{"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:00666416","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00666416","name":"Obec Horní Němčice","short_name":"Horní Němčice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Jindřichův Hradec","municipality_code":562785},"amounts":{"revenue_approved":2597000,"revenue_adjusted":3192270.13,"revenue_actual":2859362.44,"expense_approved":2273997,"expense_adjusted":5199617,"expense_actual":3414314.76,"tax_revenue":2293807.22,"nontax_revenue":164255.22,"capital_revenue":0,"transfer_revenue":401300,"current_expense":2154436.26,"capital_expense":1259878.5,"budget_balance":-554952.32,"cash_current":1184858.95,"cash_previous":1339811.27},"ratios":{"revenue_execution":0.89571444,"expense_execution":0.65664736,"balance_to_revenue":-0.19408254,"cash_to_expense":0.34702687,"cash_yoy":-0.11565235,"capital_expense_share":0.36899893,"transfer_revenue_share":0.14034597},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00666416/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00666416"},"seo":{"slug":"horni-nemcice","path":"/cz/municipalities/horni-nemcice/"},"population":{"value":88,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2597000,"expenditure_czk":2273997,"financing_czk":-323003,"balance_czk":323003},{"stage":"revised","revenue_czk":3192270.13,"expenditure_czk":5199617,"financing_czk":2007346.87,"balance_czk":-2007346.87},{"stage":"actual","revenue_czk":2859362.44,"expenditure_czk":3414314.76,"financing_czk":554952.32,"balance_czk":-554952.32}],"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",465000],["5023",391000],["5169",337600],["5154",200000],["5166",200000],["5168",150000],["5021",104000],["5139",103000],["5151",90000],["5155",50000],["5032",35000],["5163",30000],["5364",27397],["5162",20000],["5903",15000],["5492",14000],["5138",10000],["5229",10000],["5175",9500],["5329",5000],["5362",3000],["5365",2000],["5156",1000],["5161",1000],["5038",400],["5179",100]],"economic_expenditure_total_czk":2273997,"economic_financing":[["8115",-323003]],"economic_financing_total_czk":-323003,"economic_revenue":[["1211",900000],["1121",400000],["1511",400000],["1111",260000],["1122",200000],["2111",107500],["4112",71800],["1113",62000],["1345",50000],["2132",33000],["4111",30000],["2324",25000],["1112",20000],["1381",10000],["2343",10000],["1386",8000],["1387",5000],["1341",2000],["2112",2000],["2141",500],["1361",200]],"economic_revenue_total_czk":2597000,"purpose_expenditure":[["6171",602500],["3392",493000],["6112",426000],["2310",210000],["3722",140000],["1031",110000],["3631",60000],["3745",55000],["2212",35000],["5512",28000],["6402",27397],["3399",25000],["6114",21500],["5213",15000],["3612",10000],["6310",5000],["6409",5000],["4339",4000],["3522",1000],["3341",600]],"purpose_expenditure_total_czk":2273997},"revised":{"economic_expenditure":[["6121",1942500],["5171",611040],["5169",495220],["5023",400750],["5139",281474],["5154",205310],["5166",200000],["5168",150000],["5021",143078],["5365",112460],["5137",110982],["5151",90000],["6122",70405],["5163",53423],["5155",50000],["5162",35940],["5032",35264],["5141",30000],["5364",27397],["5164",24000],["5175",22990],["5492",20000],["5903",15000],["5329",14500],["5138",10000],["5229",10000],["5909",9500],["6119",8000],["5172",6990],["5362",6024],["5161",3000],["5156",2170],["5136",1500],["5038",400],["5191",200],["5179",100]],"economic_expenditure_total_czk":5199617,"economic_financing":[["8115",1877346.87],["8123",400000],["8124",-270000]],"economic_financing_total_czk":2007346.87,"economic_revenue":[["1211",915801],["1121",490050],["1511",400000],["1111",335100],["4222",297000],["1122",200000],["2111",108724],["2324",75000],["4112",71800],["1113",64800],["2132",51880],["1345",50000],["4111",32500],["1112",31948],["1386",18000],["1356",14848],["1381",10000],["2343",10000],["1387",8000],["2119",2118],["1341",2000],["2112",2000],["2141",500],["1361",200],["1382",1.13]],"economic_revenue_total_czk":3192270.13,"purpose_expenditure":[["3392",1215823],["3639",1080000],["6171",807150],["6112",457714],["2310",380054],["2321",266500],["3722",175000],["3399",111140],["6399",110460],["1031",110000],["5512",86300],["3631",82130],["3745",69485],["1032",48385],["6310",36723],["2212",35000],["6114",31232],["6402",27397],["6409",24000],["5213",15000],["3612",10000],["4339",10000],["4351",6000],["2144",2524],["3522",1000],["3341",600]],"purpose_expenditure_total_czk":5199617},"actual":{"economic_expenditure":[["6121",1181473.5],["5023",400749],["5169",376014.89],["5139",218934.53],["5171",214277],["5154",134982.81],["5168",119000],["5365",110690],["5137",105519.18],["5021",91513],["5166",86000],["6122",70405],["5151",49187],["5162",35933.92],["5032",35264],["5163",31855.3],["5164",24000],["5141",22930.63],["5155",22242],["5175",21313],["5364",18578],["5329",8898],["6119",8000],["5172",6990],["5492",6000],["5362",5961],["5161",2886],["5156",2168],["5229",1000],["5136",858],["5038",400],["5191",200],["5179",91]],"economic_expenditure_total_czk":3414314.76,"economic_financing":[["8123",400000],["8115",154952.32]],"economic_financing_total_czk":554952.32,"economic_revenue":[["1211",915800.08],["1121",490048.97],["1111",335074.18],["4222",297000],["1511",259734.5],["1122",110460],["2111",75664],["4112",71800],["1113",64797.75],["1345",45400],["2132",43880],["2324",41876],["4111",32500],["1112",31947.57],["1386",17853.95],["1356",14847.07],["1387",6997.81],["2119",2118],["1341",700],["2112",650],["1381",144.21],["2141",67.22],["1382",1.13]],"economic_revenue_total_czk":2859362.44,"purpose_expenditure":[["3392",774545.54],["6171",626341.12],["6112",457679],["3639",412000],["2310",277237.47],["2321",174500],["3722",165335.53],["6399",110460],["3399",92474.76],["5512",62826.05],["3631",55785.77],["1032",47723],["3745",38241.69],["6310",29652.83],["6114",25582],["6402",18578],["2212",14230],["6409",8898],["1031",6700],["4339",6000],["4351",6000],["2144",2524],["3522",1000]],"purpose_expenditure_total_czk":3414314.76}},"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."}}}}