{"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:00288497","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288497","name":"Město Němčice nad Hanou","short_name":"Němčice nad Hanou","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":589756},"amounts":{"revenue_approved":95754117,"revenue_adjusted":113020219.26,"revenue_actual":121643872.07,"expense_approved":159651322,"expense_adjusted":165297343.12,"expense_actual":132367813.96,"tax_revenue":72691817.33,"nontax_revenue":14687397.13,"capital_revenue":126505,"transfer_revenue":34138152.61,"current_expense":73053842.75,"capital_expense":59313971.21,"budget_balance":-10723941.89,"cash_current":71062150.79,"cash_previous":84433868.43},"ratios":{"revenue_execution":1.07630186,"expense_execution":0.8007861,"balance_to_revenue":-0.0881585,"cash_to_expense":0.5368537,"cash_yoy":-0.15836912,"capital_expense_share":0.44809965,"transfer_revenue_share":0.28064013},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288497/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288497"},"seo":{"slug":"nemcice-nad-hanou","path":"/cz/municipalities/nemcice-nad-hanou/"},"population":{"value":1905,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":95754117,"expenditure_czk":159651322,"financing_czk":63897205,"balance_czk":-63897205},{"stage":"revised","revenue_czk":113020219.26,"expenditure_czk":165297343.12,"financing_czk":52277123.86,"balance_czk":-52277123.86},{"stage":"actual","revenue_czk":121643872.07,"expenditure_czk":132367813.96,"financing_czk":10723941.89,"balance_czk":-10723941.89}],"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",76800000],["5171",17375000],["5011",13549464],["5331",11285600],["5169",8414500],["5493",5240000],["6122",4100000],["5031",3765772],["5023",2519448],["5901",1630000],["5154",1537500],["5032",1397564],["5021",1211082],["5153",1209000],["5139",1128500],["6130",1000000],["5365",800000],["5163",764000],["5168",635600],["5362",615000],["5229",600000],["5137",453000],["5323",400000],["5499",370000],["5166",367000],["5156",313000],["5167",259000],["5162",228000],["5151",223700],["5903",200000],["5909",160000],["5194",139000],["5329",120000],["5161",117000],["5132",104000],["5136",78000],["5138",70000],["5175",65000],["5038",54121],["5042",51200],["5019",50000],["5172",50000],["5660",50000],["5321",40000],["5173",35500],["5179",22650],["5199",14500],["5364",10000],["5041",7820],["5039",6000],["5131",5800],["5141",4000],["5164",2001],["5192",2000],["5195",1000]],"economic_expenditure_total_czk":159651322,"economic_financing":[["8115",63897205]],"economic_financing_total_czk":63897205,"economic_revenue":[["1211",21330000],["4213",20000000],["1333",18000000],["1121",10550000],["1111",7640000],["2132",3143677],["1511",2800000],["4112",2719400],["2111",1727800],["2141",1500000],["1113",1420000],["1122",1330000],["2122",737958],["4116",550000],["1112",480000],["2324",414500],["2131",348022],["1361",300000],["2321",280000],["1386",200000],["1387",100000],["1341",70000],["1343",30000],["4121",30000],["2112",19000],["2133",12260],["1334",10000],["2119",5000],["2310",5000],["2212",1000],["1342",500]],"economic_revenue_total_czk":95754117,"purpose_expenditure":[["6171",40888246],["3421",15421200],["3412",15066283],["3113",10833000],["3633",10000000],["2219",7002000],["2321",6950000],["3745",5891552],["3900",5840000],["3612",4648100],["3319",4454642],["3613",4344001],["3111",4325000],["6112",3387349],["5512",3306740],["3723",2477500],["3639",2469559],["3231",1752600],["3399",1592800],["3722",1530000],["3313",1514000],["6399",1400000],["3632",1075700],["6320",718000],["3631",701000],["4351",515500],["2292",400000],["3314",219050],["5213",200000],["5311",114000],["3635",100000],["3742",90000],["6117",90000],["1014",65000],["3721",50000],["6310",44000],["2310",40000],["5212",39500],["2212",30000],["3326",30000],["6409",15000],["2221",10000],["6402",10000]],"purpose_expenditure_total_czk":159651322},"revised":{"economic_expenditure":[["6121",69087133.85],["5171",15696568.05],["5011",13606629.4],["5331",11547089],["5169",9121582.32],["6122",5866572.05],["5031",3920666.61],["5493",3920000],["6123",3270854],["5336",3115198.69],["5365",3097610],["5137",2815327.59],["5023",2452027.6],["5139",1816725.56],["5154",1623794.44],["5032",1483671.31],["5364",1330836.94],["5021",1252213.62],["5153",1209000],["6130",856673],["5168",820537.27],["5163",804486],["5362",615000],["5229",591260],["5499",535670.8],["5175",482213],["5323",400000],["6125",397752],["5166",367000],["5156",343197.4],["5167",280927.4],["5194",272828],["5164",259686.26],["5162",228000],["5151",223700],["5172",213682.28],["5903",200000],["5329",128740],["5161",117000],["5909",109112],["5901",108252.93],["5132",104000],["5136",88720],["5019",82582],["5138",70680],["5038",60755.08],["5042",51200],["5660",50000],["5366",43491],["5321",40000],["5173",35500],["5179",24150],["5041",18286.67],["5199",14500],["5039",11459],["5131",5800],["5141",4000],["5192",2000],["5195",1000]],"economic_expenditure_total_czk":165297343.12,"economic_financing":[["8115",52277123.86]],"economic_financing_total_czk":52277123.86,"economic_revenue":[["4216",23268832.82],["1211",21330000],["1333",18000000],["1121",10550000],["1111",7640000],["4116",5281469.29],["1122",3627610],["2324",3422908],["2132",3155112],["1511",2800000],["4112",2719400],["4222",2000000],["2111",1741452],["2141",1500000],["1113",1420000],["2122",737958],["4213",656915.68],["1112",480000],["4122",441866.5],["2131",348022],["4121",341584],["1361",330000],["1386",314000],["2321",280000],["2229",166766.97],["1387",125000],["4111",85000],["1341",70000],["3113",43600],["1345",36500],["1343",35000],["2112",19000],["2329",15122],["2133",12260],["1334",10000],["2119",5000],["2310",5000],["2212",3180],["1349",1080],["1342",580]],"economic_revenue_total_czk":113020219.26,"purpose_expenditure":[["6171",36664359.34],["3421",23578507.1],["3412",16763173.68],["3113",9664549.17],["3745",9032147.14],["3639",7380920.84],["2321",6317015.47],["2219",5838231.53],["5512",5787221.99],["3111",5018031.55],["3612",4648100],["3319",4180891.29],["5299",3920000],["6399",3697610],["3231",3465240],["6112",3221228.6],["3723",2693680.62],["3313",2025497.05],["3399",1592800],["3633",1572598.85],["3722",1453119.47],["6402",1374327.94],["3631",1198661.48],["6320",756221],["3900",600000],["4351",540864.74],["2292",400000],["3613",373101.27],["3632",327693],["3314",274050],["5213",200000],["3635",100000],["3742",90000],["6114",85000],["5212",83441],["5311",70059],["1014",65000],["3721",50000],["6310",44000],["2310",40000],["2212",30000],["3326",30000],["2115",25000],["6409",15000],["2223",9199.63],["2221",800.37]],"purpose_expenditure_total_czk":165297343.12},"actual":{"economic_expenditure":[["6121",50030807.92],["5011",13441259.18],["5331",11547089],["5171",8201073.86],["5169",7963254.45],["6122",5007878.82],["5493",3920000],["5031",3802364],["6123",3270853.27],["5336",3115198.69],["5137",2654783.53],["5023",2404778],["5365",2297610],["5139",1860297.65],["5154",1791440.34],["5032",1422709],["5364",1322083.94],["5362",-1060797],["5153",1031286.1],["5021",877710],["5168",824880.98],["5163",820529.21],["6130",606680],["5229",585000],["5499",534870.8],["5175",532651],["6125",397751.2],["5323",384298],["5166",348354.31],["5164",302773.23],["5194",255112],["5167",253185.95],["5156",241820.39],["5172",193682.28],["5151",178842.89],["5162",177446.82],["5329",107490],["5136",89077],["5909",82195],["5161",77151],["5132",64794],["5038",55472],["5138",48285.28],["5019",47434],["5366",43491],["5042",41971.5],["5173",37389],["5321",35896],["5123",27196.17],["5179",23420.34],["5199",18432],["5041",14776.26],["5039",6780],["5131",5765],["5133",829.6],["5192",409]],"economic_expenditure_total_czk":132367813.96,"economic_financing":[["8115",13371717.64],["8901",-2647775.75]],"economic_financing_total_czk":10723941.89,"economic_revenue":[["4216",23268832.82],["1333",22329555.94],["1211",21244423.88],["1121",11370049.99],["1111",7995525.17],["4116",5281469.29],["2324",3969106.33],["1511",3953899.73],["2132",3462696.38],["4112",2719400],["1122",2297610],["2111",2225175.42],["2131",2115342],["4222",2000000],["1113",1503249.27],["2141",1268129.03],["1112",741206.76],["2122",614823],["1361",518770],["4122",441866.5],["1386",414262.16],["4121",341584],["2321",264490],["2212",213000],["2139",171680],["2229",166766.97],["1387",162359.85],["4111",85000],["1341",70711],["3121",66369],["2133",63275],["2226",50000],["2112",48105],["3113",44600],["1345",44004],["1343",34759],["2310",28050],["2329",19498],["3111",15536],["2119",7260],["1334",5702.34],["1381",3332.05],["1349",1800],["1342",580],["1382",16.19]],"economic_revenue_total_czk":121643872.07,"purpose_expenditure":[["6171",25124162.78],["3421",23452679.88],["3412",17266571.07],["3745",9396557.57],["3113",9279332.62],["3639",6375949.62],["5512",4788776.64],["3111",3946518.11],["5299",3920000],["3231",3444431.72],["2219",3406910.9],["6112",3143800.95],["3319",2850247.58],["3723",2619810.62],["3313",1903654.99],["3399",1507984.07],["3722",1423119.47],["6402",1365574.94],["6399",1229055],["3631",933157.65],["6320",767335],["2321",754332.86],["3612",696922.75],["3900",593740],["4351",461340.3],["3633",452231],["2292",384298],["3314",233385.58],["3613",146219.66],["6114",84605],["1014",65320],["5311",65066.31],["5212",57941.8],["3721",46568.52],["6310",45117.21],["3632",44618.92],["2115",25000],["3742",24518],["6409",15022.84],["2223",13967.03],["2310",8953],["2212",3014]],"purpose_expenditure_total_czk":132367813.96}},"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."}}}}