{"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:00653616","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00653616","name":"OBEC HEŘMÁNKOVICE","short_name":"HEŘMÁNKOVICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Náchod","municipality_code":574058},"amounts":{"revenue_approved":13000000,"revenue_adjusted":19758433.45,"revenue_actual":16399131.92,"expense_approved":13000000,"expense_adjusted":19758433.45,"expense_actual":17804399.5,"tax_revenue":12301735.92,"nontax_revenue":2895038.55,"capital_revenue":50000,"transfer_revenue":1152357.45,"current_expense":12710415.55,"capital_expense":5093983.95,"budget_balance":-1405267.58,"cash_current":1973030.79,"cash_previous":3353780.66},"ratios":{"revenue_execution":0.82998138,"expense_execution":0.9011038,"balance_to_revenue":-0.08569158,"cash_to_expense":0.11081704,"cash_yoy":-0.41169951,"capital_expense_share":0.28610816,"transfer_revenue_share":0.07026942},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00653616/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00653616"},"seo":{"slug":"hermankovice","path":"/cz/municipalities/hermankovice/"},"population":{"value":483,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13000000,"expenditure_czk":13000000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":19758433.45,"expenditure_czk":19758433.45,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":16399131.92,"expenditure_czk":17804399.5,"financing_czk":1405267.58,"balance_czk":-1405267.58}],"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",2600000],["5169",1965000],["5011",1641000],["5171",1272000],["5031",636000],["5023",625100],["5154",517680],["5153",502500],["5139",460000],["5362",301200],["5156",282000],["5032",243300],["5331",180000],["5021",161000],["6122",140000],["5492",120000],["5163",110600],["5168",102000],["5155",101600],["5137",100000],["5151",89399],["5365",87000],["5323",80000],["5903",80000],["5175",74000],["5329",70000],["5229",60000],["5162",50000],["5194",50000],["6119",50000],["5134",38000],["5167",30000],["5173",30000],["5222",30000],["5221",20221],["5132",15000],["5166",15000],["5038",11000],["5019",10000],["6130",10000],["5136",7000],["5123",5000],["5133",5000],["5161",5000],["5223",5000],["5321",5000],["5041",2400],["5039",2000],["5176",2000],["5122",1000]],"economic_expenditure_total_czk":13000000,"economic_revenue":[["1211",4575500],["1511",1857700],["1121",1800000],["1111",1268500],["2111",1167000],["2132",530000],["1345",390000],["1342",350000],["1113",320000],["2324",165600],["4112",142300],["1112",80000],["1122",65000],["1386",60000],["2139",50000],["2141",50000],["1381",30000],["2131",30000],["1387",25000],["3111",20000],["1341",10000],["1361",5000],["2328",5000],["2142",2400],["1334",1000]],"economic_revenue_total_czk":13000000,"purpose_expenditure":[["6171",4913520],["3745",2102900],["3111",1147180],["6112",838100],["1032",502960],["3612",466500],["3631",429000],["3722",400000],["2212",380000],["3723",305000],["3632",301100],["3613",282000],["6399",195200],["3392",130000],["1036",112000],["6320",104500],["3419",95500],["2292",80000],["2321",60000],["5213",55000],["3399",42400],["5519",20500],["6221",20000],["3721",10000],["6310",6100],["3341",540]],"purpose_expenditure_total_czk":13000000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",4404500],["5169",3305240],["5011",2094500],["5171",2072737],["5023",875100],["6130",749000],["5031",734000],["5139",490192],["5154",488580],["5362",418650],["6122",384000],["5153",312500],["5137",300000],["5156",294000],["5032",265800],["5336",265668.45],["6119",219050],["5168",219000],["5365",194450],["5155",181600],["5331",180000],["5021",159000],["5175",116998],["5339",105225],["5151",99999],["5222",90000],["5194",85750],["5903",80000],["5229",63024],["5163",62362],["5167",60100],["5162",50500],["5179",46300],["5321",40833],["5329",40000],["5364",31396],["5323",28000],["5134",27000],["5173",25740],["5492",25000],["5132",15000],["5136",12000],["5038",11000],["5019",10000],["5161",6088],["5123",5000],["5166",5000],["5122",3630],["5041",2400],["5039",2000],["5133",300],["5221",221]],"economic_expenditure_total_czk":19758433.45,"economic_revenue":[["1211",5537500],["2111",3049500],["1121",2780000],["1111",1967136],["1511",1857700],["4116",1115618.45],["2132",530000],["1345",390000],["1113",367500],["1342",350000],["2122",300000],["2324",205600],["1122",189000],["4122",184000],["1112",182000],["4112",141900],["1386",110000],["2131",110000],["4216",88209],["2139",50000],["2141",50000],["3111",50000],["1387",40000],["4111",32500],["1381",30000],["1334",16000],["1341",10900],["1361",8000],["2328",5000],["2142",4900],["2112",2800],["2119",2420],["1335",250]],"economic_revenue_total_czk":19758433.45,"purpose_expenditure":[["6171",9266994],["3745",2996224],["3632",1493484],["6112",1150140],["3111",826348.45],["3612",540690],["3723",526500],["1032",524910],["6399",489650],["3722",400000],["2212",347000],["3392",239508],["3631",147099],["1036",112000],["3419",106900],["3613",92000],["2321",85000],["5519",70800],["5272",66550],["6320",55500],["5213",45000],["3399",36150],["6402",31396],["2292",28000],["6114",26158],["4359",26000],["3314",15500],["6310",6862],["4399",5000],["2219",800],["3341",270]],"purpose_expenditure_total_czk":19758433.45,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["6121",3940966.45],["5169",3257539.73],["5011",2078640],["5171",1586077.01],["5023",867812],["6130",749000],["5031",691562],["5154",468654.56],["5139",441549.13],["5362",344316],["5153",300975.36],["5336",265668.45],["5032",263839],["6122",234967.5],["5137",228205.01],["5156",222063.74],["5168",217756.31],["5331",180000],["5365",177450],["6119",169050],["5155",168700],["5339",105225],["5021",104145],["5222",90000],["5151",80266],["5194",77536.53],["5175",70718.94],["5163",60835.57],["5167",60023],["5229",52148],["5321",40833],["5162",39582.9],["5329",32759],["5364",31396],["5134",23411.05],["5173",18424],["5323",17764],["5136",11892],["5492",11050],["5038",8704],["5161",3889],["5179",3777.16],["5122",3630],["5041",1358.1],["5133",239]],"economic_expenditure_total_czk":17804399.5,"economic_financing":[["8117",1800000],["8115",-419250.13],["8901",24517.71]],"economic_financing_total_czk":1405267.58,"economic_revenue":[["1211",5187896.3],["1121",2779741.39],["1111",1909129.15],["2111",1756201.53],["1511",876638.51],["4116",715618.45],["2132",481024],["1345",369500],["1113",367237.24],["2122",300000],["1342",278329],["2324",205147.05],["1112",181153.67],["1122",177450],["4122",174130],["4112",141900],["2131",105777],["1386",101265.26],["4216",88209],["3111",50000],["1387",39689.74],["2141",39385.97],["4111",32500],["1334",14698.18],["1341",10700],["1361",7300],["2119",2420],["2112",2400],["2142",2308],["1381",793.08],["2328",375],["1335",214.4]],"economic_revenue_total_czk":16399131.92,"purpose_expenditure":[["6171",8216843.11],["3745",2854880.58],["6112",1142447.09],["3632",1037502.01],["3111",816382.45],["3612",524751.37],["3723",524365.49],["1032",512209.95],["6399",479085],["3722",394375.03],["2212",335533.3],["3392",174181.03],["3631",130077.47],["1036",111150],["3419",85845.26],["3613",80914.69],["5519",70800],["5272",66550],["6320",53999.43],["2321",42500],["3399",34824.1],["6402",31396],["6114",21425],["2292",17764],["4359",16374],["3314",15319],["6310",6836.14],["4399",5000],["2219",798],["3341",270]],"purpose_expenditure_total_czk":17804399.5}},"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."}}}}