{"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:00294306","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00294306","name":"Obec Herálec","short_name":"Herálec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":595594},"amounts":{"revenue_approved":86198432,"revenue_adjusted":100016374,"revenue_actual":72832287.12,"expense_approved":102825000,"expense_adjusted":128335208,"expense_actual":101527149.48,"tax_revenue":32205029.69,"nontax_revenue":9197033.28,"capital_revenue":9567130,"transfer_revenue":21863094.15,"current_expense":32922285.39,"capital_expense":68604864.09,"budget_balance":-28694862.36,"cash_current":8618140.9,"cash_previous":21732842.6},"ratios":{"revenue_execution":0.72820364,"expense_execution":0.79110909,"balance_to_revenue":-0.39398546,"cash_to_expense":0.08488509,"cash_yoy":-0.60345082,"capital_expense_share":0.67572925,"transfer_revenue_share":0.30018409},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00294306/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00294306"},"seo":{"slug":"heralec-00294306","path":"/cz/municipalities/heralec-00294306/"},"population":{"value":1330,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":86198432,"expenditure_czk":102825000,"financing_czk":16626568,"balance_czk":-16626568},{"stage":"revised","revenue_czk":100016374,"expenditure_czk":128335208,"financing_czk":28318834,"balance_czk":-28318834},{"stage":"actual","revenue_czk":72832287.12,"expenditure_czk":101527149.48,"financing_czk":28694862.36,"balance_czk":-28694862.36}],"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",71006000],["5169",4596000],["5011",4552000],["5362",3950000],["5171",3833000],["5331",2325000],["6122",2100000],["5154",1778000],["5023",1600000],["5139",1463000],["5031",1229000],["5223",560000],["5156",515000],["5032",514000],["5141",435000],["5137",425000],["5153",248000],["5021",244000],["5163",240000],["5222",199000],["5175",150000],["5365",120000],["5155",90000],["5138",78000],["5162",69000],["5499",61000],["5194",54000],["5164",50000],["5173",50000],["5167",44000],["5168",40000],["5151",21000],["5166",20000],["5492",20000],["6130",20000],["5038",19000],["5136",18000],["5019",15000],["5321",15000],["5221",14000],["5161",12000],["5041",10000],["5179",7000],["5329",7000],["5132",6000],["5192",3000]],"economic_expenditure_total_czk":102825000,"economic_financing":[["8115",17416048],["8124",-789480]],"economic_financing_total_czk":16626568,"economic_revenue":[["4216",36450682],["1211",13000000],["3111",7000000],["1121",6700000],["2229",5072000],["1111",4450000],["2111",4435200],["4116",1498000],["1345",1400000],["1511",1240000],["1113",1060000],["2132",989550],["2112",880000],["4112",483000],["2324",351000],["1112",275000],["2131",230000],["1122",150000],["1386",120000],["1344",60000],["1361",60000],["1381",60000],["1387",60000],["1342",55000],["1341",45000],["4121",30000],["1343",20000],["2119",20000],["1334",2000],["2141",2000]],"economic_revenue_total_czk":86198432,"purpose_expenditure":[["3315",21700000],["3612",15965000],["3639",15900000],["5512",7870000],["2341",7751000],["6399",4000000],["6171",3900000],["2321",3050000],["3113",2500000],["3745",2500000],["4357",2100000],["3341",2060000],["6112",1950000],["2212",1600000],["3613",1530000],["3631",1270000],["3722",1150000],["3723",1150000],["2310",700000],["3632",665000],["1032",600000],["3419",490000],["6310",460000],["2219",450000],["3392",420000],["3399",345000],["2333",200000],["3412",150000],["3314",100000],["3729",100000],["3429",45000],["3313",30000],["3721",30000],["2141",20000],["3349",15000],["4319",15000],["3525",10000],["3545",10000],["4350",10000],["4349",8000],["4352",5000],["3511",1000]],"purpose_expenditure_total_czk":102825000},"revised":{"economic_expenditure":[["6121",79912700],["5169",6179500],["5011",5624000],["6122",4959500],["6130",4920000],["5362",4450100],["5171",3990200],["5154",2894500],["5331",2525000],["5139",2402000],["5023",1827000],["5031",1601500],["5336",849118],["5032",659000],["5156",565000],["5223",560000],["5137",556100],["5141",516000],["5155",500000],["5222",421000],["5021",397700],["5365",295690],["5163",291800],["5153",263000],["5175",170400],["5173",125900],["5138",123000],["5162",87000],["5151",84000],["5167",79000],["5499",76000],["5164",64000],["5194",54000],["5168",49800],["5492",39000],["5179",28000],["5038",27000],["5166",25000],["5321",21000],["5329",20100],["5221",19000],["5136",18000],["5161",15100],["5019",15000],["5363",13000],["5041",11000],["5132",6000],["5192",3000],["5039",1000],["5909",500]],"economic_expenditure_total_czk":128335208,"economic_financing":[["8115",29108314],["8124",-789480]],"economic_financing_total_czk":28318834,"economic_revenue":[["4216",32804932.42],["1211",14049000],["3111",9700000],["1121",7518000],["2111",6018900],["1111",5194000],["2229",5072000],["4213",3097349.58],["4116",2347118],["4222",1999000],["1511",1624000],["4113",1569785],["1345",1495000],["2112",1211000],["2132",1119550],["1113",1060000],["4122",649000],["2324",537000],["2321",500000],["1112",491000],["4112",483000],["1386",274000],["2131",230000],["1122",207690],["2322",108000],["1387",107400],["3121",87000],["1361",78000],["1342",75000],["1344",60000],["1381",60000],["1341",47000],["4111",32500],["4121",30000],["1343",29000],["2119",20000],["3122",12200],["2310",8899],["1334",8000],["2141",2000],["1382",50]],"economic_revenue_total_czk":100016374,"purpose_expenditure":[["3315",29836500],["3639",23118500],["3612",15970000],["5512",9423200],["2341",7751000],["6399",4657690],["6171",4418100],["3113",4113118],["2321",3933500],["3745",2651000],["4357",2605000],["6112",2364000],["3341",2326000],["3613",2284000],["2212",1741000],["3722",1478100],["2310",1448500],["3631",1283000],["3723",1270000],["1032",865000],["2411",728000],["3632",670000],["6310",545000],["3419",537000],["2219",510000],["3392",455500],["3399",418300],["3412",221000],["2333",200000],["3314",100000],["3729",100000],["3429",95000],["6114",39700],["3313",30000],["3721",30000],["2141",20000],["3349",18000],["4352",16500],["4319",15000],["3525",10000],["3543",10000],["3545",10000],["4350",10000],["4349",8000],["3511",1000]],"purpose_expenditure_total_czk":128335208},"actual":{"economic_expenditure":[["6121",60769968.19],["5169",5839030.41],["5011",5207792],["6130",4899272],["5362",4448567],["6122",2935623.9],["5154",2654122.33],["5331",2500000],["5023",1807301],["5031",1516997],["5171",1496323.04],["5139",1438482.38],["5336",849117.59],["5032",626745],["5223",560000],["5141",515806.05],["5156",478654.42],["5155",471564.1],["5222",396415.4],["5021",313388],["5365",295022],["5163",231999.4],["5137",218443.14],["5153",199571.47],["5173",111748],["5151",83596.8],["5138",78925.36],["5162",72432.34],["5499",69961],["5175",68613.1],["5167",67993.9],["5164",42122.1],["5194",39407],["5492",38637],["5168",29407.28],["5179",27491.06],["5038",21219],["5321",21000],["5329",20070],["5221",18370],["5363",12500],["5161",11988],["5041",10264],["5166",4840],["5136",2960],["5019",2245.72],["5039",652],["5909",500]],"economic_expenditure_total_czk":101527149.48,"economic_financing":[["8115",13114701.7],["8123",11631773.63],["8901",4737867.03],["8124",-789480]],"economic_financing_total_czk":28694862.36,"economic_revenue":[["1211",14048149.32],["4216",12823982.02],["3111",9468450],["1121",7517492.49],["2111",5741460.72],["1111",5193293.02],["4213",3097348.87],["4222",1999000],["1511",1623399.2],["4113",1569785],["1345",1480545],["2112",1204164],["4116",1178478.26],["2132",1092515.5],["1113",993993.3],["4122",649000],["2324",527285.14],["2321",500000],["1112",490080.27],["4112",483000],["1386",273886.96],["1122",207690],["2322",107616],["1387",107348.19],["3121",86580],["1361",77510],["1342",73170],["1341",46025],["1344",37053],["4111",32500],["4121",30000],["1343",25630],["3122",12100],["2119",11011],["2310",8899],["1334",7527.6],["2131",3350],["1381",2210.5],["2141",731.92],["1382",25.84]],"economic_revenue_total_czk":72832287.12,"purpose_expenditure":[["3315",29664109.68],["3612",12871467.48],["3639",11383365.57],["5512",8865189.64],["2341",6720615.95],["6399",4656185],["3113",4041677.89],["6171",3998966],["4357",2531419.32],["6112",2329179.8],["3341",2275112.31],["2321",1691968.03],["3722",1391450.88],["2212",1274709.9],["3723",1244263.71],["2310",982125.33],["3613",899863.95],["3745",808524.74],["2411",665271.56],["1032",648435.33],["6310",544215.45],["3419",525990.2],["3399",313602],["3631",262733.52],["3392",198485.16],["2219",181612.75],["3412",176963.75],["3429",95000],["3632",54893.51],["3314",52230.36],["6114",38066],["3721",23904.8],["3313",19214],["4352",16500],["4319",15000],["3349",12160.91],["2141",10175],["3525",10000],["3543",10000],["4350",10000],["4349",6300],["3729",6200]],"purpose_expenditure_total_czk":101527149.48}},"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."}}}}