{"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:00275689","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275689","name":"Obec Háje nad Jizerou","short_name":"Háje nad Jizerou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577073},"amounts":{"revenue_approved":16936700,"revenue_adjusted":17991081.9,"revenue_actual":18768386.6,"expense_approved":19436700,"expense_adjusted":20941081.9,"expense_actual":17358979.93,"tax_revenue":16452377.67,"nontax_revenue":1271927.03,"capital_revenue":0,"transfer_revenue":1044081.9,"current_expense":10755845.69,"capital_expense":6603134.24,"budget_balance":1409406.67,"cash_current":7818470.78,"cash_previous":6371843.13},"ratios":{"revenue_execution":1.043205,"expense_execution":0.8289438,"balance_to_revenue":0.07509472,"cash_to_expense":0.45039921,"cash_yoy":0.22703441,"capital_expense_share":0.38038723,"transfer_revenue_share":0.05562982},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275689/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275689"},"seo":{"slug":"haje-nad-jizerou","path":"/cz/municipalities/haje-nad-jizerou/"},"population":{"value":681,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16936700,"expenditure_czk":19436700,"financing_czk":2500000,"balance_czk":-2500000},{"stage":"revised","revenue_czk":17991081.9,"expenditure_czk":20941081.9,"financing_czk":2950000,"balance_czk":-2950000},{"stage":"actual","revenue_czk":18768386.6,"expenditure_czk":17358979.93,"financing_czk":-1409406.67,"balance_czk":1409406.67}],"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",5060000],["5171",3593771],["5331",1647000],["5011",1525000],["5169",1521000],["5023",1270000],["5154",792000],["5139",735000],["5031",605000],["5137",263000],["5032",260000],["5021",227000],["6122",200000],["5163",190000],["5365",143000],["5323",135200],["5168",134000],["5903",120000],["5156",119000],["6119",100000],["6130",100000],["5173",92000],["5192",71000],["5321",62180],["5194",61000],["5222",60000],["5167",55000],["5329",45188],["5162",36000],["5364",32361],["5132",24000],["5175",19000],["5136",17000],["5164",16000],["5161",15000],["5362",12000],["5038",10000],["5172",10000],["5176",10000],["5221",10000],["5229",10000],["5492",10000],["5179",8000],["5166",5000],["5909",4000],["5131",1000],["5138",1000]],"economic_expenditure_total_czk":19436700,"economic_financing":[["8115",2500000]],"economic_financing_total_czk":2500000,"economic_revenue":[["1211",7300000],["1121",3600000],["1111",2500000],["1511",950000],["2111",575000],["1345",490000],["1113",450000],["1112",190000],["2324",180000],["4112",159700],["4122",120000],["2132",116000],["1122",102000],["1386",75000],["1387",35000],["4111",32000],["2131",25000],["2141",15000],["2310",10000],["1341",7000],["1361",5000]],"economic_revenue_total_czk":16936700,"purpose_expenditure":[["2212",4913771],["3639",3245188],["3119",1947000],["6112",1700000],["6171",1400000],["2310",1000000],["3722",780000],["3631",600000],["3412",500000],["3613",500000],["2221",400000],["5512",350000],["3322",250000],["3326",200000],["3612",200000],["3745",150000],["6320",140000],["2292",135200],["3421",130000],["5213",120000],["6399",102000],["3399",100000],["3632",100000],["3635",100000],["3900",80000],["3314",65000],["3319",50000],["4349",47180],["6402",32361],["6114",32000],["3721",30000],["2321",20000],["6310",10000],["1014",7000]],"purpose_expenditure_total_czk":19436700},"revised":{"economic_expenditure":[["6121",6415000],["5171",2389771],["5331",1647000],["5011",1525000],["5169",1456000],["5023",1270000],["5154",1082000],["5336",731881.9],["5139",711500],["5031",609000],["5032",262000],["5137",261000],["6123",250000],["5021",226000],["6122",200000],["5163",192000],["6349",150000],["5365",143000],["5323",135200],["5168",134000],["5903",120000],["5156",119000],["6119",100000],["6130",100000],["5173",92000],["5192",71000],["5222",63000],["5321",62180],["5194",61000],["5167",55000],["5329",45188],["5162",36000],["5364",32361],["5164",25000],["5132",24000],["5175",20000],["5136",17000],["5362",17000],["5161",15000],["5038",10000],["5172",10000],["5176",10000],["5221",10000],["5492",10000],["5179",8000],["5229",7000],["5166",5000],["5909",4000],["5131",1000],["5138",1000]],"economic_expenditure_total_czk":20941081.9,"economic_financing":[["8115",2500000],["8117",450000]],"economic_financing_total_czk":2950000,"economic_revenue":[["1211",7300000],["1121",3600000],["1111",2500000],["1511",950000],["4116",731881.9],["2111",576000],["1345",490000],["1113",472000],["2324",388000],["1112",190000],["4112",159700],["4122",120000],["2132",116000],["1386",105000],["1122",102000],["1387",45000],["2141",43000],["4111",32500],["2131",28000],["2322",17000],["2310",10000],["1341",7000],["1361",5000],["1337",2000],["1335",1000]],"economic_revenue_total_czk":17991081.9,"purpose_expenditure":[["2212",4913771],["3639",3445188],["3119",2678881.9],["6112",1700000],["6171",1400000],["2310",825000],["3722",780000],["3631",600000],["5512",600000],["3412",500000],["3613",500000],["3421",480000],["3612",450000],["2221",400000],["3322",270000],["3745",150000],["6320",140000],["2292",135200],["5213",120000],["6399",102000],["3399",100000],["3632",100000],["3635",100000],["3900",80000],["3314",65000],["3319",50000],["3326",50000],["4349",47180],["2321",40000],["6114",37500],["6402",32361],["3721",30000],["6310",12000],["1014",7000]],"purpose_expenditure_total_czk":20941081.9},"actual":{"economic_expenditure":[["6121",6121334.24],["5331",1647000],["5011",1380032],["5171",1300878.21],["5023",1232914],["5169",1205510.96],["5154",930231.46],["5336",731881.9],["5031",561114],["6123",330800],["5032",238618],["5139",234492.46],["6349",150000],["5163",146362.2],["5365",138388],["5323",135200],["5021",133726],["5168",118499.39],["5156",77661.47],["5192",70215.6],["5222",63000],["5321",62180],["5194",61309],["5329",45188],["5173",41818],["5162",40616.54],["5137",33542],["5364",32361],["5362",15943],["5164",15196],["5167",13979.5],["5492",9000],["5161",7882],["5179",7522],["5221",6000],["5038",5990],["5132",4778],["5175",2810],["5176",1815],["5136",1772],["6130",1000],["5131",418]],"economic_expenditure_total_czk":17358979.93,"economic_financing":[["8115",-3409406.67],["8117",2000000]],"economic_financing_total_czk":-1409406.67,"economic_revenue":[["1211",7318835.23],["1121",3913184.5],["1111",2644192.86],["1511",999696.12],["4116",731881.9],["2111",648970],["1113",517703.97],["1345",488670],["2324",384716.29],["1112",255166.47],["4112",159700],["1386",142542.71],["4122",120000],["2132",116873],["1122",101220],["2141",64212.74],["1387",55883.46],["4111",32500],["2131",28081],["2322",17574],["2310",11500],["1341",6907],["1361",4190],["1337",2160],["1381",1173.05],["1335",615],["1334",178.5],["1382",58.8]],"economic_revenue_total_czk":18768386.6,"purpose_expenditure":[["2212",4313553.84],["3639",2973138.6],["3119",2552813.9],["6112",1595348],["6171",1135541.5],["3722",769453.08],["5512",508432.66],["2310",505137.04],["3421",428188],["3612",427765.92],["3412",335552.24],["3631",321568.53],["2221",316406],["3322",233000],["3613",162064.5],["2292",135200],["6399",101220],["6320",90379],["3399",89346],["3900",69000],["4349",47180],["3745",46200],["3314",35184],["6402",32361],["3632",29091],["6114",27378],["3721",24853.4],["2321",18531.52],["3319",16390],["6310",9967.2],["3326",8735]],"purpose_expenditure_total_czk":17358979.93}},"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."}}}}