{"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:00231771","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00231771","name":"Obec Heřmaničky","short_name":"Heřmaničky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":529702},"amounts":{"revenue_approved":20879400,"revenue_adjusted":24096865.85,"revenue_actual":23801105.95,"expense_approved":24660000,"expense_adjusted":27877465.85,"expense_actual":20346384.4,"tax_revenue":17748445.59,"nontax_revenue":3022130.51,"capital_revenue":93810,"transfer_revenue":2936719.85,"current_expense":12594901.43,"capital_expense":7751482.97,"budget_balance":3454721.55,"cash_current":11550914.49,"cash_previous":8954192.94},"ratios":{"revenue_execution":0.98772621,"expense_execution":0.72985057,"balance_to_revenue":0.14514962,"cash_to_expense":0.56771337,"cash_yoy":0.29000063,"capital_expense_share":0.38097594,"transfer_revenue_share":0.12338586},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00231771/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00231771"},"seo":{"slug":"hermanicky","path":"/cz/municipalities/hermanicky/"},"population":{"value":737,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20879400,"expenditure_czk":24660000,"financing_czk":3780600,"balance_czk":-3780600},{"stage":"revised","revenue_czk":24096865.85,"expenditure_czk":27877465.85,"financing_czk":3780600,"balance_czk":-3780600},{"stage":"actual","revenue_czk":23801105.95,"expenditure_czk":20346384.4,"financing_czk":-3454721.55,"balance_czk":3454721.55}],"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",4840000],["5169",3519500],["5901",3510000],["5154",1978000],["5171",1885000],["6123",1250000],["5023",1075000],["5139",1026500],["5011",942000],["5331",498000],["5365",490200],["5031",470000],["5021",457000],["6130",400000],["6349",353280],["5329",318020],["6371",200000],["5222",188000],["5339",180000],["5032",170000],["5155",160000],["5168",150000],["5163",98500],["5137",90000],["5903",70000],["5156",65000],["5175",55000],["5167",44000],["5194",40000],["5136",28000],["5909",23000],["5138",20000],["5173",16000],["5179",15000],["5161",11000],["5141",10000],["5038",8000],["5162",5000],["5164",1000]],"economic_expenditure_total_czk":24660000,"economic_financing":[["8115",4638600],["8124",-858000]],"economic_financing_total_czk":3780600,"economic_revenue":[["1211",7400000],["1121",3700000],["1111",2700000],["1511",1560000],["2111",1275300],["2324",734000],["1113",600000],["2132",532000],["1345",520000],["1122",460000],["4216",450000],["1112",190000],["1386",155000],["4112",148600],["4116",140000],["2229",102000],["2141",60000],["2131",45000],["1341",31000],["4132",20000],["2112",15500],["1334",15000],["3111",10000],["1361",6000],["1335",5000],["1381",5000]],"economic_revenue_total_czk":20879400,"purpose_expenditure":[["2212",3785000],["6409",3500000],["3722",1930000],["3639",1779100],["6171",1698500],["2321",1630000],["5512",1522000],["6112",1420000],["2310",1295000],["4351",998000],["3111",887000],["3392",803000],["3632",603000],["3631",490000],["6399",460000],["3326",325000],["3612",295000],["2292",211200],["3745",200000],["3399",180000],["5213",70000],["1031",60000],["1032",60000],["3613",56000],["2221",50000],["3721",50000],["3419",47000],["3314",45000],["3421",43000],["2223",40000],["3739",30200],["3635",30000],["3412",20000],["6310",20000],["3429",12000],["5212",10000],["2141",5000]],"purpose_expenditure_total_czk":24660000},"revised":{"economic_expenditure":[["6121",9269801],["5169",3654916.35],["5171",2261013.33],["5154",1973640.26],["6123",1219000],["5023",1075000],["5139",995766.94],["5011",949200],["5901",762402],["5021",598543],["5365",567195],["5137",493858],["5031",474000],["5331",462961],["6130",400000],["6349",353280],["5329",321995],["5336",278618.85],["6371",200000],["5032",190000],["5339",180000],["5155",164820],["5222",158000],["5168",151815],["5141",137800],["5163",110199],["5903",70000],["5156",66184],["5175",64428],["5167",63951],["5194",38700],["5179",35000],["5909",34461],["5136",28000],["5138",20000],["5173",13495],["5192",11670],["5362",-11401],["5161",11272],["5038",7000],["5123",7000],["5162",5000],["5166",4840],["5019",2371.12],["5164",1000],["5039",520],["5122",150]],"economic_expenditure_total_czk":27877465.85,"economic_financing":[["8115",4638600],["8124",-858000]],"economic_financing_total_czk":3780600,"economic_revenue":[["1211",7331670],["1121",3900000],["1111",2695000],["1511",1880000],["4222",1717000],["2111",1349211.72],["2324",934803.28],["2132",566000],["1113",553000],["1122",524843],["1345",520000],["4216",450000],["4116",418618.85],["1112",254553],["4112",178600],["1386",153970],["4122",100000],["2141",98000],["3111",94000],["2119",80000],["4111",72501],["1387",56000],["2229",49065],["2131",46000],["1341",31000],["1334",15000],["2112",11500],["1361",6800],["1335",5000],["1381",4700],["1382",30]],"economic_revenue_total_czk":24096865.85,"purpose_expenditure":[["3639",5550330],["2212",4285000],["3722",2135600.88],["3392",1798000],["5512",1786673],["6171",1700565],["2321",1690000],["6112",1440950],["2310",1302000],["3111",1168579.85],["4351",1038000],["6409",752402],["6399",498330],["3631",490121],["3326",325000],["3612",295000],["2292",215175],["3745",200000],["3399",185000],["6310",152700],["3632",143000],["6114",73335.12],["5213",70000],["1031",60000],["1032",60000],["3613",56000],["2221",50000],["3314",50000],["3721",50000],["3739",48704],["3419",47000],["3421",43000],["2223",40000],["3635",30000],["3412",20000],["3429",12000],["5212",10000],["2141",5000]],"purpose_expenditure_total_czk":27877465.85},"actual":{"economic_expenditure":[["6121",5810880.15],["5169",3145875.54],["5154",1699538.55],["5171",1641647.02],["6123",1208378.6],["5023",1045714],["5011",893609.7],["5365",547784],["5331",462961],["5031",430971],["5021",358963],["6130",353944.8],["6349",353279.42],["5137",350294.29],["5329",297433.98],["5336",278618.85],["5139",202936.77],["5339",180000],["5032",174533],["5222",158000],["5141",137473.26],["5155",136920.45],["5168",122598.5],["5163",82624.29],["5156",56130.66],["5175",50020],["5167",43300],["5179",31509.35],["6371",25000],["5362",-24825],["5194",22474],["5136",21144.8],["5909",11611],["5192",11541.3],["5123",6903],["5166",4840],["5038",3684],["5161",2794],["5019",2371.12],["5164",1000],["5162",770],["5173",616],["5039",520]],"economic_expenditure_total_czk":20346384.4,"economic_financing":[["8118",-5300000],["8117",5100000],["8115",-2396721.55],["8124",-858000]],"economic_financing_total_czk":-3454721.55,"economic_revenue":[["1211",7288246.87],["1121",3898990.19],["1111",2660177.22],["1511",1868775.31],["4222",1717000],["2111",1304889],["2324",917500.5],["2132",532699],["1345",517802],["1113",515637.86],["1122",498330],["4216",450000],["4116",418618.85],["1112",254202.71],["4112",178600],["1386",142043.68],["4122",100000],["2141",97867.01],["3111",93810],["4111",72501],["2119",71753],["1387",55678.12],["2229",49065],["2131",45932],["1341",27178],["1334",13471.5],["1361",6700],["2112",2425],["1381",1154.1],["1335",29.2],["1382",28.83]],"economic_revenue_total_czk":23801105.95,"purpose_expenditure":[["3639",5164620.81],["2212",2869337.43],["3722",2108649.16],["5512",1692705.63],["6112",1377185.08],["2321",1162431.79],["6171",1033336.19],["3111",935261.14],["4351",895835.45],["2310",566666.39],["6399",465495],["3392",354503.45],["3326",300253.15],["3631",275937.87],["2292",211400],["6310",152345.55],["3399",148635],["3745",145199.08],["3632",101408.37],["6114",73335.12],["3612",49774.27],["3739",48704],["3314",40383.8],["3419",37000],["3613",33376.87],["2221",30648.09],["3721",27710.21],["1032",18755.5],["3429",12000],["3421",6998],["3412",6492]],"purpose_expenditure_total_czk":20346384.4}},"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."}}}}