{"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:00636061","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00636061","name":"Obec Hrabová","short_name":"Hrabová","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":553221},"amounts":{"revenue_approved":22560000,"revenue_adjusted":25611721.5,"revenue_actual":24738459.7,"expense_approved":29450469.54,"expense_adjusted":32615644.14,"expense_actual":21056088.85,"tax_revenue":19280952.92,"nontax_revenue":3055228.61,"capital_revenue":60980.67,"transfer_revenue":2341297.5,"current_expense":15546253.17,"capital_expense":5509835.68,"budget_balance":3682370.85,"cash_current":19825142.75,"cash_previous":19821738.35},"ratios":{"revenue_execution":0.96590382,"expense_execution":0.64558249,"balance_to_revenue":0.14885207,"cash_to_expense":0.94153966,"cash_yoy":0.00017175,"capital_expense_share":0.26167422,"transfer_revenue_share":0.09464201},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00636061/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00636061"},"seo":{"slug":"hrabova","path":"/cz/municipalities/hrabova/"},"population":{"value":706,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":22560000,"expenditure_czk":29450469.54,"financing_czk":6890469.54,"balance_czk":-6890469.54},{"stage":"revised","revenue_czk":25611721.5,"expenditure_czk":32615644.14,"financing_czk":7003922.64,"balance_czk":-7003922.64},{"stage":"actual","revenue_czk":24738459.7,"expenditure_czk":21056088.85,"financing_czk":-3682370.85,"balance_czk":3682370.85}],"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",8110000],["5171",6110000],["5169",3054000],["5011",2205000],["6123",1400000],["5331",1200000],["5023",1100000],["5365",1000000],["5154",910000],["5031",793000],["5362",501000],["5168",500000],["5139",416000],["5032",375500],["5499",345000],["5141",200000],["5222",160000],["5137",145000],["5021",136600],["5323",133000],["5156",80000],["5163",75500],["5153",70000],["5162",70000],["5173",50000],["5901",50000],["5175",37000],["5194",30000],["5364",29119.54],["5167",27000],["5329",26000],["6349",26000],["5179",17000],["5038",14250],["5136",12000],["5166",10000],["5229",10000],["5492",10000],["5321",9000],["5161",3000],["5133",500]],"economic_expenditure_total_czk":29450469.54,"economic_financing":[["8115",6100309.54],["8117",2000000],["8124",-1209840]],"economic_financing_total_czk":6890469.54,"economic_revenue":[["1211",7090000],["1121",3610000],["1511",3060000],["1111",2760000],["2111",1905000],["1122",1000000],["2132",842000],["1356",500000],["1113",460000],["1345",410000],["1112",217000],["4112",162000],["2141",150000],["2131",100000],["1386",80000],["1387",50000],["3111",50000],["4111",32000],["1381",30000],["4131",20000],["1341",15000],["2119",12000],["1361",5000]],"economic_revenue_total_czk":22560000,"purpose_expenditure":[["3319",5014000],["3419",4692000],["6171",3976500],["3639",3132000],["2212",2045000],["5512",1702000],["6399",1700000],["6112",1537600],["3113",1233000],["3612",1215000],["3722",863300],["2321",786750],["2310",762000],["3631",200000],["3314",140000],["2292",133000],["3632",105000],["5213",50000],["6114",31000],["6402",29119.54],["3745",26200],["2411",24000],["3315",20000],["6409",17000],["6310",10000],["3613",6000]],"purpose_expenditure_total_czk":29450469.54},"revised":{"economic_expenditure":[["6121",9279048],["5171",6123000],["5169",3437454.44],["5011",2214066.75],["6123",1400000],["5331",1200000],["5023",1100000],["5365",1000000],["5154",854000],["5031",798576.38],["5336",668610],["5168",526000],["5137",498000],["5139",489083.21],["5362",485000],["5499",343000],["5032",335906.87],["5141",315000],["5021",239995.19],["5222",160000],["5492",152600],["5323",138840.6],["5156",111500],["5153",95000],["5163",88700],["6122",87000],["5364",67321.7],["5162",65000],["5173",65000],["5194",61000],["5901",50000],["5175",36776],["5229",29000],["5321",18000],["5329",18000],["5167",15000],["5038",14250],["5166",10000],["5172",10000],["5212",5000],["5161",3540],["5136",2900],["5019",2300],["5039",1000],["5179",675],["5133",500]],"economic_expenditure_total_czk":32615644.14,"economic_financing":[["8115",9213762.64],["8124",-4209840],["8117",2000000]],"economic_financing_total_czk":7003922.64,"economic_revenue":[["1211",7090000],["1121",3795000],["1511",3060000],["1111",2760000],["2111",1969000],["4116",1184613.5],["1122",1000000],["2132",927000],["1345",751000],["1113",502000],["1356",500000],["4122",390000],["4213",349048],["1112",247300],["4222",200000],["4112",165300],["2141",150000],["1386",140000],["2131",100000],["2329",78550],["1387",56000],["3111",50000],["4111",32500],["1381",30000],["4131",20000],["3129",16910],["1334",15000],["1341",15000],["2119",12000],["1361",5000],["2324",500]],"economic_revenue_total_czk":25611721.5,"purpose_expenditure":[["3419",5556048],["3319",5064000],["6171",4135500],["3639",3338421.75],["2212",2075000],["5512",2071900],["3113",1901610],["6399",1799000],["6112",1537600],["3612",1240000],["3722",956300],["2310",885000],["2321",800250],["4222",266828.25],["3631",200000],["3745",167554.44],["3314",140000],["2292",138840.6],["3632",107000],["6409",58978.16],["5213",50000],["6402",27018.54],["6114",25594.4],["2411",24000],["3315",20000],["3723",15000],["6310",14200]],"purpose_expenditure_total_czk":32615644.14},"actual":{"economic_expenditure":[["6121",5423078.68],["5169",3144792.44],["5011",2001646.09],["5171",1694940.17],["5331",1200000],["5023",1026564],["5365",752850],["5031",715563.55],["5154",682500.04],["5336",668610],["5168",525325.11],["5139",417862.44],["5137",407276.9],["5032",275416.56],["5141",268086.23],["5499",229603.61],["5021",216800.19],["5362",197015],["5222",150000],["5492",147600],["5323",138840.6],["5156",111464.7],["5153",90360],["5163",87938.8],["6122",86757],["5364",67321.7],["5162",64931.89],["5194",58011.03],["5173",52813],["5175",36331],["5229",28687],["5329",17675],["5321",16000],["5167",12825],["5166",9680],["5172",9680],["5038",8111],["5212",5000],["5019",2263],["5161",2185],["5136",1658.72],["5122",1258.4],["5039",765]],"economic_expenditure_total_czk":21056088.85,"economic_financing":[["8124",-4209840],["8115",527469.15]],"economic_financing_total_czk":-3682370.85,"economic_revenue":[["1211",7083321.05],["1121",3794258.64],["1511",2888258.64],["1111",2740022.89],["2111",1899253],["4116",1184613.5],["2132",915915.34],["1122",752850],["1345",750872],["1113",501360.69],["4122",390000],["4213",349048],["1356",299035.26],["1112",247287.98],["4222",200000],["4112",165300],["2141",144126.27],["1386",138229.69],["2131",94997],["1387",54176.55],["3111",44070.67],["4111",32500],["4131",19836],["3129",16910],["1334",14819.7],["1341",12300],["1361",3070],["1381",1089.83],["2329",477],["2324",460]],"economic_revenue_total_czk":24738459.7,"purpose_expenditure":[["3419",5315347.63],["3639",2663318.12],["6171",2493402.58],["3113",1871610],["3319",1802129.23],["6112",1408528.93],["6399",1217200.23],["3722",945115.31],["2310",760063.81],["5512",668804.6],["2321",651666.44],["4222",264288.24],["3612",257492.6],["3631",155637.35],["3745",146971.38],["2292",138840.6],["6409",57978.16],["2212",48342],["3314",47178.72],["6402",27018.54],["6114",25594.4],["2411",24000],["3632",23650],["3315",17168.68],["6310",14153.8],["3723",10587.5]],"purpose_expenditure_total_czk":21056088.85}},"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."}}}}