{"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:00278882","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278882","name":"Obec Horní Čermná","short_name":"Horní Čermná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":580279},"amounts":{"revenue_approved":38007397,"revenue_adjusted":43696179.81,"revenue_actual":37570791.18,"expense_approved":34999004,"expense_adjusted":50738746.81,"expense_actual":42044817.03,"tax_revenue":25337403.01,"nontax_revenue":6229418.9,"capital_revenue":152225.15,"transfer_revenue":5851744.12,"current_expense":22181659.63,"capital_expense":19863157.4,"budget_balance":-4474025.85,"cash_current":3905721.58,"cash_previous":2031682.52},"ratios":{"revenue_execution":0.85981867,"expense_execution":0.82865304,"balance_to_revenue":-0.11908256,"cash_to_expense":0.09289425,"cash_yoy":0.92240743,"capital_expense_share":0.4724282,"transfer_revenue_share":0.15575249},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278882/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278882"},"seo":{"slug":"horni-cermna","path":"/cz/municipalities/horni-cermna/"},"population":{"value":987,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":38007397,"expenditure_czk":34999004,"financing_czk":-3008393,"balance_czk":3008393},{"stage":"revised","revenue_czk":43696179.81,"expenditure_czk":50738746.81,"financing_czk":7042567,"balance_czk":-7042567},{"stage":"actual","revenue_czk":37570791.18,"expenditure_czk":42044817.03,"financing_czk":4474025.85,"balance_czk":-4474025.85}],"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",12645390],["5011",3677000],["5169",2628000],["5331",2620000],["5171",1985000],["5023",1350000],["5138",1260000],["5031",1193000],["5365",1010000],["5154",983840],["5153",627680],["5139",558000],["6123",550000],["5032",475200],["5021",459000],["5137",250000],["5329",248074],["5222",247000],["5163",235000],["5213",213000],["5362",203150],["5156",195000],["5168",160000],["5164",124170],["5499",120000],["6119",120000],["5136",106000],["5151",105500],["6130",100000],["5175",90500],["5167",80000],["5194",70000],["5162",52500],["5492",50000],["5903",50000],["5019",45000],["5161",21000],["5223",20000],["5132",16000],["5173",16000],["5038",12000],["5166",10000],["5172",10000],["5321",3000],["5039",2000],["5131",2000]],"economic_expenditure_total_czk":34999004,"economic_financing":[["8115",-3008393]],"economic_financing_total_czk":-3008393,"economic_revenue":[["1211",10770000],["4216",10380000],["1121",5480000],["1111",3937500],["2112",1350000],["2111",1114800],["1511",1010000],["1122",1000000],["2132",782321],["1113",694000],["1345",500000],["1112",329000],["2324",273040],["4112",233300],["2131",51436],["2321",40000],["4111",31000],["1341",16000],["1361",15000]],"economic_revenue_total_czk":38007397,"purpose_expenditure":[["2212",6787200],["6171",5410554],["3429",4490550],["3612",2235070],["3412",2092000],["3113",1920000],["6112",1878000],["3722",1789270],["6399",1200000],["5512",807800],["3111",750000],["3639",740670],["3745",685000],["4351",675040],["3399",651000],["3613",550000],["1031",533150],["3631",250000],["2141",213000],["3421",174000],["2143",160000],["3349",147000],["3635",120000],["3900",110000],["3314",83700],["1014",80000],["3319",65000],["3632",65000],["3326",50000],["3419",50000],["4339",50000],["5213",50000],["3599",35000],["6114",31000],["3721",30000],["2321",20000],["6310",20000]],"purpose_expenditure_total_czk":34999004},"revised":{"economic_expenditure":[["6121",17770385],["6130",7200000],["5011",3703300],["5169",2974667],["5331",2923978],["5171",2848012],["5365",1600120],["5023",1350000],["5138",1260000],["5031",1199520],["5154",983840],["5153",627680],["5021",614000],["5139",568900],["6123",550000],["5336",498867.81],["5032",477600],["5362",274550],["5137",270000],["6119",265250],["5222",250000],["5329",248074],["5163",248000],["5213",213000],["5156",195000],["5141",190000],["5168",160000],["5164",124170],["5499",120000],["6122",119033],["5136",106000],["5151",105500],["5175",92000],["5492",85000],["5167",80000],["6351",80000],["5194",70000],["5162",52500],["5903",50000],["5019",45000],["5321",30600],["5161",21000],["5223",20000],["5132",16000],["5173",16000],["5038",12000],["5166",10000],["5172",10000],["5363",5200],["5039",2000],["5131",2000]],"economic_expenditure_total_czk":50738746.81,"economic_financing":[["8123",7100000],["8124",-948000],["8115",890567]],"economic_financing_total_czk":7042567,"economic_revenue":[["4216",12229006.14],["1211",10770000],["1121",5480000],["1111",3937500],["2111",1996000],["1122",1590120],["2112",1387000],["4222",1170044],["1511",1010000],["2132",805321],["4116",710565.67],["1113",694000],["1345",635409],["1112",329000],["2324",273040],["4112",233300],["3121",133000],["2322",88342],["2131",51436],["2321",40150],["4111",32500],["2119",25264],["2329",22000],["2141",20000],["1341",16000],["1361",15000],["1334",2182]],"economic_revenue_total_czk":43696179.81,"purpose_expenditure":[["3639",8030670],["2212",7271700],["6171",5601854],["3429",4695750],["3412",4296045],["3113",3309195.81],["3612",2385220],["2143",2210000],["3722",1878002],["6112",1878000],["6399",1861520],["3613",870000],["1031",860750],["5512",807800],["3111",750000],["3745",720220],["4351",675040],["3399",651000],["3631",369643],["3635",265250],["2141",213000],["3421",174000],["3349",147000],["3900",110000],["4339",85000],["3314",83700],["1014",80000],["3319",65000],["3632",65000],["3326",50000],["3419",50000],["3721",50000],["5213",50000],["6114",37387],["3599",35000],["6310",33000],["2321",20000],["3741",3000]],"purpose_expenditure_total_czk":50738746.81},"actual":{"economic_expenditure":[["6121",12254184.4],["6130",7118400],["5011",3120121],["5331",2923978],["5169",2322798.84],["5365",1590120],["5138",1287771.14],["5023",1286759],["5171",1200377.25],["5031",1089668],["5021",962246],["5154",864524.76],["5153",793076.47],["5139",584474.88],["5336",498867.81],["5137",426060.29],["5032",425659],["6123",316675],["5362",279476],["5329",219994],["5163",218711.96],["5222",215861],["5156",205535.38],["5213",204544],["5499",194184],["5168",174991.66],["5141",174820.34],["5151",113286],["5164",110736.61],["5194",109865.31],["5136",106327],["6122",93898],["5175",89414.34],["6351",80000],["5492",75000],["5162",68524.69],["5166",57209],["5167",55401.9],["5321",33600],["5132",23352],["5223",20000],["5161",14667],["5038",14390],["5179",7928],["5019",6464],["5363",5200],["5173",2575],["5029",1961],["5039",654],["5131",483]],"economic_expenditure_total_czk":42044817.03,"economic_financing":[["8123",7100000],["8115",-1873649.58],["8124",-948000],["8901",195675.43]],"economic_financing_total_czk":4474025.85,"economic_revenue":[["1211",10771912.32],["1121",5769993],["4216",4395214.45],["1111",3923350.1],["2111",3000512],["2112",1659766.64],["1122",1590120],["1511",1182492.82],["2132",848662.5],["1113",762436.34],["4116",710565.67],["1345",635409],["4222",480164],["2324",443993.87],["1112",376056.77],["4112",233300],["1386",210208.75],["3121",152225.15],["2322",95820],["1387",82387.3],["2131",51436],["2321",43850],["2119",33371],["4111",32500],["2141",27013.99],["2329",24992.9],["1341",15567],["1361",13630],["1334",2181.6],["1381",1658.01]],"economic_revenue_total_czk":37570791.18,"purpose_expenditure":[["3639",7783257.33],["2212",6443460.58],["6171",5258563.82],["3429",4312871.07],["3113",3309178.24],["2143",2013744.68],["6399",1861446],["3612",1832180.37],["6112",1691665.63],["3722",1170789.39],["3613",868216.3],["1031",812077.87],["3745",720199.97],["5512",712370.66],["3111",700000],["3399",555479.58],["3412",443264.37],["3631",352623],["2141",204544],["3421",172961],["3349",137628],["4351",130003.98],["3314",80872.38],["4339",75000],["1014",73484.24],["3900",65415.13],["3319",64306.76],["3721",48047.63],["6114",37386.09],["3419",33900],["6310",30079.96],["3599",26000],["2321",11379],["3632",9420],["3741",3000]],"purpose_expenditure_total_czk":42044817.03}},"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."}}}}