{"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:00257753","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00257753","name":"Obec Heřmanova Huť","short_name":"Heřmanova Huť","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-sever","municipality_code":558869},"amounts":{"revenue_approved":52803700,"revenue_adjusted":66062912,"revenue_actual":71853948.11,"expense_approved":52803700,"expense_adjusted":66062912,"expense_actual":53002986.32,"tax_revenue":47004299.2,"nontax_revenue":12116183.85,"capital_revenue":1137702.2,"transfer_revenue":11595762.86,"current_expense":41313150.19,"capital_expense":11689836.13,"budget_balance":18850961.79,"cash_current":37130465.64,"cash_previous":25058503.85},"ratios":{"revenue_execution":1.08765941,"expense_execution":0.80231078,"balance_to_revenue":0.26235109,"cash_to_expense":0.70053535,"cash_yoy":0.4817511,"capital_expense_share":0.22055052,"transfer_revenue_share":0.16137962},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00257753/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00257753"},"seo":{"slug":"hermanova-hut","path":"/cz/municipalities/hermanova-hut/"},"population":{"value":1925,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":52803700,"expenditure_czk":52803700,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":66062912,"expenditure_czk":66062912,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":71853948.11,"expenditure_czk":53002986.32,"financing_czk":-18850961.79,"balance_czk":18850961.79}],"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",14694000],["5171",6436000],["5011",5500000],["5169",5137000],["5151",4210000],["5365",3000000],["5331",2266000],["5023",2250000],["5031",1648000],["5154",1152000],["5362",1020000],["5032",761000],["5141",516000],["5153",437000],["5339",420000],["5492",420000],["5139",345000],["5156",325000],["5229",308000],["5163",272000],["5168",238000],["5137",189000],["5021",170000],["5166",160000],["5222",137000],["5136",128000],["5323",120000],["6130",100000],["5162",84000],["5199",65000],["5903",50000],["5194",48000],["5165",40000],["5175",40000],["5038",20000],["5132",20000],["5167",20000],["5179",20000],["5161",19000],["5029",12000],["5173",6700]],"economic_expenditure_total_czk":52803700,"economic_financing":[["8115",3690000],["8124",-3690000]],"economic_financing_total_czk":0,"economic_revenue":[["1211",17000000],["1121",8500000],["2112",5801000],["1111",5500000],["1122",3000000],["2132",2833000],["1345",1900000],["1511",1900000],["2139",1390000],["1113",1300000],["2111",734000],["4112",693700],["2141",500000],["2119",422000],["1112",350000],["1386",250000],["2324",250000],["2131",110000],["1387",100000],["3111",100000],["1341",55000],["2321",50000],["1361",40000],["1343",20000],["1334",5000]],"economic_revenue_total_czk":52803700,"purpose_expenditure":[["2219",13814000],["2310",5786000],["3745",4430000],["6399",4000000],["3113",3544000],["3639",3467000],["6171",3199000],["6112",2748000],["3722",2100000],["2321",1920000],["3631",1610000],["3612",1362000],["3314",763700],["3727",750000],["3312",552000],["3392",435000],["4351",420000],["3419",336000],["3619",310000],["3429",268000],["5512",222000],["3613",190000],["2292",120000],["3319",84000],["1032",60000],["3721",60000],["3341",55000],["3726",50000],["5213",50000],["3412",46000],["3322",37000],["3632",15000]],"purpose_expenditure_total_czk":52803700},"revised":{"economic_expenditure":[["6121",20084000],["5171",9557888],["5169",7034520],["5011",5950000],["5151",4580000],["5365",3000000],["5331",2266000],["5023",2250000],["5031",1668000],["5154",1158000],["5362",1020000],["5336",1013900],["5032",761000],["5153",653000],["5139",516222],["5141",516000],["5492",485000],["5339",420000],["5156",325000],["5229",308000],["5163",279000],["5021",254000],["5137",250182],["5168",243000],["5136",163000],["5166",160000],["5194",148000],["5222",137000],["5323",121000],["6130",100000],["5909",88000],["5162",84000],["5199",65000],["5364",60000],["5179",50000],["5903",50000],["5175",42500],["5132",40000],["5165",40000],["6122",40000],["5038",20000],["5167",20000],["5161",19000],["5029",15000],["5173",7700]],"economic_expenditure_total_czk":66062912,"economic_financing":[["8115",6779000],["8124",-6779000]],"economic_financing_total_czk":0,"economic_revenue":[["1211",17170000],["1121",8500000],["1111",6000000],["2112",5801000],["4222",4350000],["1122",3000000],["2132",2833000],["4213",2556964],["4216",2035346],["1345",1900000],["1511",1900000],["4116",1736488],["2139",1390000],["1113",1300000],["3122",1127000],["2111",914000],["4112",693700],["2141",500000],["2119",422000],["2324",420000],["1112",410000],["1386",250000],["2321",150000],["4122",146264],["2131",110000],["1387",100000],["3111",100000],["4111",65000],["1341",55000],["1361",40000],["1334",37000],["1343",20000],["2229",17000],["4121",12000],["1342",1150]],"economic_revenue_total_czk":66062912,"purpose_expenditure":[["2219",12514000],["3113",7800900],["2310",6586000],["3639",6231000],["3745",5270000],["6399",4000000],["6171",3444000],["2321",3321888],["6112",2748000],["3612",2326000],["3722",2120520],["3419",1656000],["3631",1610000],["3619",1340000],["3314",802882],["3727",780000],["3613",775000],["3312",552000],["3392",512000],["4351",420000],["5512",287000],["3429",268000],["2292",121000],["3319",84000],["1032",60000],["3341",60000],["3721",60000],["6402",60000],["3726",50000],["5213",50000],["6114",46722],["3412",46000],["3322",37000],["3632",23000]],"purpose_expenditure_total_czk":66062912},"actual":{"economic_expenditure":[["6121",11566622.13],["5171",7815667.5],["5169",6682884.75],["5011",5886895],["5151",4474868.65],["5365",2710260],["5331",2266000],["5023",2180391],["5031",1717067],["5336",1013900.8],["5154",954358.4],["5032",720933],["5153",647271.13],["5139",445612.78],["5339",355986.88],["5362",325404],["5156",321449.3],["5141",290003.19],["5168",285333.28],["5229",267264],["5163",235829.4],["5137",228754.9],["5021",193816],["5136",175361.91],["5194",168287.17],["5323",120456],["5222",115000],["5909",109252],["5166",90809.5],["5162",89988.13],["6130",83214],["5199",68640],["5492",65000],["5364",59703.65],["5179",50270.44],["5175",43873.43],["6122",40000],["5165",35128],["5132",27585],["5038",23482],["5161",22699],["5167",18390],["5173",6730],["5029",2543]],"economic_expenditure_total_czk":53002986.32,"economic_financing":[["8115",-12071961.79],["8124",-6779000]],"economic_financing_total_czk":-18850961.79,"economic_revenue":[["1211",19031565.34],["1121",10201481.02],["1111",7164380.28],["2112",4962832.93],["4222",4350000],["1511",2900331.51],["2132",2827824.3],["1122",2710260],["4213",2556964.06],["1345",2275942],["4216",2035346],["4116",1736488.8],["2139",1380372],["1113",1347379.6],["3122",1127502.2],["2111",1038349.07],["4112",693700],["2324",665408.99],["1112",664750.17],["2119",489926.03],["2141",467555.23],["1386",371614.95],["4122",146264],["1387",145653.89],["2321",142000],["2131",123277.5],["4111",65000],["1341",57400],["1361",52782.73],["1334",50255.1],["1343",25320],["2229",16837.8],["4121",12000],["3111",10200],["1381",2882.61],["1342",2300],["2212",1800]],"economic_revenue_total_czk":71853948.11,"purpose_expenditure":[["2219",7141160.04],["2310",6437976.32],["3639",5681007.75],["3745",5252446.33],["3113",4974601.71],["6171",3182788.83],["6399",3031224],["6112",2647827],["3612",2293368.42],["2321",2259172.09],["3722",2116896.38],["3419",1563181.26],["3619",1195285.88],["3314",793842.19],["3631",793139.43],["3727",778081.68],["3613",626883.37],["3312",493484.9],["3392",440186.06],["4351",355986.88],["5512",242553.65],["3429",226264],["2292",120456],["3319",65077.64],["6402",59703.65],["3341",52914.34],["6114",42697.65],["3721",34717.32],["3412",31796.12],["3322",28627],["1032",24325.95],["3632",15312.48]],"purpose_expenditure_total_czk":53002986.32}},"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."}}}}