{"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:00376965","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00376965","name":"Obec Horní Heřmanice","short_name":"Horní Heřmanice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":590631},"amounts":{"revenue_approved":3677000,"revenue_adjusted":3894000,"revenue_actual":3885773.45,"expense_approved":5805600,"expense_adjusted":4685648,"expense_actual":4664462.23,"tax_revenue":3306532.16,"nontax_revenue":227181.29,"capital_revenue":720,"transfer_revenue":351340,"current_expense":2215894.75,"capital_expense":2448567.48,"budget_balance":-778688.78,"cash_current":1723663.22,"cash_previous":2696752},"ratios":{"revenue_execution":0.99788738,"expense_execution":0.99547858,"balance_to_revenue":-0.2003948,"cash_to_expense":0.36953096,"cash_yoy":-0.36083733,"capital_expense_share":0.524941,"transfer_revenue_share":0.09041701},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00376965/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00376965"},"seo":{"slug":"horni-hermanice-00376965","path":"/cz/municipalities/horni-hermanice-00376965/"},"population":{"value":140,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3677000,"expenditure_czk":5805600,"financing_czk":2128600,"balance_czk":-2128600},{"stage":"revised","revenue_czk":3894000,"expenditure_czk":4685648,"financing_czk":791648,"balance_czk":-791648},{"stage":"actual","revenue_czk":3885773.45,"expenditure_czk":4664462.23,"financing_czk":778688.78,"balance_czk":-778688.78}],"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",3570000],["5171",436917],["5169",432000],["5023",427080],["6119",250000],["5137",110000],["5021",100000],["5154",75000],["5139",70000],["5156",62000],["5141",60000],["5365",40000],["5032",38448],["5175",32000],["5194",30000],["5163",14700],["5019",10000],["5151",10000],["5164",10000],["5329",9955],["5362",6000],["5162",3500],["5173",3000],["5161",2000],["5167",2000],["5136",1000]],"economic_expenditure_total_czk":5805600,"economic_financing":[["8115",2323000],["8124",-194400]],"economic_financing_total_czk":2128600,"economic_revenue":[["1211",1600000],["1121",750000],["1111",470000],["1511",270000],["1113",110000],["4116",82250],["4112",71800],["2111",69000],["1112",50000],["1345",44000],["2141",40000],["2131",36000],["1122",30000],["1386",15000],["1381",10000],["1387",10000],["2132",6000],["2122",5000],["3111",5000],["1341",1950],["1361",1000]],"economic_revenue_total_czk":3677000,"purpose_expenditure":[["3726",3552000],["6112",465528],["6171",456917],["3635",250000],["3722",221400],["3639",152240],["3392",139000],["1031",105000],["5512",95200],["3421",85000],["3399",70000],["3745",65000],["2321",60000],["3631",35000],["6399",30000],["1070",17000],["2310",4200],["3749",2115]],"purpose_expenditure_total_czk":5805600},"revised":{"economic_expenditure":[["6121",2394000],["5169",574000],["5171",487479.87],["5023",449448],["5021",127945],["5154",84000],["5139",81000],["6119",56000],["5365",48000],["5138",47000],["5141",43000],["5032",40469],["5156",38000],["5137",36395.13],["5339",36000],["5175",33000],["5163",18200],["5194",18000],["5229",12000],["5164",11000],["5151",10000],["5329",9955],["5162",8000],["5909",7000],["5019",6000],["5362",6000],["5161",2500],["5173",1256]],"economic_expenditure_total_czk":4685648,"economic_financing":[["8115",986048],["8124",-194400]],"economic_financing_total_czk":791648,"economic_revenue":[["1211",1425000],["1121",764000],["1111",526000],["1511",318000],["4122",155000],["2111",103500],["1113",101000],["4116",82250],["4112",71800],["1112",50000],["2141",44000],["1345",42900],["2131",34000],["4111",32500],["1122",31000],["1386",28000],["2132",15500],["2112",15000],["1387",11000],["2321",11000],["4222",10000],["1334",7000],["2122",7000],["1342",2700],["1361",2100],["1341",1750],["1381",1000],["3111",1000]],"economic_revenue_total_czk":3894000,"purpose_expenditure":[["3726",2426000],["6112",489917],["6171",407999.87],["2341",397000],["3722",261400],["3399",140500],["3639",103240],["1031",79000],["3635",56000],["3392",51000],["2321",43000],["1070",34000],["6399",31000],["3113",26000],["5512",25200],["3745",24000],["3631",23000],["6114",22076.13],["4359",12000],["3421",10000],["3522",10000],["6409",7000],["2310",4200],["3749",2115]],"purpose_expenditure_total_czk":4685648},"actual":{"economic_expenditure":[["6121",2393215.48],["5169",572201.11],["5171",482974.48],["5023",449448],["5021",128045],["5154",83878],["5139",78958.21],["6119",55352],["5365",47550],["5138",47340],["5141",42323.63],["5032",40469],["5156",37690.39],["5339",36000],["5137",35803.47],["5175",33234.2],["5163",17693.07],["5194",17552],["5229",12000],["5164",10580],["5329",9940],["5151",9507],["5162",8361.19],["5362",5670],["5019",5488],["5161",1932],["5173",1256]],"economic_expenditure_total_czk":4664462.23,"economic_financing":[["8115",973088.78],["8124",-194400]],"economic_financing_total_czk":778688.78,"economic_revenue":[["1211",1424640.08],["1121",763297.41],["1111",525266.32],["1511",317318.54],["4122",155000],["2111",102260],["1113",100844.5],["4116",82040],["4112",71800],["1112",49744.28],["2141",43539.29],["1345",42900],["2131",33901],["4111",32500],["1122",30450],["1386",27805.79],["2132",15500],["2112",14310],["2321",11000],["1387",10898.58],["4222",10000],["2122",6671],["1334",6598.6],["1342",2700],["1361",2100],["1341",1750],["3111",720],["1381",218.06]],"economic_revenue_total_czk":3885773.45,"purpose_expenditure":[["3726",2424176.96],["6112",489917],["6171",407350.35],["2341",395391.49],["3722",261367.97],["3399",139443.2],["3639",101920.5],["1031",78120],["3635",55352],["3392",49369],["2321",42323.63],["1070",33188.01],["6399",30450],["3113",26000],["5512",24130],["3745",23248.99],["3631",22344],["6114",22076.13],["4359",12000],["3522",10000],["3421",9993],["2310",4200],["3749",2100]],"purpose_expenditure_total_czk":4664462.23}},"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."}}}}