{"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:00842443","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00842443","name":"Obec Dolní Heřmanice","short_name":"Dolní Heřmanice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":595501},"amounts":{"revenue_approved":14613319,"revenue_adjusted":19253977.56,"revenue_actual":19369233.16,"expense_approved":14497324,"expense_adjusted":16907029.45,"expense_actual":15440932.63,"tax_revenue":13903966.14,"nontax_revenue":1728697.81,"capital_revenue":2800,"transfer_revenue":3733769.21,"current_expense":9957693.37,"capital_expense":5483239.26,"budget_balance":3928300.53,"cash_current":9954861.14,"cash_previous":7026560.61},"ratios":{"revenue_execution":1.00598607,"expense_execution":0.91328478,"balance_to_revenue":0.20281136,"cash_to_expense":0.64470595,"cash_yoy":0.41674735,"capital_expense_share":0.35511063,"transfer_revenue_share":0.19276805},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00842443/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00842443"},"seo":{"slug":"dolni-hermanice","path":"/cz/municipalities/dolni-hermanice/"},"population":{"value":595,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14613319,"expenditure_czk":14497324,"financing_czk":-115995,"balance_czk":115995},{"stage":"revised","revenue_czk":19253977.56,"expenditure_czk":16907029.45,"financing_czk":-2346948.11,"balance_czk":2346948.11},{"stage":"actual","revenue_czk":19369233.16,"expenditure_czk":15440932.63,"financing_czk":-3928300.53,"balance_czk":3928300.53}],"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":[["5171",3970000],["5169",2532500],["6121",1400000],["5023",1200000],["5331",863300],["6122",800000],["5139",797300],["5011",700000],["5031",325000],["5021",260500],["5141",200000],["5151",188000],["5032",157000],["5137",150000],["5154",135100],["5153",120000],["5222",74000],["5223",70000],["5329",69817],["5168",60000],["5321",57100],["5156",53000],["6129",50000],["5163",46000],["5221",44000],["5175",33000],["5194",30000],["5041",25000],["5162",20000],["5165",12352],["5133",10000],["5492",10000],["5019",8000],["5365",8000],["5179",6855],["5132",4000],["5167",3000],["5173",3000],["5161",1500]],"economic_expenditure_total_czk":14497324,"economic_financing":[["8124",-1000000],["8115",884005]],"economic_financing_total_czk":-115995,"economic_revenue":[["1211",5977314],["1121",3044223],["1111",2182793],["2132",833000],["1511",800000],["2111",520000],["1113",384993],["1345",300000],["1112",182574],["4112",135600],["1387",50822],["1381",50000],["1386",50000],["2131",40000],["1342",20000],["1361",20000],["1341",12000],["1122",8000],["2119",1500],["2141",500]],"economic_revenue_total_czk":14613319,"purpose_expenditure":[["2341",1935000],["6112",1448000],["3745",1357000],["3113",1323300],["3612",1116000],["5512",943000],["3392",935000],["3399",850000],["1031",650000],["2212",600000],["3421",535000],["6171",531000],["3722",412885],["3111",402352],["2219",300000],["3723",260000],["2329",232500],["3329",100000],["3419",78100],["3631",70000],["2310",57700],["4351",57100],["3330",50000],["3341",45000],["6320",41000],["4357",40000],["4339",34300],["3721",20000],["3314",15000],["3319",15000],["3639",12087],["5213",10000],["6399",8000],["6310",5000],["2144",4000],["6409",4000]],"purpose_expenditure_total_czk":14497324},"revised":{"economic_expenditure":[["5169",2815532.4],["6121",2146077.95],["6130",2000000],["5171",1773612.05],["6122",1393400],["5023",1250000],["5331",863300],["5011",700000],["5139",611841.97],["5336",574848.81],["5021",374303],["5031",356000],["5137",344500],["5032",197000],["5154",189100],["5151",188000],["5222",154000],["5153",120000],["5329",80541],["5141",70000],["5223",70000],["5168",60000],["5163",58783],["5321",58600],["5156",53000],["5179",50337.27],["6129",50000],["5221",44000],["5132",35100],["5175",34480],["6125",31500],["5194",30000],["5041",25000],["5166",25000],["5162",20000],["5165",12352],["5365",10920],["5133",10000],["5492",10000],["5019",8000],["5167",3000],["5173",3000],["5161",1500],["5362",400]],"economic_expenditure_total_czk":16907029.45,"economic_financing":[["8115",-1346948.11],["8124",-1000000]],"economic_financing_total_czk":-2346948.11,"economic_revenue":[["1211",5977314],["1121",3224223],["1111",2182793],["4216",1996077.95],["4116",1113169.26],["1511",1000000],["2132",833000],["2111",770000],["1113",384993],["1345",364000],["4122",214122],["1112",182574],["4213",139300],["4112",135600],["1386",117000],["1334",100000],["4222",100000],["1335",90000],["1387",50822],["1381",50000],["2131",40000],["4111",32500],["2324",31820.35],["1339",27500],["2322",25249],["1342",20000],["1361",20000],["1341",12000],["1122",10920],["2212",4000],["4121",3000],["2119",1500],["2141",500]],"economic_revenue_total_czk":19253977.56,"purpose_expenditure":[["3639",2040349],["2341",1970000],["3113",1629648.81],["3745",1586805],["6112",1569000],["5512",1441600],["6171",914000],["2212",790000],["3722",717885],["3399",700000],["1031",450000],["3723",440000],["3392",435000],["3612",416000],["3111",252352],["2219",200000],["3419",188100],["3421",185000],["3631",170000],["3329",140000],["2329",102500],["3727",100000],["2310",68520],["4351",57100],["3330",50000],["3341",45000],["6320",41283],["4357",40000],["4339",34300],["6114",32142.37],["3721",27000],["3314",15000],["3319",15000],["6399",11320],["5213",10000],["6310",10000],["2144",8000],["6409",4124.27]],"purpose_expenditure_total_czk":16907029.45},"actual":{"economic_expenditure":[["6121",2919438.96],["5169",2182600.14],["5171",1401043.83],["6122",1282145.3],["6130",1281155],["5023",1246004],["5331",865910],["5011",698592],["5336",574848.81],["5139",409842.32],["5031",373423],["5021",363365],["5137",288276.4],["5151",209791],["5032",188522],["5154",172366.62],["5222",130000],["5153",124914],["5329",80511],["5223",70000],["5141",69168.8],["5168",62300.04],["5163",60422.6],["5321",58600],["5156",52009],["5221",44000],["5132",36554],["5175",31374],["5194",30594],["5162",21813.12],["5173",18435],["5166",17488],["5492",13500],["5165",12352],["5365",10920],["5179",10337.27],["5041",8790.42],["5138",6978],["5167",3630],["5038",3358],["5019",1334],["5161",1326],["5133",879],["5363",673],["6123",500],["5039",451],["5362",396]],"economic_expenditure_total_czk":15440932.63,"economic_financing":[["8115",-2928300.53],["8124",-1000000]],"economic_financing_total_czk":-3928300.53,"economic_revenue":[["1211",6022631.85],["1121",3227741.84],["1111",2194669.07],["4216",1996077.95],["4116",1113169.26],["1511",1013948.11],["2132",826120],["2111",724286.8],["1113",426359.27],["1345",368050],["4122",214122],["1112",210336.51],["4213",139300],["4112",135600],["1386",117581.8],["1334",101897.1],["4222",100000],["1335",87437.2],["2321",69000],["1387",46085.49],["2131",44499],["4111",32500],["2324",31820.35],["1339",27500],["2322",25249],["1342",17942],["1341",15000],["1361",14950],["1122",10920],["2212",4000],["2119",3000],["4121",3000],["3111",2800],["1381",915.9],["2141",722.66]],"economic_revenue_total_czk":19369233.16,"purpose_expenditure":[["3639",2039337],["2341",1956332.07],["3113",1582478.33],["6112",1564120],["3745",1497780.93],["5512",1267044.35],["6171",906499.14],["3722",708603.65],["2212",619513.05],["3399",531938.17],["3723",381703.15],["3392",333376.92],["3612",318893],["3111",230642.73],["1031",189002.6],["3419",184187.93],["3421",161859],["3631",159690.58],["3329",137448.5],["2219",131900],["2329",70968.8],["2310",68520],["4351",57100],["3330",50000],["6320",41283],["4357",40000],["3727",39021.21],["3341",32260.42],["6114",32142.37],["3721",26566.37],["4339",22781],["3319",15000],["6399",11316],["3314",10000],["6310",9834.6],["2144",7663.49],["6409",4124.27]],"purpose_expenditure_total_czk":15440932.63}},"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."}}}}