{"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:00576077","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00576077","name":"Obec Staré Heřminovy","short_name":"Staré Heřminovy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Bruntál","municipality_code":551813},"amounts":{"revenue_approved":8985500,"revenue_adjusted":14673731.46,"revenue_actual":13917550.91,"expense_approved":12479778,"expense_adjusted":20511580.55,"expense_actual":16024731.63,"tax_revenue":6046829.11,"nontax_revenue":2229437.34,"capital_revenue":249881,"transfer_revenue":5391403.46,"current_expense":9360899.32,"capital_expense":6663832.31,"budget_balance":-2107180.72,"cash_current":840198.52,"cash_previous":416479.24},"ratios":{"revenue_execution":0.94846706,"expense_execution":0.78125289,"balance_to_revenue":-0.15140456,"cash_to_expense":0.05243136,"cash_yoy":1.01738392,"capital_expense_share":0.41584673,"transfer_revenue_share":0.38738162},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00576077/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00576077"},"seo":{"slug":"stare-herminovy","path":"/cz/municipalities/stare-herminovy/"},"population":{"value":213,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8985500,"expenditure_czk":12479778,"financing_czk":3494278,"balance_czk":-3494278},{"stage":"revised","revenue_czk":14673731.46,"expenditure_czk":20511580.55,"financing_czk":5837849.09,"balance_czk":-5837849.09},{"stage":"actual","revenue_czk":13917550.91,"expenditure_czk":16024731.63,"financing_czk":2107180.72,"balance_czk":-2107180.72}],"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",5568640],["5169",1415000],["5011",952000],["5023",860000],["5154",629000],["5141",460000],["5031",398500],["5331",290000],["5171",265000],["5137",185000],["5032",163500],["5139",163000],["5155",160000],["5365",155000],["5021",134000],["5163",117500],["5166",60000],["5168",50000],["5321",46000],["5901",44000],["5222",42000],["5151",38500],["5162",37000],["5156",35000],["5364",34638],["5165",26000],["5194",25000],["5138",20000],["5329",20000],["5167",15000],["5229",15000],["5175",14600],["5179",10000],["5136",6000],["5038",5000],["5041",5000],["5132",5000],["5144",3500],["5161",3000],["5362",2000],["5492",1000],["5173",400]],"economic_expenditure_total_czk":12479778,"economic_financing":[["8123",4000000],["8124",-864000],["8115",358278]],"economic_financing_total_czk":3494278,"economic_revenue":[["1211",2415000],["4213",1241000],["1121",1230000],["2111",922500],["1111",867000],["2132",416000],["1511",410000],["3122",325500],["2329",229000],["1345",170000],["1113",154000],["1122",150000],["2460",92000],["2131",90000],["1112",73000],["4112",71800],["1381",42000],["4111",31000],["1349",17000],["1342",15000],["4116",12600],["1341",4000],["1361",4000],["1334",2000],["2139",1000],["2141",100]],"economic_revenue_total_czk":8985500,"purpose_expenditure":[["3392",4710640],["2321",1436000],["6112",1102000],["6171",990000],["3612",690500],["3723",578500],["3631",565000],["3639",533000],["3111",421000],["3745",383000],["3399",213000],["3722",180000],["6399",150000],["1031",100000],["6320",85000],["5512",55500],["5511",36000],["6402",34638],["6114",31000],["3721",30000],["5213",30000],["3314",27000],["2212",25000],["5272",24000],["6310",19000],["3412",15000],["4359",15000]],"purpose_expenditure_total_czk":12479778},"revised":{"economic_expenditure":[["6121",9570775.5],["5364",1696203.74],["5169",1574994.96],["5011",1068422.38],["5023",860000],["5492",841000],["5154",623438],["5171",437433.89],["5031",436156.35],["5141",426800],["5331",290000],["5336",279285.75],["5139",248788],["6122",242000],["5137",224070],["5155",181320],["5032",177040.37],["6130",176900],["5021",161291],["5365",157780],["5163",134836],["5166",93350],["5168",88743.51],["5321",49000],["5222",46000],["5151",45050],["5901",43382],["5138",37930],["5362",37400],["5162",37000],["5194",35000],["5156",29876],["5165",26000],["5366",19878],["5329",19750],["5175",17841.1],["5229",15000],["5167",14785],["5179",13419],["5132",6000],["5136",6000],["5191",5250],["5041",5000],["5038",4490],["5144",3500],["5161",3000],["5173",400]],"economic_expenditure_total_czk":20511580.55,"economic_financing":[["8123",4000000],["8115",2466949.09],["8124",-629100]],"economic_financing_total_czk":5837849.09,"economic_revenue":[["4213",4056725.53],["1211",2525000],["1121",1352000],["2111",1311318],["1111",918000],["4113",878645.76],["1511",513000],["2132",506283],["3121",430500],["4222",427620.42],["4116",422271.75],["1345",184000],["1113",178000],["2329",164880],["1122",150780],["2460",92000],["2131",91557],["1112",88000],["4112",71800],["1386",49000],["2212",44225],["3111",35381],["4111",32500],["1343",31860],["2322",30480],["1387",19000],["1349",17000],["2324",15184],["1342",15000],["2112",7000],["1341",4850],["1361",4000],["2139",2500],["1334",2000],["2321",1000],["2133",270],["2141",100]],"economic_revenue_total_czk":14673731.46,"purpose_expenditure":[["3392",5464640],["2321",4433892.96],["6402",1696203.74],["6171",1236419],["6112",1102000],["3631",887080],["4343",840000],["3639",740592],["3612",711820],["3111",700285.75],["3723",656500],["3745",452193.1],["3326",327700],["3399",227000],["6399",186180],["3722",182200],["2212",137228],["1031",100000],["6320",92250],["5512",64166],["5511",36000],["6114",32500],["3636",30000],["3721",30000],["5213",30000],["3314",27000],["5272",24000],["6310",20420],["3412",15000],["4359",15000],["3421",13310]],"purpose_expenditure_total_czk":20511580.55},"actual":{"economic_expenditure":[["6121",6248492.15],["5364",1696202.98],["5169",1408014.62],["5011",945060],["5023",858180],["5492",841000],["5154",553331.04],["5031",408256],["5331",290000],["5336",279285.75],["5141",245644.96],["6122",238440.16],["5137",193764.59],["6130",176900],["5155",172132.83],["5171",169800.23],["5032",166405],["5365",157780],["5139",147460.05],["5021",143906],["5163",134247.2],["5168",88743.51],["5166",84350],["5321",47560],["5222",46000],["5151",41182],["5162",36053.34],["5138",35655],["5194",32990.85],["5156",24876],["5165",20063],["5366",19878],["5175",17540.3],["5329",15697],["5179",13418.07],["5167",9902],["5191",5250],["5038",3924],["5132",3274],["5136",3000],["5362",-2170],["5144",2024],["5161",1140],["5173",77]],"economic_expenditure_total_czk":16024731.63,"economic_financing":[["8123",4000000],["8118",-2500000],["8117",1660000],["8124",-629100],["8115",-423719.28]],"economic_financing_total_czk":2107180.72,"economic_revenue":[["4213",3597211.29],["1211",2525208.62],["1121",1352042.66],["2111",1289497.25],["1111",918686.37],["4113",840000],["1511",513508.72],["2132",513135],["4222",427620.42],["4116",422271.75],["3121",214500],["1345",184998],["1113",178707.73],["1122",150780],["2329",147934.76],["2131",91557],["1112",88129.19],["2460",88000],["4112",71800],["1386",49257.84],["2212",44225],["3111",35381],["4111",32500],["1343",31860],["2322",30480],["1387",19305.98],["2324",15181.58],["1349",13330],["1342",11350],["2112",5536],["1341",4784],["1361",2620],["2139",2500],["1334",1867.5],["2321",1000],["1381",392.5],["2133",360],["2141",30.75]],"economic_revenue_total_czk":13917550.91,"purpose_expenditure":[["3392",5328200.98],["2321",1971113.75],["6402",1696202.98],["6171",1107308.23],["6112",1096086],["4343",840000],["3639",718303.33],["3111",673133.21],["3723",623700.72],["3612",471726.32],["3745",332130],["3722",182105.76],["3631",177555.53],["3399",167489.82],["6399",146610],["2212",122876],["6320",91664],["5512",54738],["1031",41430.4],["5511",35000],["3721",28193],["3636",25500],["6310",20417.2],["3314",20200],["5272",19899.4],["6114",15762],["3421",13310],["3412",3075],["3326",1000]],"purpose_expenditure_total_czk":16024731.63}},"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."}}}}