{"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:00376833","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00376833","name":"Městys Heraltice","short_name":"Heraltice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":590592},"amounts":{"revenue_approved":9369100,"revenue_adjusted":12429198,"revenue_actual":12742482.47,"expense_approved":9076300,"expense_adjusted":10736275,"expense_actual":10462254.41,"tax_revenue":9296198.59,"nontax_revenue":883495.88,"capital_revenue":21100,"transfer_revenue":2541688,"current_expense":6857402.27,"capital_expense":3604852.14,"budget_balance":2280228.06,"cash_current":5866374.52,"cash_previous":3878946.46},"ratios":{"revenue_execution":1.02520553,"expense_execution":0.97447713,"balance_to_revenue":0.17894693,"cash_to_expense":0.56071801,"cash_yoy":0.51236285,"capital_expense_share":0.34455787,"transfer_revenue_share":0.19946569},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00376833/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00376833"},"seo":{"slug":"heraltice","path":"/cz/municipalities/heraltice/"},"population":{"value":381,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9369100,"expenditure_czk":9076300,"financing_czk":-292800,"balance_czk":292800},{"stage":"revised","revenue_czk":12429198,"expenditure_czk":10736275,"financing_czk":-1692923,"balance_czk":1692923},{"stage":"actual","revenue_czk":12742482.47,"expenditure_czk":10462254.41,"financing_czk":-2280228.06,"balance_czk":2280228.06}],"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",1900000],["5169",1830570],["6123",700000],["5011",675000],["5331",660000],["5023",620000],["5154",432500],["5171",409000],["5139",292957],["6130",250000],["5163",170500],["5031",168000],["5365",150000],["5021",138100],["5032",117000],["5156",100000],["5901",100000],["5151",87500],["5362",50000],["5137",36000],["5153",33000],["5162",25000],["5329",16383],["5166",15000],["5141",12000],["5173",11000],["5172",10000],["5903",10000],["5161",8190],["5167",7200],["5132",6000],["5194",6000],["5213",6000],["5175",5000],["5222",4300],["5221",3800],["5038",3500],["5168",3000],["5229",2700],["5136",1000],["5164",100]],"economic_expenditure_total_czk":9076300,"economic_financing":[["8124",-292800]],"economic_financing_total_czk":-292800,"economic_revenue":[["1211",4000000],["1121",2050000],["1111",1400000],["1511",400000],["1345",300000],["1113",272000],["2111",180800],["2132",154000],["1122",150000],["2139",138900],["1112",100000],["4112",90900],["1386",50000],["4111",30000],["1387",25000],["2131",14400],["1341",8000],["1361",3100],["1342",1000],["2141",1000]],"economic_revenue_total_czk":9369100,"purpose_expenditure":[["3639",1173300],["6171",1034000],["3726",761000],["6112",676000],["3117",660000],["1032",600000],["3722",560000],["3745",512000],["2212",510000],["2219",500000],["3315",500000],["3412",361000],["3392",225000],["6399",200000],["3631",170000],["3612",160000],["3633",110000],["5512",80000],["3419",78000],["3314",44000],["6310",38000],["3721",30000],["6114",30000],["3632",14000],["3399",12000],["2310",11430],["3341",10570],["5213",10000],["2292",6000]],"purpose_expenditure_total_czk":9076300},"revised":{"economic_expenditure":[["6121",2267500],["5169",1791958],["5011",697750],["5331",660000],["5023",620000],["6122",604000],["5336",584136],["6123",526800],["5139",448422],["5154",288640],["5137",270872],["5365",240560],["6130",219500],["5364",199500],["5171",182400],["5031",176475],["5163",156680],["5032",120025],["5151",87900],["5222",87650],["5156",77920],["5164",62390],["5362",55250],["5021",54191],["5153",33000],["5194",25700],["5162",25000],["5175",24695],["5168",24200],["5166",21800],["5329",16383],["5167",15210],["5173",10697],["5903",10000],["5499",9200],["5161",8910],["5213",6000],["5132",4500],["5141",4000],["5221",3900],["5038",3500],["5019",3250],["5229",2710],["5363",1301],["5136",1000],["5901",800]],"economic_expenditure_total_czk":10736275,"economic_financing":[["8115",-1900123],["8117",500000],["8124",-292800]],"economic_financing_total_czk":-1692923,"economic_revenue":[["1211",4060000],["1121",2050000],["4116",1486765],["1111",1400000],["1511",400000],["4213",396523],["4216",380000],["1345",300000],["1113",280500],["2111",258500],["2132",257800],["1122",238560],["4222",155000],["2139",144800],["1112",116500],["2321",94500],["4112",90900],["2131",83500],["1386",80000],["4111",32500],["1387",31200],["2324",24350],["3111",21100],["2328",15000],["1341",8000],["2141",7600],["2119",6000],["1361",3100],["2112",3000],["1334",1500],["1342",1000],["1349",1000]],"economic_revenue_total_czk":12429198,"purpose_expenditure":[["3117",2131736],["3745",1120231],["6171",1036500],["1032",957498],["2219",746500],["3639",694000],["6112",676000],["3722",655570],["3315",532500],["5512",345500],["6399",288560],["3412",232000],["3392",200000],["6402",199500],["3631",141000],["3612",126000],["3419",124000],["3633",110000],["3399",82800],["2411",48290],["3314",44000],["6114",32500],["3721",32200],["2321",28200],["3726",28000],["3742",24150],["6310",17430],["2212",14000],["3421",13510],["2310",11430],["3341",10570],["5213",10000],["3632",9000],["3319",7100],["2292",6000]],"purpose_expenditure_total_czk":10736275},"actual":{"economic_expenditure":[["6121",2256926.17],["5169",1788156.65],["5011",697043],["5331",660000],["5023",615525],["6122",603695.97],["5336",584136],["6123",524730],["5139",442801.74],["5154",276175.67],["5137",268851.16],["5365",239560],["6130",219500],["5364",199490.5],["5171",180125.3],["5031",172874],["5163",154707.8],["5362",-122781],["5032",117828],["5222",87643],["5151",85732],["5156",75831],["5164",62235.36],["5021",52921],["5153",31098.31],["5194",25696.92],["5168",24187.9],["5162",23802.97],["5175",22213],["5329",16383],["5166",15800],["5167",15176.56],["5499",9180],["5161",7855],["5173",7120],["5141",3908.43],["5221",3870],["5019",3218],["5038",2933],["5229",2709],["5132",2158],["5363",1236]],"economic_expenditure_total_czk":10462254.41,"economic_financing":[["8115",-2487428.06],["8117",500000],["8124",-292800]],"economic_financing_total_czk":-2280228.06,"economic_revenue":[["1211",4092405.95],["1121",2194103.85],["4116",1486765],["1111",1485004.22],["1511",447787.74],["4213",396523],["4216",380000],["1113",289750.94],["1345",282690],["2132",257728],["2111",254431.2],["1122",238560],["4222",155000],["2139",144774.08],["1112",142964.47],["4112",90900],["2321",87431],["2131",83452],["1386",79923.37],["4111",32500],["1387",31326.24],["2324",24350],["3111",21100],["2328",14950],["2141",7450.6],["1341",6390],["2119",5929],["2112",3000],["1361",2220],["1334",1470.9],["1349",984],["1381",616.91]],"economic_revenue_total_czk":12742482.47,"purpose_expenditure":[["3117",2130387.27],["3745",1108604.69],["6171",1011458.61],["1032",956567.4],["2219",745611.79],["3639",683965.44],["6112",670621],["3722",655557.66],["3315",530737.6],["5512",344452.1],["3412",229668.92],["6402",199490.5],["3392",192189.3],["3631",139570.17],["3419",123875.13],["3612",123329.48],["6399",112474],["3633",110002.31],["3399",82692.99],["2411",48224.36],["3314",43216.12],["6114",32345],["3721",32103.72],["2321",28136.13],["3726",26879],["3742",24150],["6310",15901.23],["3421",13503],["2310",11430],["3341",10450.49],["2212",10230],["3632",7379],["3319",7050]],"purpose_expenditure_total_czk":10462254.41}},"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."}}}}