{"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:00600768","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00600768","name":"Obec Heřmánky","short_name":"Heřmánky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Nový Jičín","municipality_code":568571},"amounts":{"revenue_approved":8415500,"revenue_adjusted":8895315,"revenue_actual":8056856.71,"expense_approved":9706553,"expense_adjusted":10573206.34,"expense_actual":6775763.04,"tax_revenue":3903316.86,"nontax_revenue":115977.81,"capital_revenue":0,"transfer_revenue":4037562.04,"current_expense":3872348.04,"capital_expense":2903415,"budget_balance":1281093.67,"cash_current":3473447.76,"cash_previous":1934049.99},"ratios":{"revenue_execution":0.90574159,"expense_execution":0.64084279,"balance_to_revenue":0.15900663,"cash_to_expense":0.51262828,"cash_yoy":0.79594518,"capital_expense_share":0.42850008,"transfer_revenue_share":0.50113365},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00600768/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00600768"},"seo":{"slug":"hermanky","path":"/cz/municipalities/hermanky/"},"population":{"value":182,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8415500,"expenditure_czk":9706553,"financing_czk":1291053,"balance_czk":-1291053},{"stage":"revised","revenue_czk":8895315,"expenditure_czk":10573206.34,"financing_czk":1677891.34,"balance_czk":-1677891.34},{"stage":"actual","revenue_czk":8056856.71,"expenditure_czk":6775763.04,"financing_czk":-1281093.67,"balance_czk":1281093.67}],"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",5380580],["5011",928000],["5169",685000],["5492",615000],["5154",350000],["5023",302000],["5171",256000],["5031",207000],["5141",140000],["5139",123000],["5032",110000],["5168",100000],["5155",90000],["5019",80000],["5137",50000],["5903",50000],["5329",45000],["5364",33973],["5175",27500],["5162",25000],["5494",25000],["5156",18000],["5323",15000],["5132",8000],["5167",8000],["5038",6000],["5151",6000],["5166",5000],["5191",5000],["5161",3000],["5163",3000],["5321",3000],["5173",2000],["5136",1500]],"economic_expenditure_total_czk":9706553,"economic_financing":[["8123",4230296],["8115",-2939243]],"economic_financing_total_czk":1291053,"economic_revenue":[["4216",3376528],["1211",1600000],["4213",1104052],["1121",890000],["1111",550000],["1511",255000],["1113",135000],["1345",104000],["4112",77600],["4116",63220],["2329",45000],["1112",35000],["1356",30000],["2343",30000],["1386",25000],["1381",21000],["1122",20000],["1387",15000],["1341",10000],["2131",10000],["1361",5000],["2139",5000],["2119",4500],["2132",2500],["2111",2000],["2141",100]],"economic_revenue_total_czk":8415500,"purpose_expenditure":[["3636",4530580],["6171",1597500],["3631",980000],["3639",747500],["4343",600000],["6112",332000],["3722",260000],["6310",143000],["2219",120000],["3721",90000],["2321",83000],["3319",51000],["5213",50000],["3723",45000],["6402",33973],["2292",15000],["3412",15000],["5512",13000]],"purpose_expenditure_total_czk":9706553},"revised":{"economic_expenditure":[["6121",5380580],["5169",1069300],["5011",994630.04],["5492",615000],["5171",384755],["5154",350000],["5023",316200],["5031",236542.07],["5141",215000],["5139",165353],["5032",114907.23],["5168",100000],["5155",90000],["5019",65000],["5366",61224],["5329",59350],["5137",50000],["5903",50000],["5364",33973],["5175",30300],["5162",29800],["5021",27292],["5494",25000],["5166",20000],["5156",18000],["5167",18000],["5323",15000],["5132",8000],["5038",6000],["5151",6000],["5191",5000],["5161",3000],["5163",3000],["5321",3000],["5173",2500],["5136",1500]],"economic_expenditure_total_czk":10573206.34,"economic_financing":[["8123",4230296],["8115",-2552404.66]],"economic_financing_total_czk":1677891.34,"economic_revenue":[["4216",3200676.95],["1211",1704500],["4213",1104052],["1121",913200],["1111",621500],["1511",334000],["4116",317922.05],["1113",135000],["1345",104000],["4112",77764],["1112",60000],["2329",45500],["2119",42750],["1386",37000],["4111",32500],["1356",30000],["2343",30000],["1381",21000],["1122",20000],["1387",15000],["2324",14350],["1341",10000],["2131",10000],["1361",5000],["2139",5000],["2132",2500],["2111",2000],["2141",100]],"economic_revenue_total_czk":8895315,"purpose_expenditure":[["3636",4530580],["6171",1777550],["3639",1014854.34],["3631",980000],["4343",600000],["6112",346200],["2219",294200],["3722",260000],["6310",218000],["5213",111224],["3721",90000],["2321",83000],["3723",66500],["3319",51000],["5512",37000],["6402",33973],["6114",32725],["3632",16400],["2292",15000],["3412",15000]],"purpose_expenditure_total_czk":10573206.34},"actual":{"economic_expenditure":[["6121",2903415],["5169",795982.33],["5011",777525],["5492",604199],["5023",316119],["5171",240637],["5141",208089.63],["5154",200073.45],["5031",185494.92],["5032",102187.08],["5366",61223.65],["5168",59728.42],["5139",45489.98],["5329",45330.8],["5364",33972.32],["5162",29210.42],["5155",27600],["5019",27450],["5166",19057.5],["5137",18217.04],["5175",16828],["5021",13795],["5323",11305.5],["5494",7138],["5156",4348],["5191",4100],["5167",3700],["5151",3329],["5038",3218],["5321",3000],["5163",2672.2],["5161",868.8],["5173",458]],"economic_expenditure_total_czk":6775763.04,"economic_financing":[["8115",-1539397.77],["8123",675303.98],["8124",-416999.88]],"economic_financing_total_czk":-1281093.67,"economic_revenue":[["4216",2512158],["1211",1704111.62],["4213",1104051.99],["1121",913190.48],["1111",621432.5],["1511",333658.2],["4116",317052.05],["1113",120634.24],["1345",92626],["4112",71800],["1112",59510.09],["2329",37225],["2119",34524.44],["1386",33265.3],["4111",32500],["2343",18387.1],["2324",14350],["1387",13038.6],["1341",9300],["2131",6926],["2139",3040],["1361",2290],["2132",1125],["2111",397],["1381",259.83],["2141",3.27]],"economic_revenue_total_czk":8056856.71,"purpose_expenditure":[["3636",2903415],["6171",1434540.34],["4343",600000],["3639",512461],["6112",342002],["3722",219900.14],["2219",212503],["6310",210761.83],["3723",66499.18],["5213",61223.65],["6402",33972.32],["3721",32730.99],["3631",32127],["5512",26820],["2321",26232.8],["6114",17166.29],["3632",16365],["3319",15737],["2292",11305.5]],"purpose_expenditure_total_czk":6775763.04}},"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."}}}}