{"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:00277827","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00277827","name":"OBEC HAJNICE","short_name":"HAJNICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579211},"amounts":{"revenue_approved":27993600,"revenue_adjusted":39716172.35,"revenue_actual":38814820.76,"expense_approved":33463100,"expense_adjusted":57434425.35,"expense_actual":49021201.56,"tax_revenue":28210686.8,"nontax_revenue":1125311.61,"capital_revenue":85040,"transfer_revenue":9393782.35,"current_expense":20321782.88,"capital_expense":28699418.68,"budget_balance":-10206380.8,"cash_current":29726316.77,"cash_previous":46613522.27},"ratios":{"revenue_execution":0.97730517,"expense_execution":0.85351601,"balance_to_revenue":-0.26295061,"cash_to_expense":0.60639715,"cash_yoy":-0.36228126,"capital_expense_share":0.58544911,"transfer_revenue_share":0.24201535},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00277827/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00277827"},"seo":{"slug":"hajnice","path":"/cz/municipalities/hajnice/"},"population":{"value":1088,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":27993600,"expenditure_czk":33463100,"financing_czk":5469500,"balance_czk":-5469500},{"stage":"revised","revenue_czk":39716172.35,"expenditure_czk":57434425.35,"financing_czk":17718253,"balance_czk":-17718253},{"stage":"actual","revenue_czk":38814820.76,"expenditure_czk":49021201.56,"financing_czk":10206380.8,"balance_czk":-10206380.8}],"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",12370000],["5171",3910000],["5331",2510200],["5169",2476700],["5011",2471000],["5023",1598000],["5154",1268000],["6119",1265000],["6130",1000000],["5031",848000],["5021",576800],["5139",473000],["5032",367000],["5163",314000],["5026",296000],["5222",266000],["5492",266000],["5137",255000],["5156",148000],["5175",110000],["5141",100000],["5162",98000],["5168",75000],["6122",65000],["5223",60000],["5364",43400],["5321",40000],["5329",34000],["5167",30000],["5173",30000],["5499",30000],["5136",20000],["5161",16000],["5164",10000],["5362",10000],["5134",5000],["5229",5000],["5221",3000]],"economic_expenditure_total_czk":33463100,"economic_financing":[["8115",6378000],["8124",-908500]],"economic_financing_total_czk":5469500,"economic_revenue":[["1211",11918000],["1121",6071000],["1111",4443000],["1511",1550000],["4112",934600],["1113",768000],["1345",660000],["1112",364000],["2324",350000],["2141",300000],["3111",145000],["2131",142000],["2322",100000],["1386",60000],["1387",60000],["4121",48000],["1341",45000],["2132",20000],["1361",10000],["2111",5000]],"economic_revenue_total_czk":27993600,"purpose_expenditure":[["2219",9400000],["6171",5498000],["2212",3280000],["3119",2510200],["6112",2272000],["3419",1514000],["3639",1222000],["3722",1220000],["3631",1170000],["5512",856000],["3635",665000],["3745",644000],["3322",637000],["3319",546000],["2310",400000],["3900",332000],["4351",275000],["6320",240000],["2321",200000],["6310",120000],["3399",114500],["3632",100000],["3314",79000],["4359",60000],["6402",43400],["5213",35000],["4341",30000]],"purpose_expenditure_total_czk":33463100},"revised":{"economic_expenditure":[["6121",21381000],["6123",9310000],["5171",4366000],["5169",2852700],["5011",2710681],["5331",2510200],["5365",2445240],["5023",1598000],["5154",1312000],["6119",1265000],["6130",923000],["5031",908959],["6122",780000],["5336",640844.35],["5021",586181],["5139",474000],["5163",434500],["5032",388523],["5137",384200],["5492",330000],["5026",296000],["5222",266000],["5341",257900],["5156",148000],["5168",126250],["5162",125500],["5175",112478],["5141",100000],["5167",65000],["5223",60000],["5364",43400],["5321",41500],["5329",34000],["5499",32000],["5173",30599],["5136",28000],["5161",17170],["5038",15000],["5164",12000],["5362",10000],["5229",5000],["5134",4600],["5221",3000]],"economic_expenditure_total_czk":57434425.35,"economic_financing":[["8115",18626753],["8124",-908500]],"economic_financing_total_czk":17718253,"economic_revenue":[["1211",11918000],["1121",6131000],["4216",5948387.85],["1111",4443000],["1122",2445240],["1511",1732000],["4116",1397794.5],["4222",1000000],["4112",934600],["1113",812000],["1345",660000],["2141",500000],["2324",414500],["1112",400000],["1386",223300],["3111",145000],["2131",142000],["1387",100000],["2322",100000],["4111",65000],["4121",48000],["1341",45000],["2321",36300],["2119",33600],["2132",21000],["1361",12300],["2111",5000],["1381",2000],["1334",1000],["1382",150]],"economic_revenue_total_czk":39716172.35,"purpose_expenditure":[["5512",10515000],["2219",9400000],["3639",9160763],["6171",5957000],["3119",4756044.35],["2212",3310000],["6399",2445240],["6112",2272000],["3419",1734000],["3631",1570000],["3722",1380000],["3635",665000],["3745",661000],["3322",637000],["3319",546000],["2310",400000],["3900",396000],["4351",295000],["6330",257900],["6320",240000],["2321",200000],["6310",123500],["3399",114500],["3632",106200],["3314",79000],["4359",60000],["6402",43400],["6114",42878],["5213",35000],["4341",32000]],"purpose_expenditure_total_czk":57434425.35},"actual":{"economic_expenditure":[["6121",18060284.86],["6123",9309713.45],["5011",2710249],["5169",2595499.2],["5171",2533587.43],["5331",2510200],["5365",2445240],["5023",1593382],["5154",964991.68],["5031",905172],["6122",742205.21],["5336",640844.35],["6119",587215.16],["5021",567556],["5032",387285],["5163",378593.33],["5137",353088.95],["5341",257900],["5222",257000],["5139",232680.22],["5492",158500],["5168",126170.28],["5162",113897.79],["5175",91536.51],["5141",89258.44],["5156",79892],["5223",49550],["5167",44544],["5364",43383.8],["5321",41435],["5329",33660],["5499",31143],["5136",23330],["5173",21170],["5038",8385],["5362",8284],["5161",7333],["5229",5000],["5164",4539],["5134",4501.9],["5221",3000]],"economic_expenditure_total_czk":49021201.56,"economic_financing":[["8115",11264860.73],["8124",-1058479.93]],"economic_financing_total_czk":10206380.8,"economic_revenue":[["1211",11474003.61],["1121",6130747.87],["4216",5948387.85],["1111",4225839.3],["1122",2445240],["1511",1731747.77],["4116",1397794.5],["4222",1000000],["4112",934600],["1113",811438.45],["1345",622575],["2141",475639.35],["2324",413732.26],["1112",399839.18],["1386",223286.11],["1387",87557.09],["3111",85040],["2131",71411],["2322",70439],["4111",65000],["4121",48000],["1341",43409],["2321",36300],["2119",33540],["2132",20290],["1361",12220],["2111",3960],["1381",1865.61],["1334",769.31],["1382",148.5]],"economic_revenue_total_czk":38814820.76,"purpose_expenditure":[["5512",10376143.42],["2219",9101748.28],["3639",8020662.42],["6171",4882375.39],["3119",4754966.56],["6399",2445240],["6112",1969788],["3631",1405260.94],["3722",1333696.49],["3419",1174676.45],["3322",577768.07],["3319",454573.61],["2212",399887.9],["3900",375500],["3745",374477.1],["4351",294306],["6330",257900],["6320",213418],["6310",112724.77],["3399",93063.1],["3632",69017.58],["2310",68605.58],["3314",58451],["4359",49550],["6402",43383.8],["6114",42874.1],["2321",40000],["4341",31143]],"purpose_expenditure_total_czk":49021201.56}},"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."}}}}