{"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:00265918","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00265918","name":"Obec Havraň","short_name":"Havraň","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Most","municipality_code":567141},"amounts":{"revenue_approved":37710000,"revenue_adjusted":43352571,"revenue_actual":43754736.18,"expense_approved":33306000,"expense_adjusted":52558766,"expense_actual":51310951.76,"tax_revenue":35834137.92,"nontax_revenue":4062881.26,"capital_revenue":139178,"transfer_revenue":3718539,"current_expense":32721656.98,"capital_expense":18589294.78,"budget_balance":-7556215.58,"cash_current":7177708.6,"cash_previous":16960241.03},"ratios":{"revenue_execution":1.00927662,"expense_execution":0.97625868,"balance_to_revenue":-0.1726948,"cash_to_expense":0.13988648,"cash_yoy":-0.57679206,"capital_expense_share":0.36228708,"transfer_revenue_share":0.08498598},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00265918/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00265918"},"seo":{"slug":"havran","path":"/cz/municipalities/havran/"},"population":{"value":643,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":37710000,"expenditure_czk":33306000,"financing_czk":-4404000,"balance_czk":4404000},{"stage":"revised","revenue_czk":43352571,"expenditure_czk":52558766,"financing_czk":9206195,"balance_czk":-9206195},{"stage":"actual","revenue_czk":43754736.18,"expenditure_czk":51310951.76,"financing_czk":7556215.58,"balance_czk":-7556215.58}],"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",10150000],["5171",5763000],["5169",4066000],["5011",4040000],["5141",1960000],["5031",1228000],["5023",1200000],["5154",1018000],["5139",642000],["5151",533000],["5153",502000],["5032",495000],["5021",478000],["5131",250000],["5163",185000],["5156",114000],["5164",110000],["5162",82000],["5166",70000],["5168",70000],["5194",60000],["5137",50000],["5175",36000],["5041",30000],["5138",30000],["5321",30000],["5038",20000],["5222",20000],["5362",20000],["5167",15000],["5161",10000],["5329",7000],["5133",5000],["5229",5000],["5903",5000],["5136",3000],["5221",3000],["5179",1000]],"economic_expenditure_total_czk":33306000,"economic_financing":[["8124",-2268000],["8115",-2136000]],"economic_financing_total_czk":-4404000,"economic_revenue":[["1511",21000000],["1211",5800000],["1111",3200000],["1121",3000000],["2111",1794000],["2132",1015000],["1113",450000],["2131",415000],["1345",340000],["2141",150000],["2324",150000],["1112",120000],["1386",70000],["1343",60000],["1387",35000],["2112",30000],["1341",24000],["2329",23000],["2119",20000],["1361",14000]],"economic_revenue_total_czk":37710000,"purpose_expenditure":[["3111",6731000],["6171",6108000],["3612",3705000],["3319",2990000],["3639",2350000],["3412",2328000],["3745",1944000],["6112",1762000],["3722",1612000],["3632",1021000],["3631",820000],["2212",558000],["2321",405000],["2411",387000],["5512",280000],["3326",123000],["6310",85000],["3314",53000],["3419",25000],["5213",10000],["3511",9000]],"purpose_expenditure_total_czk":33306000},"revised":{"economic_expenditure":[["6121",16643000],["5171",10492000],["5169",6351500],["5011",5590544],["6122",1809000],["5031",1642700],["5139",1388000],["5023",1206000],["5141",1160000],["5154",737000],["5137",710500],["5032",647022],["5151",593000],["5021",542000],["5153",491000],["5166",415000],["6130",340000],["5131",250000],["5163",231000],["5164",126000],["5194",120000],["5156",119000],["5222",110000],["5162",87000],["5175",86000],["5365",85000],["5168",74000],["5364",71000],["5362",66000],["6125",47000],["5123",37000],["5138",32000],["5041",30000],["5172",30000],["5321",30000],["5134",29000],["5167",26000],["5038",24000],["5136",23000],["5363",19500],["5161",11000],["5223",10000],["5329",7000],["5133",5000],["5229",5000],["5903",5000],["5221",4000],["5179",1000]],"economic_expenditure_total_czk":52558766,"economic_financing":[["8115",11474195],["8124",-2268000]],"economic_financing_total_czk":9206195,"economic_revenue":[["1511",21429600],["1211",6150000],["1111",3200000],["1121",3000000],["4222",2558600],["2111",1948400],["2132",1335000],["4116",668171],["1113",450000],["1345",418000],["2131",415000],["2141",300000],["4122",280000],["1112",220000],["2324",177000],["4112",146800],["1386",135000],["3121",100000],["1122",85000],["4111",65000],["1343",60000],["1387",55000],["2321",40000],["3111",40000],["1341",27000],["2112",19000],["1361",14000],["2329",13000],["2322",2000],["1334",1000]],"economic_revenue_total_czk":43352571,"purpose_expenditure":[["3612",9564000],["6171",9461000],["3111",7125000],["3745",5749266],["3319",4216000],["3639",3318000],["3412",2499000],["3722",1908000],["6112",1768000],["2321",1498000],["3631",968000],["3632",930000],["2212",807000],["5512",590500],["2219",400000],["2411",385000],["2115",350000],["3314",338000],["2223",170000],["6399",110000],["3326",98000],["6310",85000],["6402",71000],["6114",70000],["2341",53000],["5213",10000],["3511",9000],["3419",8000]],"purpose_expenditure_total_czk":52558766},"actual":{"economic_expenditure":[["6121",16399152.61],["5171",9712527.25],["5169",6331347.88],["5011",5696925],["6122",1803494.73],["5031",1613006],["5139",1355277.09],["5023",1205782],["5141",1129325.87],["5154",708566.37],["5137",690054],["5032",637380],["5151",583705],["5021",525910],["5153",476745.76],["5166",394823],["6130",340000],["5131",244790.77],["5163",223073.56],["5164",125840],["5156",113856.7],["5222",109800],["5194",104293],["5365",84840],["5162",83391.86],["5175",82418.72],["5168",73529.59],["5364",70963],["5362",61648],["6125",46647.44],["5123",36486],["5172",29221.5],["5321",28000],["5134",27602],["5138",24926.8],["5167",23278],["5038",23248],["5041",19110],["5363",18312],["5136",17769],["5223",9632.23],["5161",9153],["5329",6360],["5229",4286.03],["5221",3816],["5179",636]],"economic_expenditure_total_czk":51310951.76,"economic_financing":[["8115",9782532.43],["8124",-2266083.87],["8901",39767.02]],"economic_financing_total_czk":7556215.58,"economic_revenue":[["1511",21681423.77],["1211",6146601.9],["1111",3305791.81],["1121",3294901.71],["4222",2558576],["2111",1895760.61],["2132",1275307],["4116",668163],["1113",435167.98],["1345",407260],["2131",395781],["4122",280000],["2141",246170.65],["1112",214700.29],["2324",176775],["4112",146800],["1386",120024.42],["3121",100000],["1122",84840],["4111",65000],["1343",57392],["1387",47043.51],["2321",40000],["3111",39178],["1341",25800],["2112",16881],["2329",14462],["1361",11360],["2322",1744],["1381",930.07],["1334",900.46]],"economic_revenue_total_czk":43754736.18,"purpose_expenditure":[["6171",9454249.68],["3612",8991578.81],["3111",7068409.98],["3745",5739316.49],["3319",4209129.83],["3639",3247292.54],["3412",2478350.37],["3722",1886398.17],["6112",1763094.07],["2321",1489682.46],["3631",961409.82],["2212",753931.2],["3632",751539.16],["5512",580810.32],["2411",367960.12],["2115",330209],["3314",309370.37],["2219",308550],["2223",169077.66],["6399",108535],["3326",96660],["6402",70963],["6310",62612.81],["2341",52420],["6114",44369],["3511",8000.9],["3419",7031]],"purpose_expenditure_total_czk":51310951.76}},"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."}}}}