{"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:00636258","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00636258","name":"Obec Horní Nětčice","short_name":"Horní Nětčice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":569275},"amounts":{"revenue_approved":5179300,"revenue_adjusted":5529400,"revenue_actual":5819208.21,"expense_approved":7767000,"expense_adjusted":8120100,"expense_actual":4663135.78,"tax_revenue":5330837.45,"nontax_revenue":162470.76,"capital_revenue":0,"transfer_revenue":325900,"current_expense":4447761.78,"capital_expense":215374,"budget_balance":1156072.43,"cash_current":18138756.29,"cash_previous":16982683.86},"ratios":{"revenue_execution":1.05241223,"expense_execution":0.57427073,"balance_to_revenue":0.1986649,"cash_to_expense":3.88981946,"cash_yoy":0.0680736,"capital_expense_share":0.04618652,"transfer_revenue_share":0.05600418},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00636258/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00636258"},"seo":{"slug":"horni-netcice","path":"/cz/municipalities/horni-netcice/"},"population":{"value":233,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5179300,"expenditure_czk":7767000,"financing_czk":2587700,"balance_czk":-2587700},{"stage":"revised","revenue_czk":5529400,"expenditure_czk":8120100,"financing_czk":2590700,"balance_czk":-2590700},{"stage":"actual","revenue_czk":5819208.21,"expenditure_czk":4663135.78,"financing_czk":-1156072.43,"balance_czk":1156072.43}],"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",3806000],["5169",856000],["6122",509000],["5021",404000],["5023",394000],["5011",260000],["5139",207000],["5154",202000],["5153",180000],["5137",149000],["5901",140000],["5031",115000],["5032",74000],["5222",70000],["5168",55000],["5323",44000],["5162",40000],["5175",35000],["5365",31000],["5194",30000],["5329",26000],["5364",19500],["5163",18500],["5134",18000],["5173",11000],["5164",10000],["5903",10000],["5136",9000],["5151",9000],["5321",8000],["5156",5000],["5179",5000],["5339",4000],["5038",3000],["5132",2000],["5133",2000],["5161",2000],["5223",2000],["5041",1000],["5362",1000]],"economic_expenditure_total_czk":7767000,"economic_financing":[["8115",2587700]],"economic_financing_total_czk":2587700,"economic_revenue":[["1211",2250000],["1121",920000],["1511",643000],["1111",636000],["1345",161000],["1113",145000],["4112",71800],["1112",54000],["2131",52000],["2132",42000],["2324",38000],["2111",37000],["4111",32000],["1122",30000],["1381",28000],["1386",20000],["1387",9000],["2142",4000],["1341",3000],["2149",1500],["1361",1000],["2141",1000]],"economic_revenue_total_czk":5179300,"purpose_expenditure":[["3392",2183000],["3613",1110000],["6171",1020000],["3745",489000],["6112",430000],["3326",404000],["2219",360000],["2221",220000],["3412",200000],["3722",160000],["2321",152000],["3723",150000],["3631",146000],["3399",131000],["2212",102000],["3421",87000],["3419",60000],["5512",57000],["3314",54000],["2292",44000],["6114",32000],["6399",30000],["3639",27000],["1031",20000],["6402",19500],["3721",15000],["3632",14000],["6320",14000],["3341",10000],["5213",10000],["2310",6000],["6310",4500],["4350",4000],["4359",2000]],"purpose_expenditure_total_czk":7767000},"revised":{"economic_expenditure":[["5171",3519000],["5169",840000],["6122",609000],["5021",530800],["5023",444000],["5139",290500],["5011",271000],["5154",215000],["5137",185000],["5901",140000],["5132",125200],["5153",120000],["5031",115000],["5168",89000],["5032",83000],["6127",69000],["5175",68400],["5194",61000],["5222",55000],["5323",47000],["5365",40000],["5213",24000],["5163",19500],["5364",19500],["5329",19000],["5162",17000],["5151",16000],["5164",10000],["5172",10000],["5903",10000],["5136",9000],["5321",8000],["5173",7000],["5134",6000],["5156",6000],["5179",5000],["5339",4000],["5038",3000],["5161",2200],["5123",2000],["5133",2000],["5223",2000],["5041",1000],["5362",1000]],"economic_expenditure_total_czk":8120100,"economic_financing":[["8115",2590700]],"economic_financing_total_czk":2590700,"economic_revenue":[["1211",2250000],["1121",920000],["1111",716000],["1511",643000],["4116",176400],["1345",161000],["1113",145000],["4112",71800],["1112",54000],["2131",52000],["2324",50000],["4122",45200],["1386",42000],["2132",42000],["1122",39000],["2111",37000],["4111",32500],["1381",28000],["1387",9000],["2321",5000],["2142",4000],["1341",3000],["2149",1500],["1361",1000],["2141",1000]],"economic_revenue_total_czk":5529400,"purpose_expenditure":[["3392",2069000],["3613",1082000],["6171",1020000],["3745",489000],["6112",486000],["3326",404000],["2219",360000],["3399",265400],["2221",220000],["3412",200000],["5512",180200],["3723",173000],["3722",168000],["2321",152000],["3631",146000],["2212",102000],["5311",100000],["3314",89000],["3421",87000],["3419",60000],["2292",47000],["6399",39000],["6114",32500],["3639",27000],["1031",20000],["6402",19500],["3721",18000],["3632",14000],["6320",14000],["3341",10000],["5213",10000],["2310",6000],["6310",4500],["4350",4000],["4359",2000]],"purpose_expenditure_total_czk":8120100},"actual":{"economic_expenditure":[["5171",1277274.19],["5169",621340],["5021",508132],["5023",442800],["5011",270596],["5154",191920.76],["5139",158709.04],["6122",146374],["5137",145415],["5132",124996],["5031",105796],["5168",85556.26],["5032",82740],["5153",71157.95],["6127",69000],["5194",60207],["5323",46147.6],["5175",43883],["5365",38640],["5222",32000],["5213",24000],["5364",19489.14],["5162",16333.64],["5163",14063.2],["5151",13282],["5164",10000],["5172",9438],["5136",7689],["5321",5608],["5179",4620],["5339",4000],["5329",3465],["5156",2500],["5038",1942],["5123",1921],["5223",1000],["5133",661],["5173",226],["5161",131],["5362",82]],"economic_expenditure_total_czk":4663135.78,"economic_financing":[["8115",-1156072.43]],"economic_financing_total_czk":-1156072.43,"economic_revenue":[["1211",2135960.04],["1121",1143560.87],["1111",785874.86],["1511",777762.16],["4116",176400],["1345",154750],["1113",151157.6],["1112",74541.14],["4112",71800],["2324",50655],["2131",45988],["4122",45200],["1386",41662.79],["1122",38640],["4111",32500],["2111",29836],["2132",25840],["1387",16329.12],["1334",8366.4],["2321",5000],["2142",3644],["1341",1900],["2149",1005.14],["2141",502.62],["1381",332.47]],"economic_revenue_total_czk":5819208.21,"purpose_expenditure":[["3392",1030895.08],["6171",925568.91],["6112",482652],["3745",350638],["3326",277431.63],["3399",220305],["3723",172023.28],["2219",170655.7],["3722",167745.12],["5512",157803],["3613",124879.48],["5311",96819],["3421",73066],["3314",72062],["3631",49649.92],["3412",46787.53],["2292",46147.6],["3419",44245.6],["6399",38640],["6114",27392],["6402",19489.14],["3721",17561.94],["2212",14598.65],["6320",11906],["3639",10177],["2321",6292],["4350",4000],["6310",1973.2],["4359",1000],["2221",731]],"purpose_expenditure_total_czk":4663135.78}},"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."}}}}