{"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:00846538","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00846538","name":"Obec Nové Heřminovy","short_name":"Nové Heřminovy","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Bruntál","municipality_code":569551},"amounts":{"revenue_approved":13585500,"revenue_adjusted":22757481,"revenue_actual":22201402.48,"expense_approved":19157539,"expense_adjusted":56522676,"expense_actual":43961169.46,"tax_revenue":7779388.19,"nontax_revenue":8167865.9,"capital_revenue":163350,"transfer_revenue":6090798.39,"current_expense":43658626.46,"capital_expense":302543,"budget_balance":-21759766.98,"cash_current":23089802.82,"cash_previous":44849569.8},"ratios":{"revenue_execution":0.97556502,"expense_execution":0.77776164,"balance_to_revenue":-0.98010777,"cash_to_expense":0.52523177,"cash_yoy":-0.48517226,"capital_expense_share":0.00688205,"transfer_revenue_share":0.27434296},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00846538/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00846538"},"seo":{"slug":"nove-herminovy","path":"/cz/municipalities/nove-herminovy/"},"population":{"value":325,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13585500,"expenditure_czk":19157539,"financing_czk":5572039,"balance_czk":-5572039},{"stage":"revised","revenue_czk":22757481,"expenditure_czk":56522676,"financing_czk":33765195,"balance_czk":-33765195},{"stage":"actual","revenue_czk":22201402.48,"expenditure_czk":43961169.46,"financing_czk":21759766.98,"balance_czk":-21759766.98}],"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":[["5171",4800000],["5492",3370000],["5169",2737700],["5011",1550000],["6121",1200000],["5023",1180000],["5031",612000],["5139",560000],["6123",450000],["5021",440000],["5032",292500],["5154",240000],["5159",220000],["5166",200000],["5163",110000],["5137",100000],["5499",100000],["5903",100000],["5156",90000],["5168",90000],["5321",85000],["6130",80000],["5323",76192],["6342",60000],["5167",50000],["5229",50000],["5362",42000],["5222",40500],["5364",38147],["5132",30000],["5151",30000],["5162",30000],["5175",28000],["5173",26000],["5223",15000],["5038",10000],["5136",10000],["5339",5000],["5221",3000],["5329",3000],["5133",2000],["5161",1500]],"economic_expenditure_total_czk":19157539,"economic_financing":[["8115",5572039],["8117",5000000],["8118",-5000000]],"economic_financing_total_czk":5572039,"economic_revenue":[["2322",5000000],["1211",3560000],["1121",1814000],["1111",1280000],["1511",400000],["2111",307500],["1345",275000],["1113",250000],["2132",213000],["4222",138600],["4112",85200],["1112",76000],["1386",50000],["1122",42000],["4111",31500],["1387",25000],["4116",12000],["2131",10000],["1341",6500],["1361",4000],["2133",4000],["2119",1000],["2141",200]],"economic_revenue_total_czk":13585500,"purpose_expenditure":[["4343",3360000],["6171",3014500],["2212",2930000],["6112",1710000],["3412",1300000],["3745",1234500],["3392",900000],["3612",870000],["3722",800000],["3399",650000],["3631",575000],["3635",447700],["2333",200000],["3613",200000],["3639",200000],["3723",200000],["3322",100000],["5213",100000],["2292",76192],["3713",60000],["5512",45000],["6399",42000],["6402",38147],["2310",35000],["6114",31500],["4371",15000],["6310",10000],["3111",5000],["4379",5000],["3543",3000]],"purpose_expenditure_total_czk":19157539},"revised":{"economic_expenditure":[["5366",29255247],["5171",4655700],["5492",4610000],["5169",4017723],["6121",3143804],["5137",2491531],["5011",1436000],["5023",1293800],["5139",966953],["5021",640000],["5031",630000],["6122",607080],["6123",450000],["5154",397371],["5032",302500],["5159",262000],["5163",110000],["5903",100000],["5499",99600],["5166",95000],["5168",91000],["5156",90000],["5321",85000],["6130",80000],["5323",76192],["5222",70500],["6342",60000],["5229",50000],["5362",45000],["5162",40500],["5151",40000],["5364",38147],["5026",34000],["5132",32000],["5167",30000],["5175",29000],["5223",15400],["5173",14200],["5038",10000],["5136",6000],["5161",5500],["5339",5000],["5221",3000],["5179",2928],["5138",2500],["5133",2000],["5164",500]],"economic_expenditure_total_czk":56522676,"economic_financing":[["8115",33765195],["8117",5000000],["8118",-5000000]],"economic_financing_total_czk":33765195,"economic_revenue":[["2322",5146935],["1211",3560000],["4122",3469000],["2321",2141700],["1121",1814000],["1111",1280000],["4113",1240000],["4216",1000000],["1511",656000],["2111",355578],["4222",340699],["1345",275000],["2112",270542],["1113",250000],["2132",213000],["3119",163350],["2119",118677],["1112",116000],["4112",85200],["1386",66000],["4121",50000],["1122",42000],["4111",32500],["1387",25000],["2131",18000],["4116",12000],["1341",6500],["1361",4000],["2133",4000],["1381",1000],["1335",500],["2141",200],["1382",100]],"economic_revenue_total_czk":22757481,"purpose_expenditure":[["5213",29355247],["4343",4600000],["6171",3638864],["3722",2976261],["2212",2930000],["3412",2755871],["3612",1870000],["6112",1818000],["3392",1291920],["3745",1179905],["3631",917000],["3639",896469],["3399",629600],["3635",447700],["3723",271000],["2333",200000],["3613",200000],["3322",102600],["2292",76192],["5512",65000],["3713",60000],["2310",55000],["6399",42000],["6402",38147],["6173",35000],["6114",32500],["4371",15400],["6310",10000],["3111",5000],["4379",5000],["3543",3000]],"purpose_expenditure_total_czk":56522676},"actual":{"economic_expenditure":[["5366",29255247],["5492",4120000],["5169",2685463.5],["5011",1299425],["5023",1293137],["5171",1163654.14],["5139",705282.25],["5031",615198],["5021",598743],["5154",352925.46],["5032",273696],["5137",265680.17],["5159",250591.18],["6122",180048],["6121",111375],["5168",88713.9],["5163",87143.57],["5323",76192],["5156",66134],["5222",61571],["5321",60000],["5151",54831],["5229",50000],["5362",41302],["5162",40425.22],["5364",38147],["5026",33999],["5223",15400],["5167",14019.6],["6342",11120],["5499",10000],["5175",9663],["5173",8344],["5038",6522],["5339",4000],["5161",3685],["5179",2928],["5138",2420],["5221",2000],["5132",1218.47],["5136",621],["5164",304]],"economic_expenditure_total_czk":43961169.46,"economic_financing":[["8115",21759766.98]],"economic_financing_total_czk":21759766.98,"economic_revenue":[["2322",5146935],["4122",3469000],["1211",3385475.11],["2321",2140801.4],["1121",1807304.87],["4113",1240000],["1111",1228334.76],["4216",1000000],["1511",651031.18],["2111",297019.5],["2112",258010],["1113",239347.18],["1345",211263],["4222",202098.39],["2132",187178],["3119",163350],["2119",118285],["1112",117898.49],["4112",85200],["1386",65809.86],["4121",50000],["1122",38640],["4111",32500],["1387",25813.24],["2131",17237],["4116",12000],["1341",4932],["1361",2800],["2133",2400],["1381",560.92],["1335",111.6],["1382",65.98]],"economic_revenue_total_czk":22201402.48,"purpose_expenditure":[["5213",29255247],["4343",4120000],["6171",3395725.78],["6112",1786957.66],["3392",1260485.17],["3631",753568.5],["3722",708689.76],["3639",456050.3],["3399",388566.01],["3745",380789.21],["3612",348098.05],["3412",291914.19],["3723",249142.98],["2212",167309.25],["2292",76192],["5512",65000],["2310",54831],["6399",38640],["6402",38147],["2333",30250],["2219",18150],["4371",15400],["6114",13124],["6173",12890],["3713",11120],["3322",10600],["6310",5281.6],["3111",4000],["4379",3000],["3543",2000]],"purpose_expenditure_total_czk":43961169.46}},"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."}}}}