{"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:00262803","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262803","name":"Město Hejnice","short_name":"Hejnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Liberec","municipality_code":564044},"amounts":{"revenue_approved":128650100,"revenue_adjusted":121811804.85,"revenue_actual":123473584.03,"expense_approved":144211000,"expense_adjusted":155907035,"expense_actual":136497353.46,"tax_revenue":72265583.02,"nontax_revenue":47021963.16,"capital_revenue":189651,"transfer_revenue":3996386.85,"current_expense":99437130.41,"capital_expense":37060223.05,"budget_balance":-13023769.43,"cash_current":74645874.54,"cash_previous":87045650.38},"ratios":{"revenue_execution":1.01364219,"expense_execution":0.87550477,"balance_to_revenue":-0.10547818,"cash_to_expense":0.54686683,"cash_yoy":-0.14245141,"capital_expense_share":0.27150873,"transfer_revenue_share":0.03236633},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262803/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262803"},"seo":{"slug":"hejnice","path":"/cz/municipalities/hejnice/"},"population":{"value":2752,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":128650100,"expenditure_czk":144211000,"financing_czk":15560900,"balance_czk":-15560900},{"stage":"revised","revenue_czk":121811804.85,"expenditure_czk":155907035,"financing_czk":34095230.15,"balance_czk":-34095230.15},{"stage":"actual","revenue_czk":123473584.03,"expenditure_czk":136497353.46,"financing_czk":13023769.43,"balance_czk":-13023769.43}],"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",34459000],["5152",17629000],["5011",15673000],["5169",14426000],["5171",10656000],["6122",9897000],["5331",5607000],["5031",4256000],["5151",4005000],["5139",3298000],["5649",2750000],["5023",2384000],["5154",2232000],["5021",1892000],["5032",1626000],["5229",1260000],["6123",1150000],["5156",1105000],["5365",1000000],["6130",1000000],["5137",818000],["5323",559000],["5362",548000],["5164",529000],["5329",513000],["5163",498000],["5162",479000],["5499",477000],["5168",338000],["5026",315000],["5223",300000],["5138",290000],["5175",252000],["5167",226000],["6322",200000],["5131",163000],["5166",153000],["5195",150000],["5134",125000],["5136",109000],["5179",104000],["5194",101000],["5903",100000],["5221",90000],["5161",86000],["5038",62000],["5493",50000],["5041",49000],["5172",45000],["5019",36000],["5132",35000],["5173",29000],["5192",28000],["5039",24000],["5153",13000],["5133",12000]],"economic_expenditure_total_czk":144211000,"economic_financing":[["8115",15560900]],"economic_financing_total_czk":15560900,"economic_revenue":[["1211",30000000],["2111",22336000],["1121",15000000],["2132",12313000],["1111",10000000],["4216",9388000],["4213",7090000],["2131",2280000],["1345",2040000],["1113",2000000],["1511",1950000],["4116",1608000],["4112",1564100],["2324",1500000],["4122",1223000],["2141",1217000],["4222",1070000],["1122",1000000],["1112",650000],["1342",530000],["2310",512000],["2133",511000],["1386",500000],["1387",500000],["1343",475000],["1361",300000],["2321",300000],["2112",252000],["3111",250000],["4111",130000],["1341",120000],["2119",20000],["1349",10000],["3113",10000],["4121",1000]],"economic_revenue_total_czk":128650100,"purpose_expenditure":[["3612",30003000],["6171",23096000],["3639",21769000],["2212",9005000],["2115",8700000],["3113",7307000],["3745",6600000],["3722",4958000],["6112",3697000],["3726",3500000],["2219",3342000],["3727",2850000],["3399",2469000],["6409",1744000],["3635",1350000],["3313",1212000],["2143",1203000],["3419",1140000],["3631",918000],["3429",879000],["3412",858000],["3613",828000],["5512",786000],["3322",715000],["3721",681000],["3314",668000],["2295",559000],["3799",500000],["6399",500000],["6320",428000],["3714",300000],["3900",300000],["4359",156000],["3632",143000],["6114",130000],["3392",118000],["3311",101000],["3319",99000],["3341",90000],["3743",90000],["6223",75000],["3312",73000],["1037",61000],["1014",60000],["6310",60000],["3421",50000],["3349",40000]],"purpose_expenditure_total_czk":144211000},"revised":{"economic_expenditure":[["6121",41320000],["5169",20737000],["5152",17629000],["5011",15273000],["5171",11922000],["5331",5681101.75],["5365",5511000],["5031",4256000],["5151",4005000],["5139",3427000],["5023",2384000],["6122",2267000],["5154",2232000],["5021",1948000],["5032",1626000],["5336",1497933.25],["6123",1150000],["5362",1148000],["5156",1105000],["5222",910300],["5329",893000],["6130",885000],["5137",843000],["5649",791000],["5163",578000],["5323",559000],["5164",529000],["5162",479000],["5499",477000],["5168",390000],["5026",315000],["5138",290000],["5175",282000],["5167",226000],["6322",200000],["5223",192000],["5229",163700],["5131",163000],["5221",157000],["5166",153000],["5195",150000],["5134",125000],["5136",109000],["5179",104000],["5194",101000],["5903",100000],["5161",86000],["5364",85000],["5172",75000],["5038",62000],["5493",61000],["5041",49000],["5019",36000],["5132",35000],["5173",29000],["5192",28000],["5039",24000],["5213",18000],["5153",13000],["5133",12000],["5363",10000]],"economic_expenditure_total_czk":155907035,"economic_financing":[["8115",34095230.15]],"economic_financing_total_czk":34095230.15,"economic_revenue":[["1211",30000000],["2111",22473000],["1121",15000000],["2132",12313000],["1111",10800000],["1122",5511000],["2131",2280000],["4116",2211523.25],["4216",2098000],["1345",2040000],["1113",2000000],["1511",1950000],["2324",1650000],["4112",1564100],["2141",1557000],["2329",1144000],["1112",850000],["2122",712000],["1342",530000],["2310",512000],["2133",511000],["1343",505000],["1386",500000],["1387",500000],["2321",498000],["2212",455000],["1361",400000],["4122",265867],["2112",252000],["3111",250000],["4222",132314.6],["4111",130000],["1341",120000],["3113",66000],["2119",20000],["1349",10000],["4121",1000]],"economic_revenue_total_czk":121811804.85,"purpose_expenditure":[["3639",35061000],["3612",30298000],["6171",22835000],["2212",9355000],["3113",7929035],["6399",6611000],["3722",5458000],["3726",5350000],["2219",3942000],["6112",3707000],["3399",2732000],["3745",2135000],["3635",1916000],["6409",1725000],["2143",1409000],["3412",1369000],["3313",1248000],["2321",1193000],["3631",918000],["5512",850000],["3613",781000],["3314",713000],["3429",691000],["3721",681000],["3322",621000],["3419",599500],["2295",559000],["6320",498000],["6223",475000],["2310",450000],["3727",415000],["2115",400000],["3421",358500],["3632",343000],["3312",261000],["3311",211000],["5213",203000],["3714",200000],["3799",170000],["4359",147700],["6114",130000],["3319",124000],["3392",118000],["3341",90000],["3743",90000],["6402",85000],["6310",70000],["1014",65000],["3349",65000],["1037",61000],["3315",50000],["3900",50000],["3316",46000],["3742",28000],["3525",13300],["4379",3000]],"purpose_expenditure_total_czk":155907035},"actual":{"economic_expenditure":[["6121",33122884.04],["5169",20418121.94],["5011",14565210.89],["5152",13024327.36],["5171",10106220.4],["5331",5681101.75],["5365",5520400],["5031",4077065.05],["5151",3875298.73],["5139",2897258.5],["5023",2405710],["5154",1951183.56],["6122",1732225.73],["5329",1680998.87],["5021",1611271],["5032",1518711.06],["5336",1497933.25],["5362",1152413.94],["6123",1079305.39],["5137",1008035.16],["5222",977215],["6130",810000],["5156",671423.74],["5164",629369.58],["5163",563753.2],["5323",558200],["5162",422329.15],["5168",334333.36],["5138",306551.47],["6322",200000],["5499",195458],["5175",174076],["5195",151109],["5194",128367.09],["5167",126132.12],["5134",122681.22],["6129",115807.89],["5136",115403],["5229",114000],["5179",111668.04],["5041",101326.37],["5364",84342.77],["5213",68000],["5161",66691],["5221",65000],["5038",61702],["5223",50000],["5493",43000],["5131",35022.76],["5172",26567],["5132",21657.81],["5173",19948.99],["5492",18000],["5189",15000],["5166",14786],["5153",13959.28],["5133",12445],["5363",10000],["5192",5992],["5019",5493],["5494",3028],["5039",1837]],"economic_expenditure_total_czk":136497353.46,"economic_financing":[["8117",190000000],["8118",-190000000],["8115",12399775.84],["8901",623993.59]],"economic_financing_total_czk":13023769.43,"economic_revenue":[["1211",29945392.61],["2111",24328662.11],["1121",16028480.59],["2132",13386971.94],["1111",11206336.81],["1122",5510400],["2324",2676166.22],["2131",2354935.04],["1113",2119002.16],["1345",2037809],["1511",1917930.24],["4116",1903105.25],["2141",1570796.02],["4112",1564100],["1112",1044857.77],["2122",711566.31],["1386",584003.59],["2133",521808.08],["1343",517057],["1361",513660],["2212",506006.04],["1342",454350],["2321",373630],["2112",283966.45],["4122",265867],["2310",237860],["1387",228878.39],["4222",132314.6],["1341",130217],["4111",130000],["3111",108300],["3113",81351],["2322",38867],["2119",30727.95],["1349",21034],["1381",4685.96],["1334",1487.9],["4121",1000]],"economic_revenue_total_czk":123473584.03,"purpose_expenditure":[["3639",31824560.77],["3612",22813703.7],["6171",21549447.33],["3113",7848348.37],["2212",7374634.34],["6399",6605071.53],["3722",5334267.01],["3726",5102344.71],["2219",3774265.4],["6112",3352507.68],["3399",2646276.93],["3745",1773030.87],["6409",1722830.91],["3635",1516172],["2143",1261171.73],["2321",1192939],["3631",908629.79],["5512",823290.49],["3313",791471.03],["3412",698956.87],["3314",636949.49],["3419",589500],["2295",558200],["3429",553337.53],["3613",525966.01],["6320",495882],["6223",462243.6],["2310",434310.1],["3322",355643],["3421",338000],["3727",272793.1],["3312",256381.67],["2115",240300.25],["5213",199718],["3721",172685.74],["3714",165339],["3799",164560],["3311",161192.42],["3632",137318.16],["3319",123304.64],["4359",122810],["3392",92774.65],["6114",84609.98],["6402",84342.77],["6310",63371.2],["3349",59149],["3315",50000],["3316",46000],["3743",35211],["3742",28000],["1014",23578],["1037",22632.79],["3525",13215],["3341",11113.9],["4379",3000]],"purpose_expenditure_total_czk":136497353.46}},"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."}}}}