{"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:00672068","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00672068","name":"Obec Heřmanice","short_name":"Heřmanice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Liberec","municipality_code":544353},"amounts":{"revenue_approved":7345517,"revenue_adjusted":8619385,"revenue_actual":8672462.12,"expense_approved":7345517,"expense_adjusted":8338480,"expense_actual":7954418.43,"tax_revenue":6551086.76,"nontax_revenue":850184.36,"capital_revenue":38306,"transfer_revenue":1232885,"current_expense":6382232.75,"capital_expense":1572185.68,"budget_balance":718043.69,"cash_current":4165137.09,"cash_previous":3945201.74},"ratios":{"revenue_execution":1.00615788,"expense_execution":0.95394106,"balance_to_revenue":0.08279583,"cash_to_expense":0.5236256,"cash_yoy":0.05574755,"capital_expense_share":0.19764936,"transfer_revenue_share":0.1421609},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00672068/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00672068"},"seo":{"slug":"hermanice-00672068","path":"/cz/municipalities/hermanice-00672068/"},"population":{"value":282,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7345517,"expenditure_czk":7345517,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":8619385,"expenditure_czk":8338480,"financing_czk":-280905,"balance_czk":280905},{"stage":"actual","revenue_czk":8672462.12,"expenditure_czk":7954418.43,"financing_czk":-718043.69,"balance_czk":718043.69}],"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",1210000],["6123",1000000],["5169",930257.25],["5023",768000],["5329",740000],["5031",462080],["5154",321000],["5155",227000],["5139",214000],["5365",200000],["5156",180000],["5032",178400],["5163",135000],["5021",103000],["5141",85000],["5171",82000],["5151",68200],["5194",57000],["5323",55000],["5162",50000],["5168",50000],["5494",46500],["5175",37500],["5362",28000],["5137",25000],["5364",24479.75],["5321",20000],["5136",12900],["5038",6000],["5167",5000],["5222",5000],["5903",5000],["5161",3500],["5179",3200],["5138",3000],["5132",2000],["5221",1500],["5173",1000]],"economic_expenditure_total_czk":7345517,"economic_revenue":[["1211",2710000],["1121",1380000],["1111",1000000],["1511",468000],["2321",333600],["1345",270000],["2132",267000],["1122",200000],["1113",175000],["2111",170500],["2324",100000],["1112",75000],["4112",71800],["4116",37800],["4111",32000],["1386",22000],["1387",12000],["1341",6000],["1361",4000],["2112",3500],["1356",2800],["2141",2500],["1334",2000],["2131",17]],"economic_revenue_total_czk":7345517,"purpose_expenditure":[["3745",1793540],["6171",1658440],["6112",999500],["6409",749700],["3722",600000],["3612",217000],["3631",205000],["6399",200000],["5512",183600],["3399",147000],["6320",130000],["6310",90000],["2295",55000],["2212",52257.25],["3141",50000],["6114",32000],["3314",30500],["3429",27500],["6402",24479.75],["2141",20000],["3725",20000],["2143",14000],["3392",11000],["3613",9000],["3721",9000],["3639",7000],["3421",5000],["5213",5000]],"purpose_expenditure_total_czk":7345517,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1229455.27],["5011",1190200],["6123",999460],["5023",768000],["6121",572872.98],["5031",457080],["5139",359540],["5171",341900],["5329",335000],["5154",334380],["5155",250500],["5365",200800],["5156",200700],["5032",176600],["5163",137500],["5137",99558],["5494",96500],["5021",96000],["5168",82188],["5151",69010],["5323",55000],["5162",52200],["5194",47000],["5362",38542],["5175",27860],["5321",25000],["5364",24479.75],["5136",15620],["5123",10705],["5141",6500],["5038",6000],["5167",5000],["5222",5000],["5903",5000],["5161",3500],["5179",3200],["5131",2400],["5132",2000],["5138",2000],["5363",1529],["5221",1500],["5173",1000],["5142",200]],"economic_expenditure_total_czk":8338480,"economic_financing":[["8124",-700000],["8115",419095]],"economic_financing_total_czk":-280905,"economic_revenue":[["1211",2710000],["1121",1380000],["4213",1079568],["1111",1000000],["1511",468000],["2321",372200],["1345",270000],["2132",267000],["2111",209392],["1122",200000],["1113",175000],["2324",158991],["1112",75000],["4112",71800],["4116",49017],["4111",32500],["3111",27666],["1386",22000],["1387",12000],["3113",10000],["2310",8000],["1341",6000],["1361",4000],["2112",3500],["1356",2800],["2141",2500],["1334",2000],["1381",419],["2131",17],["1335",15]],"economic_revenue_total_czk":8619385,"purpose_expenditure":[["3745",2419583],["6171",1663440],["6112",999500],["3722",640000],["6409",350145],["5512",318670],["3612",269788],["3399",263180],["2212",211002.25],["3631",205000],["6399",201529],["6320",132000],["3639",128451],["3429",114330],["3613",81000],["2295",55000],["3141",54000],["2141",37315],["6114",32845],["3314",30500],["3392",25230],["6402",24479.75],["3725",21050],["2143",20200],["3721",18000],["6310",12200],["3421",5000],["5213",5000],["2144",42]],"purpose_expenditure_total_czk":8338480},"actual":{"economic_expenditure":[["5169",1167332.55],["5011",1148065],["6123",999460],["5023",763850],["6121",572725.68],["5031",445889],["5329",334942.52],["5171",330321.95],["5154",300515.96],["5139",294352.72],["5155",245945.2],["5156",178015.41],["5032",172069],["5365",154520],["5163",137043.33],["5137",95822.92],["5494",95651],["5021",88118],["5168",81314.17],["5151",67676],["5323",55000],["5162",52062.79],["5362",32926.72],["5194",30846.1],["5321",25000],["5364",24479.75],["5136",15220],["5175",10828],["5123",10702],["5141",5881.32],["5038",5147],["5179",3170.5],["5131",2383],["5167",1890],["5161",1633],["5363",1529],["5221",1440],["5173",463],["5142",185.84]],"economic_expenditure_total_czk":7954418.43,"economic_financing":[["8124",-700000],["8115",-18043.69]],"economic_financing_total_czk":-718043.69,"economic_revenue":[["1211",2722672.54],["1121",1458508.17],["1111",1082716.55],["4213",1079568],["1511",453591.03],["1345",361050],["2132",290376],["2111",225959],["1113",192715.56],["2324",182307.54],["2321",138121],["1112",95055.79],["1122",90720],["4112",71800],["1386",53132.63],["4116",49017],["4111",32500],["3111",28306],["1387",20825.3],["3113",10000],["1341",8551],["2310",8000],["1361",6750],["2141",3063.82],["1356",2833.43],["2112",2340],["1334",1531.7],["1381",418.39],["2131",17],["1335",14.67]],"economic_revenue_total_czk":8672462.12,"purpose_expenditure":[["3745",2415834.76],["6171",1570902.61],["6112",993760],["3722",616940.33],["6409",344998.02],["5512",270806.16],["3612",269361.67],["3399",224240.95],["3631",172289.2],["2212",163977.98],["6399",155249],["6320",131575.83],["3639",127736],["3429",113468.52],["3613",75084.56],["2295",55000],["3141",53985],["2141",36475.81],["3314",28125],["3392",25211.4],["6402",24479.75],["6114",22695.55],["3725",21028.6],["2143",17079.47],["3721",12535.6],["6310",11534.66],["2144",42]],"purpose_expenditure_total_czk":7954418.43}},"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."}}}}