{"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:00581941","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00581941","name":"Obec Vrábče","short_name":"Vrábče","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"České Budějovice","municipality_code":545261},"amounts":{"revenue_approved":16305000,"revenue_adjusted":23462525.11,"revenue_actual":23330664.16,"expense_approved":16305000,"expense_adjusted":18099991.79,"expense_actual":17430719.35,"tax_revenue":18392412.14,"nontax_revenue":1959500.41,"capital_revenue":0,"transfer_revenue":2978751.61,"current_expense":10224091.4,"capital_expense":7206627.95,"budget_balance":5899944.81,"cash_current":24452768.43,"cash_previous":18552823.62},"ratios":{"revenue_execution":0.99437993,"expense_execution":0.96302361,"balance_to_revenue":0.25288371,"cash_to_expense":1.40285481,"cash_yoy":0.31800792,"capital_expense_share":0.41344409,"transfer_revenue_share":0.12767539},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00581941/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00581941"},"seo":{"slug":"vrabce","path":"/cz/municipalities/vrabce/"},"population":{"value":882,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16305000,"expenditure_czk":16305000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":23462525.11,"expenditure_czk":18099991.79,"financing_czk":-5362533.32,"balance_czk":5362533.32},{"stage":"actual","revenue_czk":23330664.16,"expenditure_czk":17430719.35,"financing_czk":-5899944.81,"balance_czk":5899944.81}],"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",4400000],["5169",2937200],["6130",1250000],["5171",1051000],["5023",1050000],["5011",883000],["5154",631000],["6122",470168],["5329",470000],["5031",430000],["5139",397000],["5365",370000],["5137",347000],["5153",300000],["5021",254000],["5032",178000],["5163",128000],["5168",100000],["5151",88000],["5156",87000],["5222",78000],["5175",77000],["5194",50000],["5499",30150],["5164",26000],["5136",25000],["5364",21182],["5042",20000],["5162",20000],["5321",20000],["5909",20000],["5221",13000],["5038",10000],["5132",10000],["5161",10000],["5166",10000],["5172",10000],["5179",10000],["5167",6000],["5041",5000],["5903",5000],["5362",3300],["5133",3000],["5134",1000]],"economic_expenditure_total_czk":16305000,"economic_revenue":[["1211",6400000],["1121",3300000],["1111",2200000],["2132",972000],["1511",820000],["1345",560000],["1113",550000],["1122",370000],["2111",206800],["4112",200000],["2324",170000],["1112",140000],["2131",90000],["1386",65000],["1335",50000],["1356",50000],["2141",50000],["1334",40000],["1387",30000],["1341",24000],["2119",10000],["1361",7000],["2112",200]],"economic_revenue_total_czk":16305000,"purpose_expenditure":[["3639",2720518],["6112",1357100],["3399",1300000],["3631",1300000],["6171",1263000],["2219",1240000],["3722",1150000],["2212",970000],["3723",650000],["2321",600000],["3632",520000],["3726",450000],["5512",421000],["3111",400000],["6399",370000],["3613",300000],["3612",200000],["2310",180000],["3745",150000],["3421",100000],["3633",100000],["3721",100000],["6320",80000],["1037",50000],["3319",50000],["3326",40000],["3429",40000],["3314",30000],["3412",30000],["4359",30000],["3349",25000],["6402",21182],["4339",15000],["6310",15000],["1014",10000],["4344",10000],["3900",5000],["5213",5000],["3541",2000],["3543",2000],["3341",1200],["3599",1000],["4329",1000]],"purpose_expenditure_total_czk":16305000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",3184875.01],["5169",2962592.2],["5171",1710349.88],["6123",1451590],["6130",1269104],["5023",1087666.31],["6122",924882.86],["5011",878403.25],["5154",621903.45],["5365",442260],["5031",442008.89],["5137",414679.25],["6119",378000],["5139",294506.76],["5021",275903.9],["5649",250000],["5153",239565.5],["5329",223000],["5032",179920],["5163",156746],["5222",107000],["5168",87061],["5151",85152],["5156",69105],["5194",36600],["5499",34077.15],["5167",33139],["5175",32641.48],["5221",28000],["5136",23200],["5164",22498],["5364",21181.2],["5162",20417.7],["5321",20000],["5123",11568],["5038",10000],["5161",10000],["5166",10000],["5172",10000],["5179",10000],["5493",10000],["5132",6627],["5903",5000],["5019",4516],["5133",2011],["5134",1000],["5362",651],["5039",589]],"economic_expenditure_total_czk":18099991.79,"economic_financing":[["8117",28000000],["8118",-28000000],["8115",-5362533.32]],"economic_financing_total_czk":-5362533.32,"economic_revenue":[["1211",7976087.9],["1121",4272217.54],["1111",2908357.31],["4216",2329954.78],["2132",1032179],["1511",980261.78],["1113",564539.27],["1345",556250],["1122",442260],["1112",278443.17],["2111",277437],["2324",271243.5],["2141",250000],["4222",250000],["4112",203200],["4116",163096.83],["1386",155643.72],["2142",141796],["1356",92240],["2131",90000],["1387",61001.42],["1335",50000],["1334",40000],["4111",32500],["1341",19200],["2119",10000],["1361",8960],["2321",3727],["1381",1228.89],["2112",700]],"economic_revenue_total_czk":23462525.11,"purpose_expenditure":[["3639",4766102.79],["6171",1446000],["6112",1409708],["3399",1304000],["3722",1170000],["2219",1016409.8],["3631",854000],["2212",817030],["5512",661000],["3723",650000],["3726",626000],["2321",600000],["6399",442260],["3635",378000],["3111",289829],["3745",269000],["3613",240000],["3612",200000],["3632",118900],["3421",108000],["3721",100000],["6320",80000],["2223",75721],["1037",65000],["3319",50000],["3326",48000],["3314",40700],["6114",32500],["3412",30000],["4359",30000],["3349",25000],["6402",21181.2],["2310",20000],["3749",20000],["4339",15000],["6310",15000],["1014",10000],["1019",10000],["4344",10000],["4371",10000],["3900",5000],["5213",5000],["2229",4450],["3525",3000],["3541",2000],["3543",2000],["4329",2000],["3341",1200],["3599",1000]],"purpose_expenditure_total_czk":18099991.79},"actual":{"economic_expenditure":[["6121",3183051.09],["5169",2760679.99],["5171",1653102.91],["6123",1451590],["6130",1269104],["5023",1087666.31],["6122",924882.86],["5011",867562.54],["5154",561823.01],["5365",442260],["5031",423472],["5137",403303.6],["6119",378000],["5649",250000],["5139",233537.93],["5021",231104],["5329",222797],["5153",208128.36],["5032",175600],["5163",125417],["5222",107000],["5168",74140.59],["5151",56012],["5156",54514],["5499",33157.15],["5167",33139],["5194",28899],["5221",25000],["5364",21181.2],["5136",20705],["5164",19954.34],["5175",19769],["5321",18000],["5162",15030.47],["5123",11568],["5493",10000],["5179",7083],["5132",6627],["5019",4516],["5038",3403],["5172",3086],["5166",2372],["5161",1240],["5362",651],["5039",589]],"economic_expenditure_total_czk":17430719.35,"economic_financing":[["8117",28000000],["8118",-28000000],["8115",-5899944.81]],"economic_financing_total_czk":-5899944.81,"economic_revenue":[["1211",7976087.9],["1121",4272216.65],["1111",2903667.81],["4216",2329954.78],["1511",980261.78],["2132",943679],["1113",564539.27],["1345",556250],["1122",442260],["1112",278443.17],["2111",273682],["2324",263389.37],["4222",250000],["2141",243674.09],["4112",203200],["4116",163096.83],["1386",155643.72],["2142",141795.95],["1356",92240],["2131",86440],["1387",61001.42],["1335",41367.04],["1334",39044.49],["4111",32500],["1341",19200],["1361",8960],["2321",3727],["2119",2698],["1381",1228.89],["2112",415]],"economic_revenue_total_czk":23330664.16,"purpose_expenditure":[["3639",4766102.79],["6112",1409707.82],["3399",1289375.52],["6171",1258694.16],["3722",1162930.13],["2219",1015725.86],["3631",836149.52],["2212",817029.39],["5512",651634.43],["3726",625647.26],["3723",614357.75],["2321",576247.7],["6399",442260],["3635",378000],["3745",265266],["3111",236189],["3613",156880.19],["3612",149130.67],["3421",105594.83],["3632",103961],["2223",72547.97],["6320",67505],["1037",58134],["3721",56218.76],["3326",47366],["3314",34341],["6114",26700.1],["3349",23240],["4359",23000],["6402",21181.2],["3319",20124.1],["3749",20000],["4339",15000],["2310",12859.03],["6310",10789],["3412",10780],["1019",10000],["4344",10000],["4371",10000],["3900",5000],["2229",4449.17],["1014",3600],["3525",3000],["3541",2000],["4329",2000]],"purpose_expenditure_total_czk":17430719.35}},"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."}}}}