{"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:00248266","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00248266","name":"Město Humpolec","short_name":"Humpolec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":547999},"amounts":{"revenue_approved":432198667,"revenue_adjusted":452640913.23,"revenue_actual":466255059.38,"expense_approved":668973184,"expense_adjusted":581536933.34,"expense_actual":485247734.53,"tax_revenue":296434418.54,"nontax_revenue":121961855.02,"capital_revenue":2933135.07,"transfer_revenue":44925650.75,"current_expense":337821362.52,"capital_expense":147426372.01,"budget_balance":-18992675.15,"cash_current":304722317.81,"cash_previous":334269656.59},"ratios":{"revenue_execution":1.03007714,"expense_execution":0.8344229,"balance_to_revenue":-0.04073452,"cash_to_expense":0.62797267,"cash_yoy":-0.08839372,"capital_expense_share":0.30381671,"transfer_revenue_share":0.09635424},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00248266/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00248266"},"seo":{"slug":"humpolec","path":"/cz/municipalities/humpolec/"},"population":{"value":11510,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":432198667,"expenditure_czk":668973184,"financing_czk":236774517,"balance_czk":-236774517},{"stage":"revised","revenue_czk":452640913.23,"expenditure_czk":581536933.34,"financing_czk":128896020.11,"balance_czk":-128896020.11},{"stage":"actual","revenue_czk":466255059.38,"expenditure_czk":485247734.53,"financing_czk":18992675.15,"balance_czk":-18992675.15}],"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",214715000],["5169",118029000],["6351",62550000],["5331",52093000],["5171",48748000],["5011",36993000],["5901",16735000],["6123",14000000],["5365",13000000],["5151",10615000],["5031",10175000],["5154",9240000],["5152",5200000],["5023",4444884],["5362",4075000],["6122",3966000],["5032",3825000],["5139",3528000],["6119",3390000],["5042",3388000],["6130",3000000],["5168",2788000],["5909",2500000],["5153",2350000],["5137",2311000],["5021",2031000],["5166",2025000],["5163",1735000],["5157",1400000],["5499",1300000],["6901",1000000],["5167",870000],["5194",862000],["5161",854000],["5141",800000],["5164",582000],["6125",500000],["5162",453000],["5175",430000],["5156",285000],["5179",267300],["5811",250000],["5134",200000],["5172",195000],["5195",180000],["5038",150000],["5329",140000],["5132",125000],["5123",100000],["5339",100000],["5019",80000],["5173",78000],["5122",70000],["5136",56000],["5192",50000],["5155",45000],["5660",40000],["5492",25000],["5039",15000],["5213",10000],["5494",7000],["5041",4000]],"economic_expenditure_total_czk":668973184,"economic_financing":[["8117",270000000],["8118",-100000000],["8115",77055459.32],["8124",-10280942.32]],"economic_financing_total_czk":236774517,"economic_revenue":[["1211",119360000],["2111",66032000],["1121",60770000],["1111",47170000],["4112",21864800],["2132",21506121],["1511",18270000],["1122",13000000],["1345",10860000],["4233",8800732],["1113",7460000],["1361",5000000],["1387",5000000],["2324",4057000],["2122",3639000],["1112",3450000],["2141",3000000],["4116",2900000],["4216",2343014],["1386",2000000],["2131",1640000],["2212",1000000],["4111",500000],["4121",350000],["2139",315000],["2119",300000],["1353",280000],["1341",275000],["4222",250000],["1343",240000],["2322",200000],["3111",200000],["2133",160000],["2329",5000],["2143",1000]],"economic_revenue_total_czk":432198667,"purpose_expenditure":[["6171",74876000],["3113",71769000],["3412",62245000],["2212",55405000],["2321",50068000],["3612",46065000],["2310",43300000],["3319",42554000],["3613",32795000],["3722",19650000],["3631",18865000],["3745",18810000],["6399",17500000],["5512",16239000],["2219",15730000],["3111",11505000],["3725",9580000],["3639",8450000],["3419",6730000],["5311",6125000],["6112",5646884],["4379",5470000],["3233",4843000],["3632",3455000],["3635",3190000],["3633",2800000],["3326",1695000],["3231",1667000],["3399",1361000],["2341",1350000],["6320",1300000],["3322",1238000],["6310",1100000],["3429",900000],["1014",660000],["3512",650000],["1039",600000],["6114",500000],["3749",472000],["2141",280000],["3744",230000],["3699",220300],["3119",210000],["5273",140000],["5272",105000],["2221",100000],["3121",100000],["3329",100000],["3733",100000],["3421",74000],["3900",70000],["6221",50000],["4341",15000],["2229",10000],["2292",10000]],"purpose_expenditure_total_czk":668973184},"revised":{"economic_expenditure":[["6121",145865000],["5169",120177129.5],["5331",52631535.86],["5171",46265300],["5011",36982000],["6351",36312600],["5151",15443000],["5365",13000000],["5031",10350000],["5222",9410100],["5336",9267896.84],["5154",9210000],["6122",6049300],["5152",5200000],["5023",4768884],["5223",4357160],["5139",4151682.5],["5362",4077000],["5137",3934338.87],["5032",3899000],["6119",3620000],["5042",3388000],["6130",3000000],["5168",2676100],["5909",2500000],["5166",2286000],["5153",2273000],["5021",2167500],["5163",1735000],["5499",1452500],["5157",1402000],["6123",1373160],["5164",1136500],["5901",1067400],["6901",1000000],["5161",987000],["5194",862000],["5167",838500],["5141",800000],["5175",476500],["5162",464000],["6125",431400],["5179",402700],["5364",376817],["5221",374100],["5493",355100],["6111",328600],["5132",311351.13],["5156",211300],["5195",180000],["5339",180000],["5172",165000],["5134",155200],["5038",150000],["5329",139400],["5173",114400],["6356",90000],["6127",80000],["5492",75000],["5122",70000],["5019",68800],["5136",56500],["5192",55000],["5366",48713.5],["5123",45000],["5155",45000],["5660",40000],["5494",39100],["5213",33000],["5212",25000],["5039",15000],["5904",12864.14],["5041",4000],["5363",1500]],"economic_expenditure_total_czk":581536933.34,"economic_financing":[["8117",270000000],["8118",-100000000],["8115",-30823037.57],["8124",-10280942.32]],"economic_financing_total_czk":128896020.11,"economic_revenue":[["1211",119360000],["2111",66122000],["1121",60770000],["1111",47170000],["4112",21864800],["2132",21646121],["1511",18270000],["1122",13000000],["4116",12670653.36],["1345",10860000],["2141",8200000],["4216",8100091.49],["1113",7460000],["2324",6778850.36],["1361",5360000],["1387",5000000],["2122",3639000],["1112",3450000],["2229",2989466.12],["1386",2000000],["2131",1640000],["2212",1140000],["4121",704260],["3111",700000],["4111",507500],["4222",505000],["2322",460000],["2139",315000],["2119",300000],["4171",292210.9],["4122",281135],["1353",280000],["1341",275000],["1343",240000],["2133",160000],["3121",81825],["2329",47000],["2143",1000]],"economic_revenue_total_czk":452640913.23,"purpose_expenditure":[["6171",76244000],["3113",49782345.1],["3412",49497631],["3612",40690500],["2310",38165750],["3319",37601600],["2321",33302250],["3613",32976250],["2212",32176000],["3722",23160000],["3745",17927000],["3631",17911500],["6399",17400000],["3111",15622374.15],["2219",14754000],["3725",10034221],["3639",8580000],["3419",7575700],["5311",6955000],["6112",6039884],["3633",4900000],["3233",4454200],["5512",4059460],["4351",3714000],["3632",3514000],["3635",3190000],["3231",2374377.59],["1014",1840000],["2341",1740000],["3322",1518000],["3399",1341500],["6320",1300000],["3349",1160000],["6310",1100000],["4379",1097000],["3429",748400],["3326",745000],["3330",617160],["3749",605000],["4350",599000],["6114",507500],["6402",425530.5],["1039",400000],["2221",400000],["3744",380000],["3699",326300],["5273",320000],["2141",280000],["3119",210000],["3121",160000],["3316",150000],["3512",150000],["5272",105000],["3329",100000],["3733",100000],["4376",96500],["3341",90000],["3421",74000],["3900",70000],["4399",50000],["6221",50000],["3315",30000],["4341",15000],["4371",14000],["2229",10000],["2292",10000]],"purpose_expenditure_total_czk":581536933.34},"actual":{"economic_expenditure":[["5169",109916730.69],["6121",102627559.07],["5331",52395545],["5171",35664423.16],["5011",35293432],["6351",35271672.39],["5151",14659376.83],["5031",9767802],["5222",9408786],["5365",9317910],["5336",9267896.84],["5154",6667618.56],["6122",4810503.9],["5023",4768793],["5152",4528302.11],["5223",4229628.31],["5032",3713524],["5139",3591723.67],["5042",3310140.59],["5137",3095751.55],["5168",2190701.23],["5021",2128466],["5909",1771540],["5362",-1723160.93],["5499",1396210.63],["6123",1373160],["5163",1350547.38],["6130",1306474],["5153",1192026.59],["6119",1183590],["5157",1066826.47],["5164",1052071.65],["5166",833450.2],["5167",772932.3],["5161",715029.35],["5141",699875.53],["5194",692247.6],["5175",425824.35],["5162",398281.01],["5364",376817],["6125",376270.73],["5221",374100],["5179",372256.89],["5493",342100],["6111",325853],["5132",243889.29],["5156",189075.87],["5339",180000],["5195",172535],["5134",148414],["5038",143073.3],["5329",137364],["5173",108629.82],["6356",90000],["5172",75607],["5492",64000],["6127",61288.92],["5192",49574],["5366",48713.5],["5155",41431],["5494",38959.99],["5136",38048],["5019",37269.65],["5212",25000],["5213",23000],["5904",12864.14],["5123",9686],["5039",7170],["5363",1500],["5041",30.4]],"economic_expenditure_total_czk":485247734.53,"economic_financing":[["8117",215005000],["8115",-120928557],["8118",-65000000],["8124",-10234410.32],["8901",150642.47]],"economic_financing_total_czk":18992675.15,"economic_revenue":[["1211",120332911.3],["2111",68993242.1],["1121",64451784.43],["1111",47403814.33],["2132",24056699.94],["4112",21864800],["1511",17548804.52],["4116",12670653.36],["2141",10326353.3],["1345",9575065.54],["1122",9317910],["1113",8516953.5],["4216",8100091.49],["2324",6771513.9],["1361",6736900],["1387",4556710.47],["1112",4200700.5],["2122",3607767.28],["2229",2989466.12],["1386",2340276.23],["2212",2018814.83],["3113",1742062],["2131",1712687.76],["3111",1031029],["4121",704260],["4111",507500],["4222",505000],["2322",479259],["1385",429427.37],["2139",421468.1],["1353",354000],["4171",292210.9],["1343",288030],["2119",286971.42],["4122",281135],["1341",268324],["2133",167930.32],["3121",160044.07],["1334",91173],["2310",79768.2],["2329",49858.87],["1381",18552.35],["1383",2766.82],["1335",314.18],["2143",53.88]],"economic_revenue_total_czk":466255059.38,"purpose_expenditure":[["6171",71787407.93],["3113",48763076.1],["3412",38989017.33],["2310",37576914.04],["3319",35526189.04],["3613",28009269.44],["2321",27743849.23],["3612",24141773.44],["2212",22733797.01],["3722",22022580.1],["3745",16433337.38],["3111",15551371.29],["3631",13839511.59],["3725",9040806.47],["2219",8699454.41],["3419",7575438],["6399",7573593],["6112",6019782],["5311",5569169.39],["3233",4330593.9],["3633",4064643.45],["4351",3714000],["5512",3322611.6],["3639",3093663.01],["3632",2754054],["3231",2309967.08],["6320",1118969],["3349",1098018.55],["1014",1083431.8],["3399",1029342],["3322",983843.12],["4379",867000],["6310",864313.91],["2341",853148.46],["3429",747086],["3635",629432.5],["4350",599000],["3326",524123.9],["3330",489628.31],["6402",425530.5],["6114",419587.47],["1039",325548],["3699",323881.39],["3749",300622.7],["5273",243036.31],["2141",233710.85],["3119",205500],["3121",160000],["4376",96500],["3744",84982.6],["3316",75600],["3900",65592],["3733",61172.98],["4399",50000],["3315",30000],["3421",26273.44],["3329",21021.07],["4371",14000],["3341",7393.44],["4341",4574]],"purpose_expenditure_total_czk":485247734.53}},"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."}}}}