{"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:00272647","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00272647","name":"OBEC HEŘMANICE","short_name":"HEŘMANICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Náchod","municipality_code":574040},"amounts":{"revenue_approved":12413400,"revenue_adjusted":13305210.1,"revenue_actual":13363436.9,"expense_approved":12413400,"expense_adjusted":13685407.1,"expense_actual":9331301.25,"tax_revenue":10666433.38,"nontax_revenue":1835143.42,"capital_revenue":23500,"transfer_revenue":838360.1,"current_expense":7711198.05,"capital_expense":1620103.2,"budget_balance":4032135.65,"cash_current":22787282.68,"cash_previous":23732872.3},"ratios":{"revenue_execution":1.00437624,"expense_execution":0.68184316,"balance_to_revenue":0.30172894,"cash_to_expense":2.44202626,"cash_yoy":-0.03984303,"capital_expense_share":0.17362029,"transfer_revenue_share":0.06273537},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00272647/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00272647"},"seo":{"slug":"hermanice","path":"/cz/municipalities/hermanice/"},"population":{"value":425,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12413400,"expenditure_czk":12413400,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":13305210.1,"expenditure_czk":13685407.1,"financing_czk":380197,"balance_czk":-380197},{"stage":"actual","revenue_czk":13363436.9,"expenditure_czk":9331301.25,"financing_czk":-4032135.65,"balance_czk":4032135.65}],"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",4260000],["5171",1835500],["5169",1401400],["5011",994880],["5023",980000],["5365",458300],["5031",416570],["5331",370000],["5154",333600],["5032",177050],["5139",144000],["5168",134700],["5163",102500],["5021",102350],["5156",78100],["5194",60000],["5131",53200],["5137",50000],["6123",50000],["5364",49400],["5901",49100],["5153",33500],["5222",33000],["5136",29800],["5138",27000],["5175",26000],["5903",25000],["5164",24150],["5162",21060],["5223",20000],["5167",16000],["5321",11000],["5499",10000],["5132",6000],["5166",5000],["5339",5000],["5173",4500],["5362",4500],["5038",4140],["5179",3600],["5492",2000],["5161",1500]],"economic_expenditure_total_czk":12413400,"economic_revenue":[["1211",4330000],["1121",2196000],["1111",1590000],["1511",1150000],["2111",458200],["1122",457800],["2141",420000],["1345",293300],["1113",278500],["2144",260000],["2132",206300],["2324",191240],["1112",132000],["4112",131800],["2131",68000],["4111",63000],["1386",50000],["1387",40000],["2310",35000],["2112",25060],["1335",15000],["1381",10000],["1341",5200],["1361",5000],["2119",2000]],"economic_revenue_total_czk":12413400,"purpose_expenditure":[["2212",1968760],["6171",1874740],["6112",1250000],["2310",1123000],["2321",1060000],["3745",712400],["3613",638500],["3111",520000],["6399",457800],["3722",400000],["3631",327000],["3725",320000],["2411",317100],["3399",220000],["3421",220000],["1031",167690],["5512",130500],["3612",114000],["2223",105000],["6320",95000],["3639",67650],["6114",63000],["3632",60060],["3900",55000],["6402",49400],["3721",25000],["5213",25000],["3314",23200],["5311",10500],["6310",7500],["3319",5600]],"purpose_expenditure_total_czk":12413400,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",4430000],["5171",2123920],["5169",1687780],["5011",992680],["5023",980000],["5365",460600],["5031",416380],["5331",370000],["5154",348600],["5336",317507.1],["5032",177090],["5168",165200],["5139",137400],["5137",127250],["5163",106500],["5021",99700],["5156",69450],["5222",69000],["5153",65600],["5223",55000],["5131",53200],["5364",49400],["5194",44050],["5166",35000],["5138",30600],["5221",28000],["5136",27500],["5903",25000],["5164",23300],["5175",22350],["5499",22000],["5162",21060],["6123",20000],["5167",18600],["5901",16840],["5321",11000],["5132",7500],["5362",6500],["5339",5000],["5038",4140],["5492",4000],["5161",3760],["5179",3650],["5173",3300]],"economic_expenditure_total_czk":13685407.1,"economic_financing":[["8115",380197]],"economic_financing_total_czk":380197,"economic_revenue":[["1211",4308500],["1121",2196000],["1111",1585000],["1511",1150000],["2111",484300],["1122",457800],["2141",420000],["4213",324053],["4116",317507.1],["2144",310000],["1345",308300],["1113",283500],["2132",206300],["2131",198150],["2324",191240],["1112",132000],["4112",131800],["1386",83500],["4111",65000],["2310",35000],["1387",33000],["2112",27560],["3111",23500],["1335",15000],["1341",5200],["1361",5000],["1381",5000],["2119",3000]],"economic_revenue_total_czk":13305210.1,"purpose_expenditure":[["2212",1968760],["6171",1902740],["2321",1775000],["6112",1250000],["2310",1123000],["3111",837507.1],["3745",712400],["3613",638500],["6399",457800],["3722",399000],["2411",332100],["3631",327000],["3725",321000],["3399",280000],["3421",270000],["1031",167690],["5512",130500],["3612",114000],["2223",105000],["6320",95000],["3632",84560],["3639",67650],["3900",65000],["6114",65000],["6402",49400],["3721",25000],["5213",25000],["3314",23200],["4359",20000],["4356",18000],["6310",11500],["5311",10500],["4339",8000],["3319",5600]],"purpose_expenditure_total_czk":13685407.1},"actual":{"economic_expenditure":[["6121",1620103.2],["5169",1410332.48],["5171",1274529.83],["5023",954080],["5011",879260],["5365",458600],["5031",384076],["5331",370000],["5336",317507.1],["5154",310400.76],["5032",163031],["5168",162751.89],["5137",106073.29],["5163",101989.84],["5021",97763],["5139",78891.78],["5222",67650],["5153",64982],["5223",55000],["5364",49376.32],["5131",49059],["5156",48243],["5194",42201.8],["5166",34775.98],["5138",30521.85],["5221",28000],["5136",26262],["5164",22355.25],["5175",21339.71],["5499",20062],["5162",19313.07],["5167",17786],["5321",11000],["5362",6484],["5132",6371.85],["5339",5000],["5179",3632.25],["5038",3575],["5161",3340],["5492",3000],["5173",2580]],"economic_expenditure_total_czk":9331301.25,"economic_financing":[["8128",-10074126.42],["8118",-10000000],["8117",9800000],["8127",5031547.13],["8115",1210443.64]],"economic_financing_total_czk":-4032135.65,"economic_revenue":[["1211",4300031.49],["1121",2302320.39],["1111",1577712.37],["1511",1142052.19],["2111",460992.37],["1122",457800],["2141",411404.18],["4213",324053],["4116",317507.1],["2144",314352.87],["1345",307800],["1113",304311.28],["2132",203459],["2131",201198],["2324",187486],["1112",150070.35],["4112",131800],["1386",83882.1],["4111",65000],["1387",32875.09],["2112",27711],["2310",25540],["3111",23500],["1341",4896],["2119",3000],["1361",1510],["1381",668.34],["1335",503.78]],"economic_revenue_total_czk":13363436.9,"purpose_expenditure":[["2212",1572285.24],["2321",1433587.36],["6112",1220928],["6171",1080004.1],["3111",687797.1],["3745",506831.21],["6399",457800],["3722",383409.2],["2411",324206.54],["3725",320758.02],["3399",275221.52],["3631",167374.38],["3421",148784.35],["5512",97362],["6320",90961],["3632",79296],["3900",63650],["2310",63138.77],["3639",52429.25],["6402",49376.32],["6114",43737.85],["1031",43131.5],["3612",30910],["3613",26548],["3721",22692.7],["4359",20000],["4356",18000],["3314",16752],["6310",11028.84],["5311",10500],["4339",8000],["3319",4800]],"purpose_expenditure_total_czk":9331301.25}},"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."}}}}