{"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:00290947","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00290947","name":"Obec Horní Němčí","short_name":"Horní Němčí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Uherské Hradiště","municipality_code":592188},"amounts":{"revenue_approved":23965200,"revenue_adjusted":30206200,"revenue_actual":29998856.53,"expense_approved":21500200,"expense_adjusted":39684200,"expense_actual":37410553.63,"tax_revenue":19700436.15,"nontax_revenue":6529442.77,"capital_revenue":7100,"transfer_revenue":3761877.61,"current_expense":18136695.95,"capital_expense":19273857.68,"budget_balance":-7411697.1,"cash_current":2072424.32,"cash_previous":9840481.42},"ratios":{"revenue_execution":0.99313573,"expense_execution":0.94270651,"balance_to_revenue":-0.24706599,"cash_to_expense":0.05539678,"cash_yoy":-0.78939808,"capital_expense_share":0.51519841,"transfer_revenue_share":0.1254007},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00290947/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00290947"},"seo":{"slug":"horni-nemci","path":"/cz/municipalities/horni-nemci/"},"population":{"value":796,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":23965200,"expenditure_czk":21500200,"financing_czk":-2465000,"balance_czk":2465000},{"stage":"revised","revenue_czk":30206200,"expenditure_czk":39684200,"financing_czk":9478000,"balance_czk":-9478000},{"stage":"actual","revenue_czk":29998856.53,"expenditure_czk":37410553.63,"financing_czk":7411697.1,"balance_czk":-7411697.1}],"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":[["5169",5583000],["5011",2900200],["6122",2445000],["5331",1446000],["5023",1300000],["5365",1050000],["5031",910000],["5362",760000],["5139",736000],["5154",665000],["5021",472000],["5137",403000],["5222",375000],["5032",370000],["5171",315000],["6121",264000],["5156",210000],["5223",200000],["5153",155000],["5163",142000],["5175",111000],["5173",100000],["5323",82000],["5151",61000],["5141",60000],["5166",50000],["5660",50000],["5162",40000],["6351",40000],["5136",39000],["5329",24000],["5194",20000],["5321",20000],["5138",18000],["5364",17000],["5038",12000],["5132",12000],["5492",12000],["5167",10000],["5161",7000],["5179",7000],["5192",7000]],"economic_expenditure_total_czk":21500200,"economic_financing":[["8115",-2108000],["8114",-357000]],"economic_financing_total_czk":-2465000,"economic_revenue":[["1211",8300000],["2111",4239000],["1121",4150000],["1111",2900000],["1122",1030000],["1511",880000],["1113",660000],["1345",410000],["4112",310200],["2131",280000],["1112",215000],["2324",166000],["2132",99000],["1386",95000],["1387",45000],["1381",35000],["2112",30000],["2460",23000],["2310",22000],["1361",20000],["2119",20000],["1341",15000],["3111",10000],["1343",7000],["1334",1000],["1335",1000],["1382",1000],["2141",1000]],"economic_revenue_total_czk":23965200,"purpose_expenditure":[["1032",4984000],["3745",2760000],["6171",2511200],["6112",1745000],["6399",1730000],["3113",1540000],["3723",986000],["3722",780000],["2321",598000],["1036",350000],["3419",320000],["3412",314000],["3399",300000],["2219",290000],["3639",266000],["3631",265000],["5311",225000],["3330",200000],["3392",190000],["4351",165000],["5512",129000],["2229",100000],["2292",82000],["3721",80000],["6310",75000],["3349",65000],["3729",60000],["3314",55000],["3613",50000],["6409",41000],["2212",38000],["3632",35000],["3511",30000],["2310",25000],["6402",17000],["2333",15000],["5213",15000],["3341",13000],["1019",10000],["2411",10000],["3635",10000],["3900",10000],["3319",6000],["3326",5000],["3636",5000]],"purpose_expenditure_total_czk":21500200},"revised":{"economic_expenditure":[["6121",15702000],["5169",5856000],["6122",3645000],["5011",2863200],["5331",1446000],["5023",1300000],["5365",1050000],["5031",892000],["5362",875000],["5154",840000],["5336",645000],["5139",612000],["5021",481000],["5137",468000],["5222",406000],["5171",360000],["5032",356000],["5223",271000],["5153",214000],["5156",210000],["5163",141000],["5175",122000],["5173",101000],["5151",92000],["5172",92000],["5323",82000],["5166",77000],["5141",59000],["5329",47000],["6351",43000],["5136",41000],["5162",41000],["5164",39000],["5909",29000],["6130",21000],["5194",20000],["5321",20000],["5138",18000],["5364",17000],["5038",12000],["5132",12000],["5492",12000],["5167",11000],["6441",10000],["5161",9000],["5179",7000],["5192",7000],["5493",6000],["5133",3000],["5363",1000]],"economic_expenditure_total_czk":39684200,"economic_financing":[["8115",9835000],["8114",-357000]],"economic_financing_total_czk":9478000,"economic_revenue":[["1211",8553000],["2111",5899000],["1121",4581000],["1111",3123000],["4213",1460000],["1122",1030000],["4222",1000000],["4116",964000],["1511",880000],["1113",660000],["1345",410000],["4112",310200],["1112",298000],["2131",280000],["2324",217000],["1386",166000],["2132",99000],["1387",45000],["1381",35000],["4111",33000],["1361",32000],["2112",30000],["2460",23000],["2310",22000],["2119",20000],["1341",15000],["3111",10000],["1343",7000],["1334",1000],["1335",1000],["1382",1000],["2141",1000]],"economic_revenue_total_czk":30206200,"purpose_expenditure":[["2219",6663000],["1032",5888000],["3745",4321000],["2212",3881000],["6171",2716200],["2115",2321000],["3113",2230000],["2321",2092000],["6112",1745000],["6399",1730000],["3723",991000],["3722",838000],["3639",445000],["3631",414000],["3399",371000],["1036",350000],["3419",325000],["3412",314000],["5311",256000],["3392",232000],["4351",223000],["3330",200000],["5512",130000],["3613",118000],["2229",100000],["2292",82000],["3721",80000],["6310",75000],["3349",65000],["6409",64000],["3729",60000],["3314",55000],["3632",42000],["2333",40000],["6114",33000],["2310",30000],["3511",30000],["2411",29000],["3341",20000],["6402",17000],["5213",15000],["1019",10000],["3635",10000],["3900",10000],["3319",6000],["3326",5000],["3636",5000],["5212",4000],["3117",3000]],"purpose_expenditure_total_czk":39684200},"actual":{"economic_expenditure":[["6121",15698830.25],["5169",5326950.86],["6122",3502832.5],["5011",2684837],["5331",1446000],["5023",1168530],["5365",925890],["5031",871200],["5154",835033.82],["5336",644373.61],["5139",469382.37],["5021",427742],["5137",415942.44],["5222",396000],["5362",383602],["5032",345102],["5223",270862],["5153",211768.75],["5171",180545.96],["5163",138192.98],["5156",134640],["5175",118001.62],["5172",91687.75],["5323",82000],["5166",75800],["5173",73809],["5151",62338.42],["5141",50530.49],["5329",46962.83],["6351",42292.15],["5162",40034.56],["5164",36972.74],["5136",35497.18],["5909",28973.64],["6130",20344],["5138",16444],["5364",16226.4],["5167",12259],["5492",12000],["5038",11183],["5194",10587],["6441",9558.78],["5179",6960],["5192",6839.53],["5161",6412],["5321",6300],["5493",5595],["5132",3427],["5133",2930],["5363",329]],"economic_expenditure_total_czk":37410553.63,"economic_financing":[["8115",7768057.1],["8114",-356360]],"economic_financing_total_czk":7411697.1,"economic_revenue":[["1211",8553898.05],["2111",5947196.44],["1121",4581085.93],["1111",3123203.08],["4213",1460000],["4222",997196],["4116",961981.61],["1122",925890],["1511",910630.69],["1113",605407.99],["1345",407416],["4112",310200],["1112",298584.81],["2131",281986.78],["1386",166899.71],["2324",152917.06],["2132",97423],["1387",65412.42],["1361",34210],["4111",32500],["2460",23000],["2112",18124],["1341",17030],["2310",8300],["3111",7100],["1343",6700],["1334",2601.9],["1381",1321.97],["2141",495.49],["1335",143.6]],"economic_revenue_total_czk":29998856.53,"purpose_expenditure":[["2219",6647411.2],["1032",5418338.13],["3745",4113150.06],["2212",3878541.48],["6171",2551825.54],["2115",2319234.64],["3113",2181788.76],["2321",1997567.19],["6112",1557189],["6399",1114862],["3723",929677.48],["3722",837057.26],["3639",419533.59],["3631",410505.18],["3399",356880.18],["3419",320979.42],["1036",315370],["3412",263117.03],["5311",251589.47],["3392",227353.11],["4351",215907.28],["3330",200000],["5512",127042],["3613",114935.59],["2292",82000],["2229",72600],["6310",65639.47],["6409",63922.83],["3721",63050.68],["3349",54241.8],["3314",47096.45],["2333",39816],["2411",28973.64],["6114",24093],["2310",23554],["3632",22872.3],["6402",16226.4],["3341",13571.97],["3900",10000],["3319",5865],["3117",3000],["5212",2613.6],["5213",1560.9]],"purpose_expenditure_total_czk":37410553.63}},"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."}}}}