{"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:00278831","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278831","name":"Obec Hejnice","short_name":"Hejnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":580228},"amounts":{"revenue_approved":4700450,"revenue_adjusted":5287100.4,"revenue_actual":6627843.73,"expense_approved":6494950,"expense_adjusted":7081600.4,"expense_actual":5436127.82,"tax_revenue":4997743.13,"nontax_revenue":438518.2,"capital_revenue":0,"transfer_revenue":1191582.4,"current_expense":4058570.74,"capital_expense":1377557.08,"budget_balance":1191715.91,"cash_current":12712967.39,"cash_previous":11521251.48},"ratios":{"revenue_execution":1.25358764,"expense_execution":0.76764114,"balance_to_revenue":0.17980447,"cash_to_expense":2.33860715,"cash_yoy":0.10343632,"capital_expense_share":0.25340778,"transfer_revenue_share":0.17978432},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278831/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278831"},"seo":{"slug":"hejnice-00278831","path":"/cz/municipalities/hejnice-00278831/"},"population":{"value":211,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4700450,"expenditure_czk":6494950,"financing_czk":1794500,"balance_czk":-1794500},{"stage":"revised","revenue_czk":5287100.4,"expenditure_czk":7081600.4,"financing_czk":1794500,"balance_czk":-1794500},{"stage":"actual","revenue_czk":6627843.73,"expenditure_czk":5436127.82,"financing_czk":-1191715.91,"balance_czk":1191715.91}],"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",2000000],["5171",1008400],["6122",700000],["5139",626000],["5169",553500],["5023",400000],["5331",400000],["5154",196100],["5021",121000],["5212",84000],["5156",73000],["5011",70000],["5032",50000],["5163",48500],["5365",38000],["5168",30000],["5329",20000],["5031",15000],["5175",15000],["5019",10000],["5901",10000],["5155",7000],["5194",7000],["5162",6600],["5173",3500],["5161",1000],["5151",850],["5136",500]],"economic_expenditure_total_czk":6494950,"economic_financing":[["8115",1794500]],"economic_financing_total_czk":1794500,"economic_revenue":[["1211",1900000],["1121",900000],["1111",660000],["1511",220000],["2132",178000],["1113",150000],["4116",120000],["1345",117650],["4112",102300],["2141",100000],["2111",45000],["4121",45000],["4122",42000],["1112",40000],["1122",32000],["1381",25000],["1342",13000],["2131",7000],["1341",2500],["1361",1000]],"economic_revenue_total_czk":4700450,"purpose_expenditure":[["3639",2920000],["2212",840000],["3111",455000],["6112",445600],["6171",436150],["3392",377000],["2141",221000],["3722",175000],["3635",110000],["5512",82000],["3631",63000],["3745",60000],["3612",50000],["3319",45000],["6320",43000],["6399",38000],["3326",35000],["2219",30000],["3421",15000],["3721",10000],["4319",10000],["5212",10000],["3632",8200],["3399",7000],["3349",5000],["3314",2500],["6310",1500]],"purpose_expenditure_total_czk":6494950},"revised":{"economic_expenditure":[["6121",1788204],["5171",914400],["5139",798500],["6122",700000],["5169",629000],["5331",445000],["5023",400000],["5336",286206.4],["5154",196100],["5137",155000],["5212",145900],["5021",136000],["5365",95540],["5156",73000],["5011",70000],["5163",57300],["5032",50000],["5168",30000],["5329",20000],["5175",18000],["5194",17000],["5031",15000],["5019",10000],["5901",10000],["5155",7000],["5162",6600],["5173",5500],["5161",1000],["5151",850],["5136",500]],"economic_expenditure_total_czk":7081600.4,"economic_financing":[["8115",1794500]],"economic_financing_total_czk":1794500,"economic_revenue":[["1211",1900000],["1121",900000],["1111",660000],["4116",399710.4],["1511",220000],["2132",178000],["1113",150000],["4222",135000],["4122",123900],["1345",117650],["4112",102300],["2141",100000],["1122",89540],["2111",45000],["4121",45000],["1112",40000],["4111",32500],["1381",25000],["1342",13000],["2131",7000],["1341",2500],["1361",1000]],"economic_revenue_total_czk":5287100.4,"purpose_expenditure":[["3639",2708204],["3111",836206.4],["2212",596000],["3392",542000],["2141",517900],["6112",445600],["6171",436150],["3722",175000],["3635",110000],["5512",110000],["6399",95540],["3319",90000],["3631",63000],["3745",60000],["3612",50000],["6320",43000],["3326",35000],["3721",33000],["6114",32500],["2219",30000],["3421",17500],["3399",17000],["4319",10000],["5212",10000],["3632",8200],["3349",5000],["3314",2500],["6310",2300]],"purpose_expenditure_total_czk":7081600.4},"actual":{"economic_expenditure":[["5169",747324.72],["5137",733658.6],["6123",698327],["6121",679230.08],["5171",482746.94],["5331",445000],["5023",344975],["5336",286206.4],["5021",192914],["5154",164432.41],["5139",124314.19],["5212",84000],["5365",57540],["5163",55624.2],["5156",47958.28],["5011",36825],["5032",36162],["5222",32000],["5168",27255],["5364",24960],["5221",22000],["5194",21741],["5329",19958],["5019",19080],["5172",18897],["5175",13621],["5164",6050],["5155",5268],["5162",3749],["5151",1738],["5039",1266],["5161",810],["5038",300],["5173",196]],"economic_expenditure_total_czk":5436127.82,"economic_financing":[["8115",-1191887.91],["8901",172]],"economic_financing_total_czk":-1191715.91,"economic_revenue":[["1211",2186358.53],["1121",1168217.35],["1111",796816.3],["4213",488828],["4116",279710.4],["1511",266022.87],["2141",160000],["1113",154619.16],["2132",143384],["4222",135000],["1345",115400],["4112",102300],["1334",90913.41],["4122",88396],["1112",76189.4],["2111",69767.09],["2226",58046.11],["1122",57540],["4121",49848],["1386",42547.37],["4111",32500],["1342",22940],["1387",16684.04],["4129",15000],["2131",7300],["1341",2213],["1361",900],["1381",355.42],["1382",26.28],["2112",21]],"economic_revenue_total_czk":6627843.73,"purpose_expenditure":[["3639",1770983.25],["3111",831284.05],["3392",523772],["2141",453832.75],["6171",435942.84],["6112",398159],["2212",269423.43],["3722",164682.16],["5512",103399.78],["3635",96450],["3319",89850.44],["6399",57540],["3745",47536.75],["6320",35169],["3631",29236.02],["6402",24960],["3612",21817.15],["3721",21172.02],["6114",20355],["3421",15806.36],["3399",15291],["2219",3974],["6310",2067.2],["3314",1500],["3326",1483.62],["3632",440]],"purpose_expenditure_total_czk":5436127.82}},"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."}}}}