{"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:00278904","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278904","name":"Obec Horní Heřmanice","short_name":"Horní Heřmanice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":580295},"amounts":{"revenue_approved":15136370,"revenue_adjusted":16742070.2,"revenue_actual":16319282.41,"expense_approved":23762000,"expense_adjusted":24828201.2,"expense_actual":18128194.7,"tax_revenue":11552597.36,"nontax_revenue":2850014.85,"capital_revenue":0,"transfer_revenue":1916670.2,"current_expense":9917633.59,"capital_expense":8210561.11,"budget_balance":-1808912.29,"cash_current":10692448.32,"cash_previous":12402023.37},"ratios":{"revenue_execution":0.97474698,"expense_execution":0.73014531,"balance_to_revenue":-0.11084509,"cash_to_expense":0.58982422,"cash_yoy":-0.13784646,"capital_expense_share":0.45291664,"transfer_revenue_share":0.11744819},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278904/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278904"},"seo":{"slug":"horni-hermanice","path":"/cz/municipalities/horni-hermanice/"},"population":{"value":455,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":15136370,"expenditure_czk":23762000,"financing_czk":8625630,"balance_czk":-8625630},{"stage":"revised","revenue_czk":16742070.2,"expenditure_czk":24828201.2,"financing_czk":8086131,"balance_czk":-8086131},{"stage":"actual","revenue_czk":16319282.41,"expenditure_czk":18128194.7,"financing_czk":1808912.29,"balance_czk":-1808912.29}],"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":[["6130",6550000],["5171",2980000],["5169",2432000],["6121",2130000],["5011",2050000],["5331",1062000],["5023",1000000],["5154",955000],["5031",705000],["5362",609000],["5139",562500],["5137",285000],["5032",280000],["5365",233870],["5499",220000],["5223",200000],["5021",185000],["5156",175000],["5168",132000],["5213",100000],["5329",98248],["5163",95000],["6122",90000],["5194",77000],["5123",70000],["5903",50000],["6119",50000],["5167",43000],["5175",37340.47],["5019",30000],["5166",30000],["5172",30000],["5173",30000],["5162",25000],["5321",21000],["5134",20000],["5138",20000],["5339",20000],["5132",19752],["5038",10000],["5039",10000],["5161",10000],["5222",10000],["5136",6500],["5364",5933.53],["5179",5856],["5131",1000]],"economic_expenditure_total_czk":23762000,"economic_financing":[["8115",8625630]],"economic_financing_total_czk":8625630,"economic_revenue":[["1211",4950000],["2111",2654000],["1121",2500000],["1111",1820000],["1511",930000],["1113",390000],["2132",324000],["1345",310000],["2324",200000],["1122",196560],["1112",150000],["4222",140000],["4112",107600],["3111",100000],["1386",80000],["4122",63370],["1342",40000],["1387",40000],["2131",30000],["2460",30000],["2119",20000],["1341",11000],["2112",11000],["1334",10000],["1335",10000],["2310",5500],["1344",5000],["1361",5000],["2133",2000],["2141",1340]],"economic_revenue_total_czk":15136370,"purpose_expenditure":[["3639",9703000],["6171",1716196.47],["3722",1460000],["6112",1350000],["3612",1100000],["3113",1082000],["1032",820000],["2310",800000],["6399",796560],["3631",750000],["2212",650000],["3392",580000],["3421",500000],["2321",432000],["3613",230000],["3322",200000],["3399",200000],["5512",185000],["2219",160000],["3412",150000],["3632",110000],["1031",100000],["2223",90000],["2141",75000],["3341",60000],["3349",50000],["3721",50000],["4351",50000],["5213",50000],["3314",39000],["3739",32310],["3319",30000],["6320",30000],["3524",25000],["1014",20000],["1036",20000],["4355",20000],["6310",15000],["3419",10000],["3719",10000],["6402",5933.53],["4379",5000]],"purpose_expenditure_total_czk":23762000},"revised":{"economic_expenditure":[["6130",6550000],["5171",2560000],["6121",2512450],["5169",2437000],["5011",2050000],["5331",1062000],["5154",1034900],["5023",1000000],["5031",705000],["5362",609000],["5336",573201.2],["5139",536903.08],["5623",350000],["5032",280000],["5137",235550],["5365",233870],["6122",232000],["5499",220000],["5021",203839],["5223",200000],["5156",175000],["5168",132000],["5213",100000],["5329",98248],["5163",95000],["5194",77000],["5123",70000],["5903",50000],["6119",50000],["5167",44800],["5175",38820.47],["5173",30893],["5019",30000],["5166",30000],["5172",30000],["5162",25115.3],["5321",21500],["5134",20000],["5138",20000],["5339",20000],["5132",19752],["5161",10632],["5038",10000],["5039",10000],["5222",10000],["5136",6500],["5364",5933.53],["5179",5856],["5901",4337.62],["5131",1000],["5191",100]],"economic_expenditure_total_czk":24828201.2,"economic_financing":[["8115",8086131]],"economic_financing_total_czk":8086131,"economic_revenue":[["1211",4950000],["2111",2654000],["1121",2500000],["1111",1820000],["4213",999999],["1511",930000],["4116",554701.2],["1113",390000],["2132",324000],["1345",310000],["2324",200000],["1122",196560],["1112",150000],["4222",140000],["4112",107600],["3111",100000],["4122",81870],["1386",80000],["1342",40000],["1387",40000],["4111",32500],["2131",30000],["2460",30000],["2119",20000],["1341",11000],["2112",11000],["1334",10000],["1335",10000],["2310",5500],["1344",5000],["1361",5000],["2133",2000],["2141",1340]],"economic_revenue_total_czk":16742070.2,"purpose_expenditure":[["3639",9703000],["6171",1764696.47],["3113",1638701.2],["3722",1460000],["6112",1350000],["3612",980000],["2310",870000],["1032",820000],["6399",796560],["3631",750000],["2212",650000],["3421",600000],["3392",580000],["3322",550000],["2321",432000],["3613",230000],["3399",200000],["5512",185000],["2219",160000],["3412",160000],["3632",110000],["1031",100000],["2223",90000],["2141",75000],["3341",60000],["3349",50000],["3721",50000],["4351",50000],["5213",50000],["3314",39000],["6114",32500],["3739",32310],["3319",30000],["6320",30000],["3524",25000],["1014",20000],["1036",20000],["4355",20000],["3792",18500],["6310",15000],["3419",10000],["3719",10000],["6402",5933.53],["4379",5000]],"purpose_expenditure_total_czk":24828201.2},"actual":{"economic_expenditure":[["6130",6550000],["5011",1938734],["6121",1510599.76],["5169",1107935.88],["5331",1062000],["5023",929812],["5031",657943],["5154",637253],["5336",573201.2],["5171",404121.49],["5362",378743],["5623",350000],["5032",256770],["5365",229670],["5223",200000],["5139",182253.17],["6122",149961.35],["5499",141860],["5168",110965.82],["5021",106344],["5329",98248],["5213",86565],["5163",83672.4],["5156",77387.08],["5137",77191],["5194",53669.1],["5166",23740],["5321",21500],["5339",20000],["5173",17942],["5162",17048.04],["5175",13062.33],["5167",11659.5],["5138",10138.75],["5038",8005],["5364",5933.53],["5179",5856],["5222",5000],["5134",4766],["5019",3045],["5132",2847.1],["5161",1883],["5136",440],["5131",328.2],["5191",100]],"economic_expenditure_total_czk":18128194.7,"economic_financing":[["8115",1709575.05],["8901",99337.24]],"economic_financing_total_czk":1808912.29,"economic_revenue":[["1211",4949983.03],["1121",2650985],["2111",2305782],["1111",1805970.39],["4213",999999],["1511",940726.3],["4116",554701.2],["1113",350338.21],["1345",301343],["2132",296293.2],["1122",196560],["2324",184635.12],["1112",172785.29],["4222",140000],["4112",107600],["1386",96581.62],["4122",81870],["1387",37852.89],["4111",32500],["1342",31626],["2131",31225],["2460",30000],["1341",10260],["1361",4130],["1344",2655],["2112",1184],["2141",895.53],["1381",765.03],["1335",35.6]],"economic_revenue_total_czk":16319282.41,"purpose_expenditure":[["3639",9073593.96],["3113",1637876.2],["6171",1389852.12],["6112",1212343.88],["3722",896356.24],["3421",597963.87],["6399",575303],["3322",550000],["2310",387509.49],["3631",292682.8],["3392",278067.99],["3612",213991],["1032",195577.36],["2321",111721.82],["3399",100536.1],["3613",89368.7],["2141",61565],["1031",50722],["3349",38625],["3739",32310],["3314",31328],["5512",29466.8],["6114",28162.38],["6320",27041],["2212",25357.96],["3524",25000],["3412",22589.81],["4355",20000],["3721",19249.99],["3792",18500],["2219",18454.7],["1036",15740],["4351",13104],["2223",11150.15],["3341",9523.91],["6310",8949.4],["3632",7676.54],["6402",5933.53],["4379",5000]],"purpose_expenditure_total_czk":18128194.7}},"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."}}}}