{"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:00653594","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00653594","name":"OBEC HEJTMÁNKOVICE","short_name":"HEJTMÁNKOVICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Náchod","municipality_code":574031},"amounts":{"revenue_approved":14284000,"revenue_adjusted":17427675.86,"revenue_actual":16594822.55,"expense_approved":9935404,"expense_adjusted":37575141,"expense_actual":27811269.51,"tax_revenue":13304287.7,"nontax_revenue":1127512.57,"capital_revenue":62113,"transfer_revenue":2100909.28,"current_expense":10328064.81,"capital_expense":17483204.7,"budget_balance":-11216446.96,"cash_current":3965621.17,"cash_previous":8481463.29},"ratios":{"revenue_execution":0.95221088,"expense_execution":0.74015077,"balance_to_revenue":-0.67590039,"cash_to_expense":0.14259044,"cash_yoy":-0.53243668,"capital_expense_share":0.62863742,"transfer_revenue_share":0.12660029},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00653594/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00653594"},"seo":{"slug":"hejtmankovice","path":"/cz/municipalities/hejtmankovice/"},"population":{"value":588,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14284000,"expenditure_czk":9935404,"financing_czk":-4348596,"balance_czk":4348596},{"stage":"revised","revenue_czk":17427675.86,"expenditure_czk":37575141,"financing_czk":20147465.14,"balance_czk":-20147465.14},{"stage":"actual","revenue_czk":16594822.55,"expenditure_czk":27811269.51,"financing_czk":11216446.96,"balance_czk":-11216446.96}],"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":[["5011",1600000],["5139",1354000],["5023",1300000],["5169",966000],["5331",646000],["5031",555000],["5171",555000],["5021",500000],["5154",310000],["5499",255000],["5032",250000],["5137",205000],["5141",200000],["5339",120000],["5175",101650],["5168",100000],["6121",100000],["5222",88000],["5194",70000],["5153",60000],["5178",52000],["5323",52000],["5151",51000],["6122",50000],["5162",45000],["5163",40000],["5329",40000],["5156",35000],["5166",30000],["5221",30000],["5364",27754],["5167",25000],["5134",20000],["5136",20000],["5041",15000],["5038",10000],["5132",10000],["5229",10000],["5903",10000],["5179",5000],["5321",5000],["5362",5000],["5365",5000],["5161",4000],["5131",2000],["5173",1000]],"economic_expenditure_total_czk":9935404,"economic_financing":[["8115",-3124596],["8124",-1224000]],"economic_financing_total_czk":-4348596,"economic_revenue":[["1211",5697130],["1121",2902000],["1111",2047000],["1511",1200200],["4116",800000],["1113",367000],["1345",330000],["2324",200000],["2131",190000],["1112",174000],["4112",137200],["2132",109090],["2111",45080],["1342",35000],["4111",31500],["1341",16000],["1361",2000],["2142",500],["2141",300]],"economic_revenue_total_czk":14284000,"purpose_expenditure":[["6171",3497000],["6112",1560000],["3639",1115000],["3111",671000],["3722",550000],["3612",416000],["3412",340000],["3399",255000],["3392",250000],["3314",213000],["4359",170000],["3631",150000],["4351",135000],["3419",120000],["5512",95000],["3745",90000],["2292",52000],["3733",50000],["4339",35000],["6402",27754],["6114",22650],["2142",20000],["2341",20000],["6310",20000],["6320",20000],["1014",10000],["2219",10000],["5213",10000],["3632",6000],["4379",5000]],"purpose_expenditure_total_czk":9935404},"revised":{"economic_expenditure":[["6121",24940000],["5011",1772000],["5171",1730207],["5169",1611670.91],["5023",1300000],["5139",721048.09],["5331",646000],["5031",630500],["5021",592100],["5154",477850],["5499",337000],["6122",320000],["5032",286600],["5137",238000],["5141",237440.21],["5365",192990],["5194",141425],["5339",125000],["5163",121200],["5168",109000],["5153",100000],["5222",95000],["5151",86700],["5329",79000],["5175",78650],["5162",57000],["5178",52000],["5323",51674],["6130",50000],["5156",45000],["5221",32000],["5164",31000],["5166",30000],["5229",30000],["5167",29000],["5364",27754],["5132",24000],["5144",20059.79],["5134",20000],["5136",20000],["5041",15000],["5038",10000],["5223",10000],["5903",10000],["5172",9980],["5161",9492],["5362",7000],["5179",5000],["5321",5000],["5173",2800],["5131",2000]],"economic_expenditure_total_czk":37575141,"economic_financing":[["8123",15950000],["8115",5421465.14],["8124",-1224000]],"economic_financing_total_czk":20147465.14,"economic_revenue":[["1211",5647130],["1121",3023000],["1111",2072000],["4222",1610000],["1511",1180200],["4116",1014700],["1113",400000],["1345",331000],["2324",289435],["2322",261327],["2131",240000],["1112",198000],["1122",192990],["2132",147890],["2111",147560],["4112",137200],["1386",110130],["4221",100000],["1342",53000],["1387",43160],["1334",41000],["3113",40000],["4111",32500],["3111",25000],["2142",20500],["2310",16165],["1341",16000],["4113",9338.86],["2112",7800],["2133",6000],["2119",5000],["1361",4500],["2328",2200],["1336",1000],["1381",1000],["2321",500],["2141",450]],"economic_revenue_total_czk":17427675.86,"purpose_expenditure":[["4339",20507500],["2212",4199707],["6171",3612980],["6112",1660000],["3639",1461600],["2321",795000],["3111",683770.91],["3722",500000],["3612",416000],["4350",400000],["3723",376000],["3412",370000],["3399",323600],["2142",280000],["3314",255607.09],["3392",251000],["3745",194000],["6399",192990],["4359",174000],["4351",141000],["3631",130000],["3419",123241],["5512",116300],["2341",100000],["2292",51674],["3721",50000],["3733",50000],["6310",30700],["6402",27754],["6114",23242],["6320",20000],["2219",15000],["3632",12000],["1014",10325],["5213",10000],["3613",5150],["4379",5000]],"purpose_expenditure_total_czk":37575141},"actual":{"economic_expenditure":[["6121",17120184.02],["5011",1770530.34],["5171",1309302.33],["5169",1273526.08],["5023",1236612],["5031",630310],["5021",563674],["5331",435519.65],["5154",355699.28],["5499",327396.66],["6122",313020.68],["5032",277588],["5139",256313.14],["5141",234654.75],["5365",192990],["5194",138776],["5137",135560.53],["5339",123045],["5168",108923.6],["5163",105598.27],["5222",89456],["5153",86361.75],["5329",75747.28],["5175",72450.23],["5151",69223],["5162",54644.67],["5178",51912.63],["5323",51674],["6130",50000],["5221",32000],["5164",29397],["5167",28286],["5364",27754],["5229",24624],["5132",23026.78],["5156",19392],["5136",19139],["5134",19084],["5166",15042.68],["5144",14700],["5223",10000],["5172",9980],["5038",7398],["5362",7000],["5161",6082],["5179",4147.86],["5173",2785.41],["5041",736.89]],"economic_expenditure_total_czk":27811269.51,"economic_financing":[["8123",8594609.84],["8115",3845837.12],["8124",-1224000]],"economic_financing_total_czk":11216446.96,"economic_revenue":[["1211",5645855.97],["1121",3022539.95],["1111",2071491.13],["4222",1607170.42],["1511",1178648.78],["1113",399538.36],["1345",330081],["2324",287479.72],["2322",261327],["2131",239327.02],["4116",214700],["1112",197022.23],["1122",192990],["2111",145768.73],["2132",143186],["4112",137200],["1386",110124.35],["4221",100000],["1342",51330],["1387",43159.62],["1334",40573.84],["3113",40000],["4111",32500],["3111",22113],["2142",16691],["2310",16165],["1341",15363],["4113",9338.86],["2112",7800],["2119",4840],["1361",4360],["2133",4000],["1381",879.87],["2321",500],["2141",428.1],["1336",329.6]],"economic_revenue_total_czk":16594822.55,"purpose_expenditure":[["4339",13007979.67],["2212",4187856],["6171",3152327.83],["6112",1585490.77],["3639",1415168.84],["2321",780929],["3111",470153.44],["3723",375469.46],["3722",329606.63],["3399",269214.72],["3314",221448],["3392",219026.95],["6399",192990],["2142",185625],["4359",173150],["3745",156948.08],["4351",138679.12],["3631",129905.14],["4350",124280],["3419",108502.37],["5512",103697],["3412",92160.9],["3612",78612],["2341",76205.8],["2292",51674],["3733",39579.1],["6310",30626.84],["6402",27754],["3721",24224.93],["6114",17415.5],["6320",11086.43],["1014",10325],["2219",7024.1],["3632",6000],["3613",5132.89],["4379",5000]],"purpose_expenditure_total_czk":27811269.51}},"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."}}}}