{"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:00362841","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00362841","name":"Obec Heroltice","short_name":"Heroltice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":583014},"amounts":{"revenue_approved":5775500,"revenue_adjusted":6413500,"revenue_actual":5746903.18,"expense_approved":7135500,"expense_adjusted":10149800,"expense_actual":6677851,"tax_revenue":5080103.47,"nontax_revenue":295499.71,"capital_revenue":0,"transfer_revenue":371300,"current_expense":4074760.92,"capital_expense":2603090.08,"budget_balance":-930947.82,"cash_current":1052202.32,"cash_previous":2563146.14},"ratios":{"revenue_execution":0.89606349,"expense_execution":0.65792932,"balance_to_revenue":-0.16199121,"cash_to_expense":0.15756601,"cash_yoy":-0.58948797,"capital_expense_share":0.38980955,"transfer_revenue_share":0.06460871},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00362841/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00362841"},"seo":{"slug":"heroltice","path":"/cz/municipalities/heroltice/"},"population":{"value":237,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5775500,"expenditure_czk":7135500,"financing_czk":1360000,"balance_czk":-1360000},{"stage":"revised","revenue_czk":6413500,"expenditure_czk":10149800,"financing_czk":3736300,"balance_czk":-3736300},{"stage":"actual","revenue_czk":5746903.18,"expenditure_czk":6677851,"financing_czk":930947.82,"balance_czk":-930947.82}],"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",1510000],["6341",1250000],["6130",1078000],["5169",1069000],["5023",630000],["5011",330000],["6349",250000],["5032",130000],["5031",110000],["5329",93000],["5021",85000],["5154",78000],["5139",71000],["5194",60000],["5323",60000],["5175",50000],["5365",50000],["5137",44000],["5153",30000],["5364",30000],["6122",30000],["5162",28000],["5163",14000],["5151",10500],["5321",10000],["5222",8000],["5156",5500],["5164",5000],["5166",4000],["5038",2000],["5161",2000],["5167",2000],["5223",2000],["5362",2000],["5132",1000],["5903",1000],["5136",500]],"economic_expenditure_total_czk":7135500,"economic_financing":[["8115",1360000]],"economic_financing_total_czk":1360000,"economic_revenue":[["1211",2100000],["1121",1110000],["1111",720000],["1122",580000],["1511",350000],["1345",320000],["1113",175000],["2111",83500],["2131",80000],["4112",71800],["1112",50000],["2141",50000],["2132",20100],["1386",20000],["1334",10000],["1381",10000],["1387",10000],["1341",7500],["1342",5000],["1361",2000],["1343",300],["2112",300]],"economic_revenue_total_czk":5775500,"purpose_expenditure":[["2212",1500000],["3636",1500000],["3639",1080000],["6171",900000],["6112",630000],["3722",250000],["3723",250000],["3745",200000],["2321",150000],["3399",150000],["1031",100000],["2310",68000],["2292",60000],["3421",50000],["5512",50000],["6399",50000],["3721",35000],["3392",30000],["6402",30000],["3613",20000],["3631",20000],["1014",5000],["6310",4000],["5213",2000],["3341",1000],["3349",500]],"purpose_expenditure_total_czk":7135500},"revised":{"economic_expenditure":[["5171",1736900],["6341",1490000],["5169",1389000],["6130",1078000],["6122",716800],["5023",654800],["5329",489000],["6349",410000],["5011",330000],["5032",213900],["5141",208100],["5154",156000],["5021",151600],["5031",110000],["5139",107400],["5168",103500],["5153",99900],["5194",98200],["5175",88300],["5323",80500],["5137",69700],["5365",50000],["5163",49300],["6123",46000],["5162",36100],["5321",30000],["5364",26000],["6121",24100],["5151",20700],["5179",15000],["5136",13800],["5156",11800],["5164",8000],["5222",8000],["5166",4000],["5172",3500],["5223",2500],["5019",2400],["5362",2300],["5161",2200],["5038",2100],["5167",2000],["5909",2000],["5173",1800],["5133",1700],["5132",1000],["5903",1000],["5039",900]],"economic_expenditure_total_czk":10149800,"economic_financing":[["8115",4316300],["8124",-580000]],"economic_financing_total_czk":3736300,"economic_revenue":[["1211",2127800],["1121",1139500],["1111",770500],["1122",580000],["1511",394000],["1345",320000],["4222",235000],["1113",175000],["2111",155200],["2131",91300],["1112",74500],["4112",71800],["2141",50800],["1386",41600],["2132",37600],["4111",32500],["4121",30000],["1342",18000],["1387",16300],["2310",15000],["1334",10000],["1381",10000],["1341",7500],["1361",2700],["2112",2400],["2324",2200],["4116",2000],["1343",300]],"economic_revenue_total_czk":6413500,"purpose_expenditure":[["3636",1740000],["2212",1544300],["3639",1288400],["6171",1135100],["6112",724300],["3722",621300],["2411",547100],["3723",378100],["5512",345000],["3399",257300],["3745",244400],["3421",242300],["2321",228000],["3613",159300],["3392",134500],["1031",118200],["3721",90300],["2292",80500],["2310",68000],["6399",50000],["6114",46100],["6320",26200],["6402",26000],["3631",21900],["5511",8300],["3729",7400],["1013",5000],["1014",5000],["6310",4000],["5213",2000],["3341",1000],["3349",500]],"purpose_expenditure_total_czk":10149800},"actual":{"economic_expenditure":[["6341",1490000],["5169",1182230.58],["6122",686654.08],["5023",654673.13],["6349",356486],["5011",325219.13],["5171",289726.07],["5329",233567.27],["5032",166378],["5141",132139.2],["5021",130367.74],["5154",124728.51],["5168",103400.45],["5153",98831],["5031",93080],["5139",79073.75],["5194",68063],["5175",67159.3],["5323",56656],["5137",49140.09],["5365",46914],["6123",45864],["5163",38213.4],["5321",29100],["5364",25802],["6121",24086],["5162",14679],["5179",14310],["5136",13280],["5151",12100],["5156",8139],["5172",3485],["5223",2500],["5019",2380],["5362",2249],["5038",2095],["5164",1851.3],["5133",1613],["5039",805],["5161",536],["5173",276]],"economic_expenditure_total_czk":6677851,"economic_financing":[["8115",1510943.82],["8124",-579996]],"economic_financing_total_czk":930947.82,"economic_revenue":[["1211",2127788.29],["1121",1139476.43],["1111",770433.82],["1511",393876.88],["1345",291379],["4222",235000],["2111",151510.6],["1113",150592.42],["2131",89493.83],["1112",74269.76],["4112",71800],["1122",46914],["1386",41512.42],["2132",34189],["4111",32500],["4121",30000],["1342",17930],["1387",16270.45],["2310",15000],["1341",6560],["1361",2690],["2112",2400],["2324",2148],["4116",2000],["2141",758.28],["1381",329.3],["1334",80.7]],"economic_revenue_total_czk":5746903.18,"purpose_expenditure":[["3636",1687286],["6171",951223.97],["6112",723436.6],["2411",546897.5],["3722",371966.8],["3723",343692.91],["5512",296570.07],["3399",240806.3],["2321",227063],["3421",210539.54],["3745",153386.1],["3639",134388.2],["3613",121058.28],["3392",120583.47],["2212",107564.08],["1031",98276],["2310",61600],["2292",56656],["3721",55444.62],["6399",46914],["6320",26175],["6114",25839.07],["6402",25802],["3631",21840],["5511",8202],["3729",6207.3],["6310",3109.4],["1014",2868.91],["1013",2453.88]],"purpose_expenditure_total_czk":6677851}},"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."}}}}