{"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:00261327","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261327","name":"Obec Heřmanov","short_name":"Heřmanov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562483},"amounts":{"revenue_approved":21350300,"revenue_adjusted":18411600,"revenue_actual":18073768.94,"expense_approved":25546000,"expense_adjusted":25361100,"expense_actual":21103338.75,"tax_revenue":12020519.46,"nontax_revenue":625824.54,"capital_revenue":657320,"transfer_revenue":4770104.94,"current_expense":9031036.9,"capital_expense":12072301.85,"budget_balance":-3029569.81,"cash_current":24687179.17,"cash_previous":27720721.98},"ratios":{"revenue_execution":0.98165118,"expense_execution":0.83211449,"balance_to_revenue":-0.16762247,"cash_to_expense":1.16982338,"cash_yoy":-0.10943232,"capital_expense_share":0.57205649,"transfer_revenue_share":0.2639242},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261327/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261327"},"seo":{"slug":"hermanov","path":"/cz/municipalities/hermanov/"},"population":{"value":493,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":21350300,"expenditure_czk":25546000,"financing_czk":4195700,"balance_czk":-4195700},{"stage":"revised","revenue_czk":18411600,"expenditure_czk":25361100,"financing_czk":6949500,"balance_czk":-6949500},{"stage":"actual","revenue_czk":18073768.94,"expenditure_czk":21103338.75,"financing_czk":3029569.81,"balance_czk":-3029569.81}],"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",11466000],["5171",4659000],["5169",2514400],["5023",1050000],["5137",837000],["5011",650000],["5331",636100],["5139",556900],["5154",440000],["5031",360000],["5222",255000],["5194",235000],["6122",200000],["5365",193000],["5032",160000],["5155",160000],["5021",156800],["6127",150000],["5175",128600],["5156",104200],["5321",100000],["5163",89000],["5162",71500],["5172",50000],["5166",40000],["5364",40000],["6119",35000],["5167",33000],["5131",30000],["5151",28600],["5136",24000],["5164",23000],["5492",16000],["5903",11000],["5229",9000],["5179",7000],["5153",5500],["5123",5000],["5362",5000],["5038",4400],["5329",3000],["5161",2000],["6130",2000]],"economic_expenditure_total_czk":25546000,"economic_financing":[["8115",4195700]],"economic_financing_total_czk":4195700,"economic_revenue":[["4216",8101500],["1211",5300000],["1121",2600000],["1111",1800000],["1511",950000],["3111",700000],["1113",400000],["1345",325000],["2131",200000],["1122",193000],["2324",132000],["2111",128000],["4112",115600],["1112",110000],["2132",104000],["1386",80000],["4111",64000],["1387",35000],["1341",7000],["1361",2000],["2133",1200],["2112",1000],["2141",1000]],"economic_revenue_total_czk":21350300,"purpose_expenditure":[["3613",13533000],["6171",2820500],["2219",1427000],["6112",1397000],["3113",1324100],["3399",1069700],["3745",1039700],["3419",585200],["3722",450000],["2321",400000],["3725",381100],["3631",350000],["3721",160000],["2310",159000],["3612",115000],["5512",89000],["5212",66000],["3632",43200],["6402",40000],["6114",35500],["3429",15000],["1032",12000],["6310",12000],["4341",11000],["5213",11000]],"purpose_expenditure_total_czk":25546000},"revised":{"economic_expenditure":[["6121",13016000],["5169",2749400],["5171",2121000],["5023",1050000],["5331",693300],["5011",650000],["5336",589500],["5139",558100],["5137",450200],["5154",440000],["5031",360000],["5365",296100],["5222",259700],["5194",235000],["6122",200000],["5032",160000],["5155",160000],["5021",156700],["5175",151600],["6127",150000],["5163",119000],["5156",104200],["5321",100000],["5364",76600],["6119",75000],["5162",71500],["5362",55000],["5172",50000],["5166",40000],["5151",34100],["5167",33000],["5131",30000],["5136",24000],["5164",23000],["5229",19000],["5492",16000],["5903",11000],["5329",7200],["5179",7000],["5153",5500],["5123",5000],["5038",4400],["5161",2000],["6130",2000]],"economic_expenditure_total_czk":25361100,"economic_financing":[["8115",6949500]],"economic_financing_total_czk":6949500,"economic_revenue":[["1211",5300000],["4216",3862500],["1121",2600000],["1111",1900000],["1511",950000],["3111",811000],["4116",552300],["1113",400000],["1345",325000],["1122",296100],["2131",270000],["2324",212000],["1112",166700],["4222",140000],["2111",128000],["4112",113100],["1386",105000],["2132",101000],["4111",65000],["1387",40000],["4122",37200],["2119",20000],["1341",7000],["2329",4000],["1361",2500],["2133",1200],["2112",1000],["2141",1000]],"economic_revenue_total_czk":18411600,"purpose_expenditure":[["3613",13098500],["6171",2982500],["3113",1970800],["6112",1400800],["3745",1339700],["3399",1242700],["3419",585200],["3722",485000],["2321",400000],["3725",381100],["3631",350000],["2310",201000],["2219",177000],["3721",160000],["5512",119000],["3612",115000],["6402",76600],["5212",66000],["1032",52000],["3632",43200],["6310",42000],["6114",36000],["3429",15000],["4341",11000],["5213",11000]],"purpose_expenditure_total_czk":25361100},"actual":{"economic_expenditure":[["6121",12012739.6],["5169",2482978.61],["5171",1080842.55],["5023",987937.58],["5331",693300],["5011",604257],["5336",589456.79],["5031",349431],["5365",296100],["5154",262274.33],["5222",259700],["5139",217144.12],["5155",169274.48],["5032",151339],["5194",132556],["5021",124644.42],["5175",124603.76],["5163",84272],["5137",78696.15],["5364",76516.14],["5162",75905.59],["6119",59562.25],["5321",37466],["5156",34436],["5151",27419],["5136",26357.81],["5362",25837.17],["5229",10000],["5164",5371.9],["5166",4840],["5167",4490],["5179",4361.5],["5153",3033],["5038",2822],["5329",2425],["5161",948]],"economic_expenditure_total_czk":21103338.75,"economic_financing":[["8115",3033542.81],["8901",-3973]],"economic_financing_total_czk":3029569.81,"economic_revenue":[["1211",5346195.96],["4216",3862548.15],["1121",2865332.51],["1111",1936619.09],["1511",679532.97],["3111",657320],["4116",552276.79],["1113",378477.71],["1122",296100],["2324",210775.5],["1112",186717.95],["2131",182948],["1345",178631],["4222",140000],["2111",127090],["4112",113100],["1386",104379.12],["2132",83210],["4111",65000],["1387",40910.89],["4122",37180],["2119",17328],["1341",4560],["2329",3973],["1361",2250],["1381",812.26],["2141",500.04]],"economic_revenue_total_czk":18073768.94,"purpose_expenditure":[["3613",12445096.88],["6171",2360500.83],["3113",1350697.79],["6112",1288785.43],["3399",921304.84],["3745",726655.83],["3722",484157.52],["3419",378682],["3725",366759.58],["3631",167833.19],["2310",150934.48],["3721",136080.44],["6402",76516.14],["5512",66753.74],["2219",66308],["1032",39901.8],["6114",28320.26],["3612",25858],["6310",12112],["3632",10080]],"purpose_expenditure_total_czk":21103338.75}},"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."}}}}