171",3804400],["2212",2235800],["3745",2044400],["2310",1872512],["6112",1803500],["3631",1772500],["6399",1463460],["2321",1280838],["3722",1151138],["3330",1064800],["3632",868000],["3421",785000],["3612",500000],["3723",370000],["2411",358600],["3392",308340],["3636",300000],["3399",208500],["2292",172257.8],["3419",170000],["5512",163900],["3639",121500],["5519",110000],["2219",74300],["3341",67000],["6320",67000],["3429",50000],["3314",45010],["3349",35400],["3721",35000],["6114",32500],["4359",30000],["3129",25000],["6402",23300],["3319",21000],["6310",20000],["3412",18500],["4329",10000],["4379",5000],["1014",1000],["5213",1000]],"purpose_expenditure_total_czk":48378538.6},"actual":{"economic_expenditure":[["5171",13037576.79],["6121",8075921.38],["5169",3992061.09],["5011",3263733],["5331",2000000],["6123",1553813],["5023",1277776],["5365",963060],["5031",957267],["6349",953642.1],["5336",842900.8],["5151",737527.75],["5362",502553.04],["5137",431116.73],["5222",375631.19],["5032",372159],["5139",317253.19],["5154",312200.37],["5168",288705.97],["5329",213577],["5021",177743],["5323",172257.8],["5163",157564.2],["5155",132943],["5213",100000],["5178",87779.45],["5019",83628],["5166",80915.96],["5167",64576.73],["6111",61172],["5194",52496.2],["5156",47554.13],["5321",43176],["5223",40000],["5499",38000],["5179",31746.37],["5175",30773],["5162",29583],["5039",28310],["5364",22331],["5123",20482.64],["5172",17394],["5229",15000],["5132",14654.71],["5173",12454],["5221",10000],["5138",9607.42],["5192",9022],["5161",8390],["5038",6393],["5141",2911.92],["5131",1576],["5136",1004]],"economic_expenditure_total_czk":42079914.93,"economic_financing":[["8117",10000000],["8118",-5000000],["8123",3200000],["8115",2607985.93],["8901",-200000]],"economic_financing_total_czk":10607985.93,"economic_revenue":[["1211",9497472.79],["1121",5081831.72],["2111",4915514.98],["1111",3456554.83],["4213",2722835],["1511",1098892.43],["1122",963060],["4116",925400.8],["1113",671982.83],["1345",444535],["1112",331303.31],["2141",317970.43],["2229",248296.1],["4112",204400],["1386",185143.77],["2132",99325],["1387",72568.07],["2322",46461],["1341",34916],["4122",34900],["4111",32500],["2133",26325],["2131",24146],["2112",10376],["1344",8760],["1361",8290],["2321",5925],["1381",1497.62],["1334",721.14],["1382",24.18]],"economic_revenue_total_czk":31471929,"purpose_expenditure":[["3119",14459142.95],["1031",8331530.26],["6171",3716932.95],["3745",2001328.42],["6112",1656689.2],["6399",1463459.04],["2310",1298127.38],["2321",1235531.79],["3631",1089940.4],["3330",1062623.39],["3722",1045403.9],["3632",864400.53],["3421",781134.52],["3723",360323.72],["2411",343183.54],["2212",328900.38],["3392",296405.03],["3636",296265],["3399",179605.75],["2292",172257.8],["3419",170000],["5512",162102],["3639",120879],["5519",110000],["2219",72385],["6320",66464],["3429",50000],["3612",46634],["3314",44678.2],["3341",41703.77],["3721",34849.89],["4359",30000],["3129",25000],["6402",22331],["6114",22125],["3319",20000],["6310",17727.12],["3412",17450],["3349",10400],["4329",10000],["4379",2000]],"purpose_expenditure_total_czk":42079914.93}},"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."}}}}