{"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:00665169","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00665169","name":"Obec Němčice","short_name":"Němčice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":571636},"amounts":{"revenue_approved":10547800,"revenue_adjusted":12190703.72,"revenue_actual":11621154.27,"expense_approved":19563000,"expense_adjusted":27744074.26,"expense_actual":23850794.8,"tax_revenue":8899103.01,"nontax_revenue":2308647.57,"capital_revenue":61200,"transfer_revenue":352203.69,"current_expense":5687963.81,"capital_expense":18162830.99,"budget_balance":-12229640.53,"cash_current":2621198.4,"cash_previous":15262438.93},"ratios":{"revenue_execution":0.95328002,"expense_execution":0.85967168,"balance_to_revenue":-1.05236023,"cash_to_expense":0.10989983,"cash_yoy":-0.82825822,"capital_expense_share":0.7615189,"transfer_revenue_share":0.03030712},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00665169/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00665169"},"seo":{"slug":"nemcice-00665169","path":"/cz/municipalities/nemcice-00665169/"},"population":{"value":401,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10547800,"expenditure_czk":19563000,"financing_czk":9015200,"balance_czk":-9015200},{"stage":"revised","revenue_czk":12190703.72,"expenditure_czk":27744074.26,"financing_czk":15553370.54,"balance_czk":-15553370.54},{"stage":"actual","revenue_czk":11621154.27,"expenditure_czk":23850794.8,"financing_czk":12229640.53,"balance_czk":-12229640.53}],"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",12250000],["5169",2042000],["5011",900000],["5023",800000],["6123",450000],["5171",430000],["5031",360000],["5139",317000],["5154",265000],["5021",194000],["5032",180000],["5137",140000],["5156",135000],["5175",120000],["5153",118000],["5138",105000],["5321",90000],["5163",85000],["5162",80000],["5168",80000],["5323",60000],["5141",50000],["6130",50000],["5365",48000],["5194",45000],["5222",35000],["5172",25000],["5362",25000],["5167",20000],["5903",15000],["5132",12000],["5136",10000],["5329",8000],["5038",6000],["5192",6000],["5221",5000],["5161",2000]],"economic_expenditure_total_czk":19563000,"economic_financing":[["8115",9426800],["8124",-411600]],"economic_financing_total_czk":9015200,"economic_revenue":[["1211",3500000],["1121",2000000],["2111",1511000],["1111",1100000],["1511",600000],["2141",550000],["1345",350000],["1113",270000],["1342",200000],["1112",95000],["4112",73400],["2112",64000],["2131",56000],["1381",40000],["1386",30000],["2132",26400],["1361",25000],["1387",20000],["3111",20000],["1334",10000],["1341",7000]],"economic_revenue_total_czk":10547800,"purpose_expenditure":[["4339",8000000],["2219",3000000],["6171",2318000],["6112",1080000],["3745",1045000],["2321",743000],["3722",720000],["2310",512000],["2341",507000],["5512",289000],["2212",220000],["3399",195000],["3631",184000],["3721",110000],["3412",106000],["3113",70000],["2292",60000],["6320",55000],["3421",50000],["3639",50000],["1037",40000],["3341",31000],["3419",30000],["6310",30000],["1070",20000],["3349",20000],["3613",20000],["5213",15000],["3111",10000],["3632",10000],["6409",8000],["4349",6000],["5299",5000],["3319",4000]],"purpose_expenditure_total_czk":19563000},"revised":{"economic_expenditure":[["6121",19713318.46],["5169",2404681.56],["5011",900000],["5023",818934],["6123",450000],["5171",430000],["5031",360999],["5139",320288.69],["5154",273401],["5021",243721],["5365",217340],["5032",180000],["5137",170000],["5156",135000],["5175",121478],["5153",118000],["5138",105000],["5321",100000],["5168",95000],["5163",89023],["5162",70669.88],["5194",61058.36],["5323",60000],["5141",50000],["6130",50000],["5222",35000],["5172",25000],["5362",25000],["5167",20000],["5903",15000],["5364",13496.31],["5179",13150],["5132",12000],["5136",10000],["5223",8000],["5329",8000],["5041",6014],["5038",6000],["5492",5000],["5192",2500],["5161",2000],["5909",1]],"economic_expenditure_total_czk":27744074.26,"economic_financing":[["8115",15964970.54],["8124",-411600]],"economic_financing_total_czk":15553370.54,"economic_revenue":[["1211",3650012.55],["1121",2000000],["2111",1689821],["1111",1333933.15],["1511",815933.06],["2141",550000],["1345",350000],["1113",270000],["2324",261386.98],["4116",250000],["1342",200000],["1122",158340],["1112",127445.36],["4112",75200],["3111",74000],["1386",71241.49],["2112",67318],["2131",56000],["1381",40000],["2132",32600],["4111",32500],["1361",31750],["1387",27922.13],["1334",10000],["4129",8000],["1341",7300]],"economic_revenue_total_czk":12190703.72,"purpose_expenditure":[["4339",15363074],["2219",3000000],["6171",2283669.88],["3745",1442167.1],["6112",1099933],["2321",755293.76],["3722",720000],["2310",512000],["2341",507000],["3631",323129.46],["5512",299000],["2212",221000],["3399",211058.36],["6399",158340],["3721",110000],["3412",107200],["3113",70000],["2292",60000],["6320",59023],["3421",50000],["3613",50000],["3639",50000],["1037",40000],["6114",32500],["3341",31014],["3419",30000],["6310",30000],["6409",21151],["1070",20000],["3349",20000],["5213",15000],["3111",10000],["3632",10000],["3330",8000],["4349",6000],["1014",5000],["5299",5000],["3319",4000],["2229",2500],["5519",2020.7]],"purpose_expenditure_total_czk":27744074.26},"actual":{"economic_expenditure":[["6121",18150830.99],["5169",2025306.86],["5023",818509],["5011",683085],["5031",347964],["5021",212360],["5365",208198],["5139",148868.46],["5154",142924],["5032",134363],["5171",105762.84],["5168",93001.94],["5321",86000],["5163",82550.1],["5137",77480.61],["5162",70669.88],["5153",70577],["5156",66787.79],["5194",56058.36],["5323",51222],["5175",47774.31],["5141",36590.8],["5222",35000],["5138",20953.18],["5172",13562.9],["5179",13149.78],["6123",12000],["5223",8000],["5329",7880],["5167",7210],["5041",6014],["5038",2878],["5192",2500],["5132",2457],["5136",1400],["5161",494],["5492",410],["5909",1]],"economic_expenditure_total_czk":23850794.8,"economic_financing":[["8115",12641240.53],["8124",-411600]],"economic_financing_total_czk":12229640.53,"economic_revenue":[["1211",3650012.55],["1121",1955561.95],["2111",1686871],["1111",1333933.15],["1511",815933.06],["1345",348962],["2141",283326.59],["2324",261386.98],["1113",258367.28],["4116",250000],["1122",158340],["1112",127445.36],["1342",111775],["4112",75200],["1386",71241.49],["3111",61200],["2112",44463],["2132",32600],["1361",31750],["1387",27922.13],["4111",19003.69],["4129",8000],["1341",7300],["1381",559.04]],"economic_revenue_total_czk":11621154.27,"purpose_expenditure":[["4339",15363074],["2219",2226775.14],["6171",1362779.82],["6112",1073278],["3745",928893.71],["3722",702757.06],["2321",548769.26],["2310",352154.93],["3399",196536.37],["3631",187981.72],["5512",187258.6],["6399",158340],["3721",93009.56],["3113",66000],["6320",59023],["2292",51222],["3412",48444.07],["2341",41900],["3421",34500.87],["3419",30000],["3613",25592.42],["6310",23527.1],["6409",21030.78],["6114",19003.69],["1070",15456],["3632",10000],["3330",8000],["3341",7904],["2229",2500],["5519",2020.7],["2212",1000],["4349",840],["3349",812],["1014",410]],"purpose_expenditure_total_czk":23850794.8}},"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."}}}}