{"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:00267457","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00267457","name":"Obec Herálec","short_name":"Herálec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":568678},"amounts":{"revenue_approved":30572000,"revenue_adjusted":47656373.35,"revenue_actual":52108565.65,"expense_approved":39097500,"expense_adjusted":59511271.35,"expense_actual":45063728.07,"tax_revenue":30508164.68,"nontax_revenue":9419993.03,"capital_revenue":969740,"transfer_revenue":11210667.94,"current_expense":31795130.06,"capital_expense":13268598.01,"budget_balance":7044837.58,"cash_current":24383786.85,"cash_previous":20787408.25},"ratios":{"revenue_execution":1.09342281,"expense_execution":0.75723014,"balance_to_revenue":0.13519538,"cash_to_expense":0.54109564,"cash_yoy":0.17300755,"capital_expense_share":0.29444075,"transfer_revenue_share":0.2151406},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00267457/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00267457"},"seo":{"slug":"heralec","path":"/cz/municipalities/heralec/"},"population":{"value":1145,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30572000,"expenditure_czk":39097500,"financing_czk":8525500,"balance_czk":-8525500},{"stage":"revised","revenue_czk":47656373.35,"expenditure_czk":59511271.35,"financing_czk":11854898,"balance_czk":-11854898},{"stage":"actual","revenue_czk":52108565.65,"expenditure_czk":45063728.07,"financing_czk":-7044837.58,"balance_czk":7044837.58}],"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":[["5171",7165000],["6121",6400000],["5331",4500000],["5011",4280000],["5169",4126000],["5139",2653000],["5154",2360000],["5023",1700000],["5031",1115000],["5032",560000],["5141",520000],["5156",487000],["5166",450000],["5021",410000],["5153",250000],["5164",250000],["6122",250000],["5163",205000],["5213",200000],["6130",200000],["5137",175000],["5362",150000],["5162",124500],["5192",90000],["5168",86000],["5222",70000],["5903",50000],["5138",40000],["5492",30000],["5167",28000],["5132",23000],["5179",22000],["5155",20000],["5194",20000],["5038",18000],["5136",18000],["5161",17000],["5151",10000],["5175",10000],["5223",10000],["5173",5000]],"economic_expenditure_total_czk":39097500,"economic_financing":[["8115",12104568],["8124",-3579068]],"economic_financing_total_czk":8525500,"economic_revenue":[["1211",11000000],["1121",5000000],["2111",4158000],["1111",3900000],["1511",1100000],["1345",1000000],["1113",850000],["4121",850000],["2132",617000],["2131",600000],["1122",500000],["4112",280000],["1112",250000],["1342",200000],["4111",150000],["3111",50000],["1341",35000],["1361",11000],["2112",11000],["1343",8000],["1344",1000],["2141",1000]],"economic_revenue_total_czk":30572000,"purpose_expenditure":[["1032",5000000],["3113",4500000],["6171",4239000],["3412",3160000],["2310",3097500],["3631",2450000],["2321",2223000],["6112",2070000],["2219",2000000],["2212",1900000],["3729",1808000],["3745",1390000],["3392",770000],["3722",710000],["6310",545000],["5512",529000],["2411",384000],["3312",300000],["3723",300000],["3612",295000],["2115",200000],["2292",200000],["3639",200000],["6320",180000],["6114",150000],["2341",100000],["3314",92000],["3399",65000],["3632",52000],["3311",50000],["3511",50000],["5213",50000],["3319",16000],["3636",12000],["3326",10000]],"purpose_expenditure_total_czk":39097500},"revised":{"economic_expenditure":[["6121",12583555.53],["5169",9649879.07],["5171",7763053.7],["5011",5001015],["5331",4500000],["6122",3375513.28],["5139",2828243.5],["5154",2260000],["5023",1700000],["5031",1368399],["5336",901734.3],["6130",886980],["5021",782891],["6123",615890],["5032",580000],["5365",549620],["5141",520000],["5156",499946],["5166",450000],["6125",400900.01],["5137",268160],["5153",250000],["5164",250000],["5163",205000],["5194",197450],["5362",150000],["5162",126799],["5222",121000],["5192",104200],["5168",88396],["5223",70000],["5492",60000],["5903",50000],["5138",42076.36],["5175",38573],["5132",30041],["5167",28000],["5179",27000],["5136",26100],["5155",25600],["5213",23500],["5321",22000],["5151",18800],["5038",18000],["5161",17780],["5123",16923],["5173",6977],["5041",4543.6],["5909",3400],["5019",2329],["5039",800],["5131",203]],"economic_expenditure_total_czk":59511271.35,"economic_financing":[["8115",15433966],["8124",-3579068]],"economic_financing_total_czk":11854898,"economic_revenue":[["1211",11000000],["2111",6447768],["1121",5628773],["4216",4939811.5],["1111",3961806],["4116",2960634.1],["4213",1923600.34],["1511",1704583],["2119",1117053],["1122",1049570],["1345",1000000],["3111",1000000],["4121",944122],["1113",850000],["2132",630426.21],["2131",600208],["2322",536559],["1112",349774],["4112",280000],["1342",200000],["1386",197767],["4111",111123.5],["1387",78018],["2420",50000],["1341",35000],["1356",13500],["2112",11918],["1361",11000],["2211",8213],["1343",8000],["1382",2227.7],["2212",2000],["2141",1300],["1344",1000],["1334",550],["2324",68]],"economic_revenue_total_czk":47656373.35,"purpose_expenditure":[["6171",8357371.66],["3113",8291888.54],["1032",7009976],["3631",5762845.29],["2310",5104810.28],["3412",3239531],["2219",3064580],["2321",2223000],["3729",2135811],["6112",2070000],["3745",2031247],["2212",1922800],["3639",915380],["3392",770000],["3722",710000],["5512",595579],["6399",549570],["6310",545000],["2411",538153],["2221",473472],["3312",450000],["3723",450000],["2115",416218],["3742",300000],["3612",296300],["2292",200000],["2341",199650],["6320",180000],["3314",162367],["6114",111123.5],["3399",95000],["3330",61200.08],["3632",60982],["3311",50000],["3511",50000],["5213",50000],["3319",38000],["3636",17000],["3326",10000],["3613",2416]],"purpose_expenditure_total_czk":59511271.35},"actual":{"economic_expenditure":[["5169",8036081.73],["6121",7906929.08],["5331",4500000],["5011",4030167],["6122",3457898.99],["5171",2609671.06],["5139",2093980.17],["5154",2032405.1],["5023",1326634],["5031",1325911],["5336",901734.3],["6130",886980],["5021",745458],["6123",615889.93],["5365",549620],["5032",515730],["5141",417172.1],["5156",404709.81],["6125",400900.01],["5164",307550],["5137",272108.39],["5163",202638],["5194",198725],["5153",180120.51],["5166",167763],["5162",146226.81],["5222",126000],["5192",104153],["5362",78601.02],["5223",70000],["5168",66251.34],["5151",54280],["5492",53000],["5175",44856.79],["5132",32341],["5136",24849.02],["5213",23495],["5167",22581],["5321",22000],["5138",21260.7],["5179",18360.41],["5038",17613],["5123",16878],["5155",9695],["5161",8069.8],["5041",4543.6],["5173",4460],["5909",3400],["5019",2329],["5131",918.4],["5039",788]],"economic_expenditure_total_czk":45063728.07,"economic_financing":[["8124",-3579067.9],["8115",-3464119.78],["8901",-1649.9]],"economic_financing_total_czk":-7044837.58,"economic_revenue":[["1211",13124462.58],["1121",7016373.98],["2111",6872027.06],["4216",4939811.5],["1111",4864890.9],["4116",2960634.1],["1511",2060740.37],["4213",1923600.34],["2119",1117052.64],["3111",969740],["4121",944122],["1113",928328.22],["1345",924275],["2132",635695.21],["1122",549570],["1112",457532.04],["2131",449639.2],["4112",280000],["2322",274412],["1386",255572.61],["4111",162500],["1342",160534],["1387",100200.68],["2420",50000],["1341",30868],["1356",13500],["1361",11840],["2112",9545],["2211",8212.52],["1334",4548.6],["1343",2700],["1381",2109.54],["2212",2000],["2141",1341.4],["1382",118.16],["2324",68]],"economic_revenue_total_czk":52108565.65,"purpose_expenditure":[["3113",8297412.34],["6171",6425942.72],["1032",4817597.05],["2310",4419673.91],["3631",4230851.16],["3412",2249206.92],["3745",2009541.03],["3729",1983728.64],["6112",1679797.53],["2321",1573820.01],["3639",915380],["2219",631462.32],["3722",538885.92],["2411",534504.4],["6399",509507.02],["2221",473471.97],["5512",450925.59],["6310",446792.1],["3723",437564.86],["3392",395289.71],["3312",395279],["3612",255035.84],["2115",216218],["2341",199650],["2292",188835],["6320",173018],["6114",111123.5],["3314",110547.62],["3399",94048.34],["2212",93773.48],["3330",61200.08],["3742",42990],["3319",31300],["3511",25030.4],["3632",19977.61],["3636",11930],["3326",10000],["3613",2416]],"purpose_expenditure_total_czk":45063728.07}},"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."}}}}