{"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:00270041","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00270041","name":"Město Heřmanův Městec","short_name":"Heřmanův Městec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Chrudim","municipality_code":571385},"amounts":{"revenue_approved":146723554,"revenue_adjusted":179284894.26,"revenue_actual":180527378.85,"expense_approved":164614650,"expense_adjusted":183485723.26,"expense_actual":171626483.91,"tax_revenue":123432788.2,"nontax_revenue":10227303.3,"capital_revenue":1361851,"transfer_revenue":45505436.35,"current_expense":145021063.61,"capital_expense":26605420.3,"budget_balance":8900894.94,"cash_current":63011599.76,"cash_previous":56842752.67},"ratios":{"revenue_execution":1.00693022,"expense_execution":0.93536696,"balance_to_revenue":0.04930496,"cash_to_expense":0.3671438,"cash_yoy":0.10852478,"capital_expense_share":0.15501932,"transfer_revenue_share":0.25206945},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00270041/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00270041"},"seo":{"slug":"hermanuv-mestec","path":"/cz/municipalities/hermanuv-mestec/"},"population":{"value":4950,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":146723554,"expenditure_czk":164614650,"financing_czk":17891096,"balance_czk":-17891096},{"stage":"revised","revenue_czk":179284894.26,"expenditure_czk":183485723.26,"financing_czk":4200829,"balance_czk":-4200829},{"stage":"actual","revenue_czk":180527378.85,"expenditure_czk":171626483.91,"financing_czk":-8900894.94,"balance_czk":8900894.94}],"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",29937000],["5331",26296000],["5011",23190000],["5169",20596500],["5171",17039000],["6122",12700000],["5031",6338000],["5023",2903000],["5154",2662500],["5365",2450000],["5032",2300000],["5229",1925000],["5021",1829000],["5137",1573500],["5163",1280000],["5139",1183000],["5168",1120000],["6119",1000000],["5341",873150],["5222",800000],["5141",690000],["5153",681000],["5156",623000],["5136",584000],["6130",500000],["5167",488000],["6123",370000],["5151",336000],["5152",260000],["5499",235000],["5162",208500],["5194",165000],["5132",161000],["5161",156000],["5164",155000],["5903",150000],["5175",149000],["5172",100000],["5329",100000],["5038",96000],["5179",84000],["5041",70000],["5166",65000],["5173",58500],["5134",50000],["5195",25000],["5811",25000],["5336",15000],["5362",10000],["5192",5000],["5131",2000],["5133",1000],["5321",1000]],"economic_expenditure_total_czk":164614650,"economic_financing":[["8115",22891096],["8124",-5000000]],"economic_financing_total_czk":17891096,"economic_revenue":[["1211",54340000],["1121",27600000],["1111",20810000],["4112",5330500],["2132",5000000],["4116",4424054],["1511",4310000],["1345",4100000],["4216",4000000],["1113",3360000],["1122",2100000],["1343",1890000],["1381",1820000],["1112",1550000],["2324",1400000],["2111",1094000],["4121",1090000],["4222",750000],["1361",525000],["2141",505000],["2131",350000],["1341",100000],["2119",90000],["2329",55000],["2460",50000],["2212",40000],["1334",20000],["1356",20000]],"economic_revenue_total_czk":146723554,"purpose_expenditure":[["6171",31595000],["5512",13618000],["3113",10300000],["3723",9990000],["3419",9770000],["3639",8325000],["3412",8039000],["3111",7336000],["2212",6050000],["4357",6000000],["3612",5017000],["3322",4600000],["3722",4390000],["6112",3900000],["4311",3871000],["3631",3358000],["5311",3309000],["3319",2535000],["3314",2482500],["6399",2410000],["3421",2147000],["2219",1760000],["3114",1300000],["3313",1300000],["3613",1280000],["3745",1255000],["6320",1100000],["3231",891000],["6330",873150],["6310",830000],["4351",752000],["3349",640000],["6117",600000],["2221",520000],["2115",500000],["3632",417000],["3399",303000],["3721",300000],["2321",250000],["5212",151000],["3429",150000],["5213",150000],["6409",115000],["1014",65000],["2310",60000],["3326",10000]],"purpose_expenditure_total_czk":164614650},"revised":{"economic_expenditure":[["5336",29671477.26],["5331",24382151],["6121",23550849],["5011",22662000],["5169",19949500],["5171",16929000],["5031",6484000],["5341",3293150],["6123",3020000],["5021",2892500],["5154",2716500],["6122",2490474],["5365",2450000],["5032",2358000],["5023",2309000],["5163",2030000],["6351",2000000],["5229",1930000],["5168",1867000],["5137",1758136],["5139",1235833],["5222",800000],["5141",690000],["5136",584000],["5153",561000],["5156",510000],["5499",463000],["5167",421000],["5151",407000],["6119",400000],["5152",380000],["5364",260153],["5162",208500],["5175",207000],["5164",170000],["5161",162000],["5903",150000],["5194",145000],["5132",137000],["5172",134000],["5166",124000],["5329",100000],["5038",96000],["5179",84000],["5041",70000],["5173",58500],["5134",50000],["6130",50000],["5811",25000],["5019",20000],["5195",20000],["5362",10000],["5192",5000],["5131",2000],["5133",1000],["5321",1000]],"economic_expenditure_total_czk":183485723.26,"economic_financing":[["8115",9200829],["8124",-5000000]],"economic_financing_total_czk":4200829,"economic_revenue":[["1211",54340000],["1121",27600000],["4122",27229380.5],["1111",20810000],["4116",6397626.9],["4112",5330500],["4216",5314851.86],["2132",5000000],["1511",4310000],["1345",4100000],["1113",3360000],["1343",2190000],["1122",2100000],["1112",1550000],["2324",1400000],["1386",1320000],["2111",1194000],["3121",1130000],["4121",1090000],["4131",586035],["1361",525000],["2141",505000],["1387",500000],["2131",350000],["4111",247500],["3111",230000],["2322",200000],["1341",100000],["2119",90000],["2329",55000],["2460",50000],["2212",40000],["1334",20000],["1356",20000]],"economic_revenue_total_czk":179284894.26,"purpose_expenditure":[["4357",32512474],["6171",31049000],["3113",13630197.91],["3639",11325000],["3723",9484000],["3419",9170000],["3412",8293450],["2212",7060000],["3111",5827810.76],["3722",4028000],["3322",3900000],["6112",3900000],["3631",3774000],["5311",3309000],["6330",3293150],["4311",3071000],["3319",2785000],["3314",2762500],["3612",2717000],["6399",2410000],["3421",2247000],["5512",2143469],["6320",1850000],["3114",1557305.59],["3231",1432713],["3313",1400000],["3613",1280000],["3745",855000],["6310",830000],["4351",752000],["3349",640000],["6117",600000],["2221",520000],["2115",500000],["3721",483000],["3399",318000],["3632",317000],["6402",260153],["2321",250000],["6114",247500],["5212",151000],["3429",150000],["5213",150000],["6409",115000],["1014",65000],["2310",60000],["3326",10000]],"purpose_expenditure_total_czk":183485723.26},"actual":{"economic_expenditure":[["5336",30159377.46],["5331",24382151],["5011",21491591.21],["5169",19479955.12],["6121",18838186.41],["5171",13009194.87],["5031",5862933.27],["5341",4368169.49],["6123",2987248],["5154",2391662.98],["6122",2335996.73],["5023",2319230.9],["5021",2303309],["5032",2201393.88],["5365",2146195],["6351",1994555],["5229",1879013.2],["5168",1871875.26],["5163",1720670.25],["5137",1327950.58],["5139",1117849.38],["5499",822756.82],["5222",800000],["5136",654628.75],["5141",609987.23],["5223",473000],["5153",459049.34],["5156",408297.05],["5167",341026.37],["5364",340651.37],["5151",320001.8],["6460",300000],["5152",281055.34],["5175",204078.88],["5161",155984],["5162",155762.23],["5172",133342],["5194",128393.63],["5166",123527.47],["5164",113823],["5038",95771],["5132",94855.18],["5329",94460],["6119",89419.5],["6349",58014.66],["5811",47390],["5179",42520.1],["5134",37657],["5173",35532],["5019",7122],["5363",5000],["5039",2408],["6130",2000],["5362",210],["5321",200],["5041",50.2]],"economic_expenditure_total_czk":171626483.91,"economic_financing":[["8115",-25032635.47],["8117",21156718.53],["8124",-5000040],["8901",-24938]],"economic_financing_total_czk":-8900894.94,"economic_revenue":[["1211",53579965.75],["1121",28694955.52],["4122",27269380.5],["1111",20184179.22],["4116",7301444.04],["2132",5378398.07],["4112",5330500],["1511",4374959.19],["1345",4177043.27],["4216",3915986.86],["1113",3792155.05],["1343",2206831],["1122",2122470],["1112",1870273.69],["2324",1666943.31],["2111",1196293.87],["3121",1130000],["1386",1045424.98],["4121",1033142],["2141",791165.2],["1361",773932],["1387",409729.64],["4131",406982.91],["2131",366793],["2322",256384],["4111",247500],["3111",231851],["2112",181597],["2119",137618.36],["1341",103618],["2229",86943.8],["1334",76486.04],["2212",74284],["2329",61380.69],["2321",13650],["1356",12308.81],["2328",10033],["1381",8281.04],["2460",5819],["4132",500.04],["1335",175]],"economic_revenue_total_czk":180527378.85,"purpose_expenditure":[["4357",32908356.47],["6171",24964489.44],["3113",13511342.78],["3639",11229098.82],["3723",9256694.1],["3419",9002082.85],["3412",8098740],["2212",6400648.88],["3111",6185275.63],["6330",4368169.49],["3722",3763900.3],["3631",3745889.26],["6112",3717311.04],["3322",2915088.93],["5311",2815973.35],["4311",2750123.51],["3319",2720278.67],["3314",2422912.71],["3612",2174140.03],["6399",2122470],["3421",2110160.27],["5512",2107988.63],["6320",1603742],["3114",1557305.59],["3313",1502010.75],["3231",1432712.2],["3613",716411.5],["4351",716300.58],["6310",684543.48],["3349",654909.7],["2221",515778.86],["3745",506008.98],["3721",483240.66],["6402",387916.37],["3399",305424.9],["3611",300000],["2321",246718.72],["6114",224794.28],["3632",187523],["3429",150000],["6409",109066],["5212",35326.3],["3326",7380],["1014",7142.05],["2310",1092.83]],"purpose_expenditure_total_czk":171626483.91}},"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."}}}}