{"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:00266302","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266302","name":"Obec Háj u Duchcova","short_name":"Háj u Duchcova","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Teplice","municipality_code":567523},"amounts":{"revenue_approved":31039800,"revenue_adjusted":33557378.14,"revenue_actual":33383540.6,"expense_approved":63496685,"expense_adjusted":66014263.14,"expense_actual":35596356.28,"tax_revenue":26665429.91,"nontax_revenue":2858971.55,"capital_revenue":142198,"transfer_revenue":3716941.14,"current_expense":26532932.91,"capital_expense":9063423.37,"budget_balance":-2212815.68,"cash_current":29879243.67,"cash_previous":32072059.35},"ratios":{"revenue_execution":0.99481969,"expense_execution":0.5392222,"balance_to_revenue":-0.06628463,"cash_to_expense":0.83939051,"cash_yoy":-0.06837153,"capital_expense_share":0.2546166,"transfer_revenue_share":0.11134053},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266302/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266302"},"seo":{"slug":"haj-u-duchcova","path":"/cz/municipalities/haj-u-duchcova/"},"population":{"value":1368,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":31039800,"expenditure_czk":63496685,"financing_czk":32456885,"balance_czk":-32456885},{"stage":"revised","revenue_czk":33557378.14,"expenditure_czk":66014263.14,"financing_czk":32456885,"balance_czk":-32456885},{"stage":"actual","revenue_czk":33383540.6,"expenditure_czk":35596356.28,"financing_czk":2212815.68,"balance_czk":-2212815.68}],"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",20045000],["5169",6709000],["5011",6550000],["5171",5967000],["6122",2456000],["5901",2135705],["5031",1931000],["5023",1650000],["6901",1600000],["5139",1342000],["5137",1275000],["5331",1006587],["5903",1000000],["5154",955000],["5153",822000],["6119",800000],["5032",761000],["5499",700000],["5021",672000],["5321",560000],["5151",498000],["5164",492000],["5168",482000],["6130",350000],["5163",310000],["5365",305000],["5222",264000],["5156",213000],["5132",175000],["5909",156000],["5162",152000],["5166",150000],["5167",150000],["5192",115000],["5194",75000],["5213",70000],["5172",67000],["5175",65000],["5136",63000],["5155",60000],["5134",48000],["5038",32000],["5173",32000],["5161",31000],["5159",28000],["5364",27393],["5339",26000],["5223",25000],["5221",19000],["5041",10000],["5122",10000],["5131",10000],["5179",10000],["5329",10000],["5362",10000],["5229",9000],["5019",6000],["5039",4000]],"economic_expenditure_total_czk":63496685,"economic_financing":[["8115",27456885],["8117",5000000]],"economic_financing_total_czk":32456885,"economic_revenue":[["1211",12000000],["1121",6090000],["1111",4500000],["4112",1624300],["1511",1160000],["1345",1100000],["2132",1074500],["2111",1041000],["1113",760000],["2324",420000],["1112",350000],["1122",300000],["1386",150000],["3111",150000],["2141",80000],["1387",70000],["1341",35000],["2329",30000],["1349",25000],["1361",20000],["2131",20000],["2119",15000],["2321",15000],["1334",4000],["2343",4000],["1335",2000]],"economic_revenue_total_czk":31039800,"purpose_expenditure":[["6171",14039705],["2212",8210000],["3635",6450000],["3639",4773000],["3612",4517000],["3412",4157000],["3725",3155000],["3631",2970000],["5512",2456000],["6112",2230000],["3111",1869587],["3722",1500000],["3399",1245000],["5213",1000000],["3745",615000],["5311",510000],["3113",500000],["3421",400000],["3326",300000],["6399",300000],["2219",295000],["6320",285000],["3314",233000],["3723",170000],["2339",150000],["5519",147000],["3349",105000],["3636",100000],["3419",99000],["2221",80000],["3522",70000],["3319",60000],["3900",57500],["3341",55000],["3613",55000],["3721",55000],["3632",50000],["1014",40000],["4339",35000],["4379",34500],["2411",28000],["6402",27393],["6310",25000],["4359",20000],["6409",9000],["4350",6000],["3599",5000],["3429",3000]],"purpose_expenditure_total_czk":63496685},"revised":{"economic_expenditure":[["6121",20949000],["5169",7344000],["5171",6814000],["5011",6550000],["6122",2466000],["5031",1947000],["5023",1650000],["5139",1345000],["5901",1282505],["5137",1282000],["5331",1186587],["6901",1124000],["5903",1000000],["5154",959500],["6119",904000],["5321",810000],["5153",802000],["5032",794000],["5499",700000],["5021",675000],["5168",547000],["5151",473500],["5164",468000],["6130",350000],["5365",335000],["5336",321078.14],["5163",307000],["5222",224000],["5156",211000],["5909",196000],["5166",185000],["5132",174000],["5192",165000],["6127",160000],["5162",152000],["5167",150000],["5194",121000],["5175",110000],["6125",91000],["5213",70000],["5221",69000],["5172",67000],["5155",60000],["5136",58000],["5134",48000],["5041",40000],["5038",32000],["5173",32000],["5161",31500],["5159",28000],["5364",27393],["5339",26000],["5223",25000],["5122",10000],["5131",10000],["5179",10000],["5329",10000],["5362",10000],["5229",9000],["5019",7000],["5039",5000],["5142",3000],["5133",1000],["5363",200]],"economic_expenditure_total_czk":66014263.14,"economic_financing":[["8115",27456885],["8117",5000000]],"economic_financing_total_czk":32456885,"economic_revenue":[["1211",12000000],["1121",6090000],["1111",4500000],["4112",1624300],["4216",1314000],["1511",1160000],["1345",1100000],["2132",1074500],["2111",1039000],["1113",760000],["4116",546078.14],["2324",447000],["1112",350000],["1122",330000],["2329",328000],["4222",200000],["1386",150000],["3111",150000],["2141",140000],["1387",70000],["1341",35000],["4111",32500],["1349",25000],["2321",25000],["1361",20000],["2131",20000],["2119",15000],["1334",4000],["2343",4000],["1335",2000],["2212",2000]],"economic_revenue_total_czk":33557378.14,"purpose_expenditure":[["6171",13951705],["2212",9524000],["3635",7000000],["3639",4773000],["3612",4517000],["3412",4157000],["3725",3155000],["3631",2970000],["5512",2456000],["6112",2230000],["3111",2205665.14],["3399",1583000],["3722",1500000],["5213",1000000],["3745",615000],["5311",510000],["3113",500000],["3421",400000],["6399",330000],["3326",300000],["2219",295000],["6320",285000],["3314",238000],["3723",170000],["2339",150000],["5519",147000],["3349",105000],["3636",100000],["3419",99000],["2221",80000],["3522",70000],["3319",60000],["3900",57500],["3341",55000],["3613",55000],["3721",55000],["3632",50000],["1014",40000],["4339",35000],["4379",34500],["6114",32500],["2411",28000],["6402",27393],["6310",25000],["4359",20000],["6409",9000],["4350",6000],["3599",5000],["3429",3000]],"purpose_expenditure_total_czk":66014263.14},"actual":{"economic_expenditure":[["6121",6738604.62],["5169",5227940.52],["5011",5194958],["5171",3669867.54],["6122",2005015.25],["5031",1563966],["5023",1453234],["5331",1186587],["5321",802649],["5154",796375.46],["5032",634995],["5153",617178.23],["5499",540288.75],["5139",483709.52],["5168",472296.71],["5137",373731.88],["5151",343731],["5365",329700],["5336",321078.14],["5164",297779.44],["5021",284013],["5163",230397.8],["5222",224000],["5909",187122],["5166",157149],["6127",157118.5],["5162",135769.63],["5156",118278.66],["5194",110005.53],["5167",96913.54],["5175",95967.46],["6125",90085],["5192",87292.3],["6119",72600],["5213",70000],["5221",68360],["5136",47781],["5172",47231.44],["5155",44790.04],["5041",36620.2],["5364",27393],["5339",26000],["5223",25000],["5038",22305],["5134",22128.77],["5161",12663.2],["5329",10000],["5229",8508],["5173",7003.11],["5159",6413],["5179",5448],["5142",2859.04],["5131",2266],["5362",1500],["5019",846],["5133",445],["5039",287],["5363",110]],"economic_expenditure_total_czk":35596356.28,"economic_financing":[["8117",15000000],["8118",-10000000],["8115",-2807184.32],["8901",20000]],"economic_financing_total_czk":2212815.68,"economic_revenue":[["1211",11906059.08],["1121",6379000.71],["1111",4425151.45],["4112",1624300],["4216",1314063],["2111",1148422],["1345",1031161],["2132",978683.73],["1511",970940.97],["1113",842779.02],["4116",546078.14],["2324",502672.5],["1112",415722.1],["1122",329700],["1386",232387.61],["4222",200000],["3111",142198],["2141",140000],["1387",91081.24],["4111",32500],["2329",30000],["2321",25000],["1341",21612],["2119",14720],["2131",13198],["1361",8370],["1334",7185.9],["2343",4275.32],["2212",2000],["1381",1822.83],["1335",1656],["1349",800]],"economic_revenue_total_czk":33383540.6,"purpose_expenditure":[["6171",9776957.59],["2212",3816556.13],["3412",2910219.31],["3639",2846342.72],["3612",2542346.62],["3725",2246821.37],["3111",2129680.99],["6112",1901749],["3399",1417826.99],["3722",1089202.66],["3631",1063251.25],["5512",714499.83],["3113",482500],["3635",372289],["5311",363506.91],["6399",329700],["2219",290400],["6320",210037],["5519",132409],["3314",109210.6],["3419",99000],["3326",72963],["3522",70000],["3349",65070],["3636",62448.1],["3900",57500],["3723",56618.92],["3421",53722.21],["3745",35663.04],["4379",33636],["3721",33261.45],["1014",29756],["6402",27393],["4339",25000],["6310",23219.84],["6114",21147.25],["4359",20000],["2411",18930],["3632",10650],["2339",8530.5],["6409",8508],["4350",6000],["3599",5000],["3429",3000],["3613",2347],["3341",1485]],"purpose_expenditure_total_czk":35596356.28}},"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."}}}}