{"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:00599387","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599387","name":"Obec Heřmanov","short_name":"Heřmanov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":595608},"amounts":{"revenue_approved":7230000,"revenue_adjusted":8790449.28,"revenue_actual":8325047,"expense_approved":6704988,"expense_adjusted":25567205.09,"expense_actual":22952487.76,"tax_revenue":5248158.38,"nontax_revenue":852932.57,"capital_revenue":0,"transfer_revenue":2223956.05,"current_expense":8082934.37,"capital_expense":14869553.39,"budget_balance":-14627440.76,"cash_current":1204190.58,"cash_previous":2570900.24},"ratios":{"revenue_execution":0.94705592,"expense_execution":0.89773159,"balance_to_revenue":-1.75704002,"cash_to_expense":0.05246449,"cash_yoy":-0.53160743,"capital_expense_share":0.6478406,"transfer_revenue_share":0.26714036},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599387/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599387"},"seo":{"slug":"hermanov-00599387","path":"/cz/municipalities/hermanov-00599387/"},"population":{"value":229,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7230000,"expenditure_czk":6704988,"financing_czk":-525012,"balance_czk":525012},{"stage":"revised","revenue_czk":8790449.28,"expenditure_czk":25567205.09,"financing_czk":16776755.81,"balance_czk":-16776755.81},{"stage":"actual","revenue_czk":8325047,"expenditure_czk":22952487.76,"financing_czk":14627440.76,"balance_czk":-14627440.76}],"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":[["5011",1226944.5],["5169",1096096],["5023",872000],["6121",650000],["5031",469164.51],["5171",420000],["5154",292740],["5141",253832.96],["5021",229000],["5139",221000],["5032",190590.99],["5153",127200],["5904",124194.15],["5137",60000],["5341",60000],["5156",54000],["5131",50000],["5168",47876],["5163",36913],["5162",32480.89],["5329",30192],["5499",30000],["5321",22200],["5134",20000],["5155",20000],["5151",12442],["5173",10500],["5323",10055],["5194",10000],["5179",7666],["5136",5000],["5038",4500],["5167",4000],["5492",2000],["5161",1400],["5175",1000]],"economic_expenditure_total_czk":6704988,"economic_financing":[["8124",-525012]],"economic_financing_total_czk":-525012,"economic_revenue":[["1211",2250000],["1121",1250000],["1111",800000],["2111",770800],["4116",705198.52],["1511",550000],["1113",210000],["1345",208600],["1122",120000],["4112",71800],["2324",60150],["1112",60000],["4122",60000],["1381",30000],["1386",30000],["1342",15000],["1387",15000],["2132",10000],["2131",5674],["1341",4200],["1361",3500],["2141",77.48]],"economic_revenue_total_czk":7230000,"purpose_expenditure":[["3115",1824856],["6112",1127325],["6171",1027380.67],["2321",572773.18],["3722",485000],["2310",476640],["2411",179472],["3392",135402],["6409",131860.15],["2212",120000],["3745",115000],["3631",104000],["5512",101300],["1032",80000],["3399",62000],["6330",60000],["4351",22200],["6320",19165],["3721",15000],["3314",14500],["2292",10055],["6310",9311],["3239",6096],["3639",3552],["3341",1100],["3421",1000]],"purpose_expenditure_total_czk":6704988},"revised":{"economic_expenditure":[["6121",16665998.76],["5169",1545359.73],["5011",1067244.06],["5023",872000],["5171",781570],["5139",740907],["5137",623699.9],["5031",449164.46],["5141",429881.61],["6349",379677],["5021",327120],["5341",317000],["5154",315427.05],["5032",190591.48],["5904",124194.15],["5365",103950],["5168",84295],["5156",84000],["5153",81795],["5131",50000],["5163",42261],["5162",39080.89],["5499",38000],["5329",30192],["5194",29287],["5321",22200],["5151",20442],["5155",20000],["5167",18600],["5134",15000],["5173",10903],["5323",10055],["5136",9000],["5179",7666],["5903",5000],["5038",4800],["5175",3989],["5161",2605],["5362",2249],["5492",2000]],"economic_expenditure_total_czk":25567205.09,"economic_financing":[["8113",17000000],["8124",-525012],["8115",301767.81]],"economic_financing_total_czk":16776755.81,"economic_revenue":[["1211",2250000],["4116",1884656.05],["1121",1250000],["2111",840957.68],["1111",800000],["1511",550000],["4122",275000],["1113",210000],["1345",208600],["1122",120000],["1112",76224.67],["2324",72119.34],["4112",71800],["1386",42615.94],["4111",32500],["1381",30000],["4121",20000],["1387",16705.12],["1342",15000],["2132",10000],["2131",5674],["1341",4200],["1361",3500],["1334",819],["2141",77.48]],"economic_revenue_total_czk":8790449.28,"purpose_expenditure":[["3115",18818956],["6171",1435180.72],["6112",1127325],["2321",771864],["3722",578699.9],["3429",576421.32],["2310",500936],["6330",317000],["2411",189101],["5512",186300],["3392",135402],["6409",131860.15],["3399",126109],["2212",120000],["3745",115000],["6399",106199],["3631",104000],["1032",90000],["6114",23572],["4351",22200],["6320",19165],["3314",18500],["3721",15000],["6310",11611],["2292",10055],["3239",6096],["5213",5000],["3639",3552],["3341",1100],["3421",1000]],"purpose_expenditure_total_czk":25567205.09},"actual":{"economic_expenditure":[["6121",14489876.39],["5169",1527442.44],["5011",1144518],["5023",871610],["5171",626812.39],["5137",606011.03],["5139",598336.04],["5031",442589],["5141",429459.37],["6349",379677],["5341",305000],["5021",285906],["5154",280778.96],["5032",180552],["5904",124194.15],["5365",103950],["5153",74378.85],["5168",74128.44],["5156",60492.77],["5499",43516],["5163",42507.6],["5131",41466],["5162",35427.18],["5329",30192],["5194",29287],["5321",22200],["5167",19045],["5151",18687],["5134",15794.15],["5323",10055],["5136",8822],["5179",7666],["5038",4359],["5492",4000],["5175",3989],["5173",3093],["5161",2605],["5362",2249],["5176",1815]],"economic_expenditure_total_czk":22952487.76,"economic_financing":[["8113",13806366.26],["8115",1360540.5],["8124",-525012],["8901",-14454]],"economic_financing_total_czk":14627440.76,"economic_revenue":[["1211",2180492.64],["4116",1884656.05],["1121",1170126.15],["1111",793210.07],["2111",776202.31],["1511",493261.03],["4122",215000],["1345",208900],["1113",154432.05],["1122",103950],["1112",76224.67],["4112",71800],["2324",70988.89],["1386",42615.94],["4111",32500],["4121",20000],["1387",16705.12],["2131",5674],["1341",3700],["1361",3400],["1334",819],["1381",321.71],["2141",67.37]],"economic_revenue_total_czk":8325047,"purpose_expenditure":[["3115",16674476.62],["6171",1368604.61],["6112",1121040.53],["2321",755510],["3722",572239.9],["3429",572177.36],["2310",499837],["6330",305000],["2411",186197.49],["5512",166638.3],["6409",131860.15],["3399",125631.2],["6399",106199],["1032",74048],["3631",52433.53],["3745",44805.79],["3392",37993.68],["2212",33726],["6114",23572],["4351",22200],["6320",19165],["3314",17822],["6310",11457.6],["3721",10149],["2292",10055],["3239",6096],["3639",3552]],"purpose_expenditure_total_czk":22952487.76}},"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."}}}}