{"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:00296384","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00296384","name":"Obec Svobodné Heřmanice","short_name":"Svobodné Heřmanice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Bruntál","municipality_code":597881},"amounts":{"revenue_approved":16052844,"revenue_adjusted":18286090.07,"revenue_actual":14104624.15,"expense_approved":29200000,"expense_adjusted":29050000,"expense_actual":16325020.19,"tax_revenue":12374682.17,"nontax_revenue":1270229.18,"capital_revenue":0,"transfer_revenue":459712.8,"current_expense":14158070.19,"capital_expense":2166950,"budget_balance":-2220396.04,"cash_current":20720958.13,"cash_previous":22778942.62},"ratios":{"revenue_execution":0.77133078,"expense_execution":0.56196283,"balance_to_revenue":-0.15742327,"cash_to_expense":1.26927611,"cash_yoy":-0.09034592,"capital_expense_share":0.13273797,"transfer_revenue_share":0.03259306},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00296384/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00296384"},"seo":{"slug":"svobodne-hermanice","path":"/cz/municipalities/svobodne-hermanice/"},"population":{"value":545,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16052844,"expenditure_czk":29200000,"financing_czk":13147156,"balance_czk":-13147156},{"stage":"revised","revenue_czk":18286090.07,"expenditure_czk":29050000,"financing_czk":10763909.93,"balance_czk":-10763909.93},{"stage":"actual","revenue_czk":14104624.15,"expenditure_czk":16325020.19,"financing_czk":2220396.04,"balance_czk":-2220396.04}],"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",9900000],["5169",6017092.15],["5011",2500000],["6130",2100000],["5023",1300000],["5139",841000],["5331",700000],["5031",694000],["6123",600000],["5021",525000],["5154",385000],["5194",310000],["5032",305000],["6122",300000],["5336",292000],["5137",270000],["5171",210000],["5903",200000],["5222",177000],["5365",140000],["5168",138000],["5163",126000],["5178",125000],["5156",120000],["5321",113700],["5164",84350],["5323",77855],["5153",70000],["5175",60000],["5499",60000],["5162",50000],["5166",50000],["5172",50000],["5329",50000],["5133",40000],["5167",35000],["5173",30000],["5223",30000],["5229",25000],["5134",20000],["5364",17002.85],["5132",15000],["5041",12000],["5038",10000],["5151",7000],["5136",5000],["6111",5000],["5161",4000],["5362",4000]],"economic_expenditure_total_czk":29200000,"economic_financing":[["8115",13147156]],"economic_financing_total_czk":13147156,"economic_revenue":[["1211",5000000],["3111",3000000],["1121",2500000],["1111",1650000],["1511",900000],["2132",563016],["1113",500000],["2141",300000],["4116",292000],["1345",160000],["1122",140000],["4112",132500],["2329",130000],["1112",100000],["3113",100000],["2111",93828],["2131",90000],["1386",80000],["2133",80000],["2321",50000],["1381",40000],["1387",40000],["4111",35000],["2343",22500],["2324",20000],["1341",17000],["1342",12000],["1361",3000],["1343",2000]],"economic_revenue_total_czk":16052844,"purpose_expenditure":[["6171",13929092.15],["2411",2427000],["3117",2282000],["2212",2100000],["3639",2000000],["6112",1615000],["3429",1060000],["3722",1000000],["3745",450000],["2219",300000],["5213",260000],["3421",236000],["3631",230000],["3399",198000],["5512",188700],["2321",175000],["6399",140000],["2292",77855],["3632",70000],["3341",65000],["6310",60000],["6320",60000],["3543",50000],["2294",40000],["3111",30000],["3330",30000],["3612",30000],["3319",23000],["3419",22000],["6402",17002.85],["1014",15000],["3314",15000],["2310",4350]],"purpose_expenditure_total_czk":29200000},"revised":{"economic_expenditure":[["6121",7990627.2],["5169",3958182.36],["5171",2803443],["5011",2480000],["6130",2102000],["5023",1294481],["5331",874459.59],["5139",837008.32],["5031",728080],["5021",669886],["6123",600000],["5154",443906.17],["5137",408218.93],["5194",396587.83],["5032",320547],["6122",300000],["5336",294712.8],["5365",241710],["5903",200000],["6351",200000],["5499",190574],["5222",177000],["5175",144336],["5168",138000],["5163",126000],["5178",125000],["5164",122022.17],["5156",120000],["5321",113700],["5323",77855],["5153",70000],["5138",50000],["5162",50000],["5329",50000],["5173",37000],["5133",36114],["5172",35255],["5223",30000],["5132",29745],["5167",29663.78],["5229",25000],["5134",20000],["5136",20000],["5364",17002.85],["5166",16500],["5041",12000],["5189",10729],["5038",10000],["5151",7000],["6111",5000],["5161",4000],["5019",3147],["5362",2440],["5039",1066]],"economic_expenditure_total_czk":29050000,"economic_financing":[["8115",10763909.93]],"economic_financing_total_czk":10763909.93,"economic_revenue":[["1211",5424690.34],["3111",3000000],["1121",2904548.09],["1111",1992423.79],["1511",922000],["4116",586712.8],["2132",563016],["2111",500078],["1113",500000],["2141",300000],["1122",241710],["1112",189323.76],["2329",167666],["1345",160000],["4112",132500],["2133",107447],["1386",106280.9],["2131",100000],["3113",100000],["2112",60000],["2321",50000],["4111",50000],["1387",41474.29],["2343",22500],["2324",20000],["1341",16719.1],["1342",12000],["1361",8000],["1381",5000],["1343",2000]],"economic_revenue_total_czk":18286090.07,"purpose_expenditure":[["6171",12881090.68],["2212",2600000],["2411",2467729],["3117",2284712.8],["3639",2002000],["6112",1642500],["3429",1060000],["3722",1000000],["3745",480000],["2219",300000],["5213",260000],["3631",247404.74],["6399",241710],["3421",236000],["2321",229000],["5512",200064.93],["3399",198000],["2292",77855],["3632",70000],["3341",65000],["6310",60000],["6320",60000],["3549",55000],["3543",50000],["2294",40000],["3314",38080],["6114",32500],["3111",30000],["3330",30000],["3612",30000],["3319",23000],["3419",22000],["6402",17002.85],["1014",15000],["2310",4350]],"purpose_expenditure_total_czk":29050000},"actual":{"economic_expenditure":[["5169",3018022.28],["5171",2393556.8],["6130",2002000],["5011",1820105],["5023",945812],["5331",874459.59],["5031",597482],["5139",578695.93],["5021",490907],["5154",429252.98],["5137",350026.11],["5194",301011.83],["5032",295547],["5336",294712.8],["5365",241710],["5499",154396],["5222",147000],["5175",135772.69],["5168",128849.33],["5178",120341.76],["6122",114950],["5164",109788.86],["5321",107700],["5163",96299.4],["5156",94835],["5323",77855],["5153",67800],["6351",50000],["5138",41796.05],["5329",40156],["5162",35226.7],["5167",27994.78],["5173",25912],["5364",17002.85],["5132",14745],["5134",12288],["5189",10729],["5229",10654],["5041",10454.45],["5166",7640],["5038",7029],["5136",6645],["5133",5952],["5151",5606],["5161",3100],["5362",2440],["5019",567],["5039",193]],"economic_expenditure_total_czk":16325020.19,"economic_financing":[["8115",20220396.04],["8118",-20000000],["8117",2000000]],"economic_financing_total_czk":2220396.04,"economic_revenue":[["1211",5424690.34],["1121",2904548.09],["1111",1987061.56],["1511",921517.5],["2111",481945.72],["1113",383905.74],["4116",294712.8],["2141",289427.47],["1122",241710],["1112",189323.76],["2329",167666],["1345",145225],["4112",132500],["2133",107447],["1386",105823.15],["2131",97606],["2132",56925.5],["2112",41685],["1387",41474.29],["4111",32500],["2343",22500],["1341",13960],["1342",9840],["2324",5026.49],["1361",3660],["1343",1100],["1381",842.74]],"economic_revenue_total_czk":14104624.15,"purpose_expenditure":[["6171",6436801.29],["2212",2100113.8],["3639",2002000],["3117",1581659.9],["6112",1276622],["3722",879686.82],["3745",440444.48],["3631",247403.62],["6399",241710],["5512",199963.92],["2321",176515.02],["3399",111892.03],["2411",91863.91],["2292",77855],["6320",54970],["3549",53746],["3341",50523.35],["6310",41329.4],["3421",40645],["2294",36250],["3111",30000],["3429",30000],["3314",28340],["6114",26556.8],["3419",22000],["6402",17002.85],["1014",15000],["3319",9775],["2310",4350]],"purpose_expenditure_total_czk":16325020.19}},"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."}}}}