{"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:00246034","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00246034","name":"Obec Omlenice","short_name":"Omlenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":545660},"amounts":{"revenue_approved":14803000,"revenue_adjusted":17010311,"revenue_actual":16619073.46,"expense_approved":16946000,"expense_adjusted":18284400,"expense_actual":12443925.58,"tax_revenue":12799891.26,"nontax_revenue":3605272.2,"capital_revenue":5000,"transfer_revenue":208910,"current_expense":10801306.78,"capital_expense":1642618.8,"budget_balance":4175147.88,"cash_current":32269581.33,"cash_previous":29357091.9},"ratios":{"revenue_execution":0.97699998,"expense_execution":0.6805761,"balance_to_revenue":0.25122627,"cash_to_expense":2.59319948,"cash_yoy":0.09920906,"capital_expense_share":0.13200166,"transfer_revenue_share":0.0125705},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00246034/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00246034"},"seo":{"slug":"omlenice","path":"/cz/municipalities/omlenice/"},"population":{"value":596,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":14803000,"expenditure_czk":16946000,"financing_czk":2143000,"balance_czk":-2143000},{"stage":"revised","revenue_czk":17010311,"expenditure_czk":18284400,"financing_czk":1274089,"balance_czk":-1274089},{"stage":"actual","revenue_czk":16619073.46,"expenditure_czk":12443925.58,"financing_czk":-4175147.88,"balance_czk":4175147.88}],"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",4300000],["5011",3105000],["5171",1973000],["5169",1905000],["5031",765000],["5154",597000],["5023",510000],["6122",450000],["6119",440000],["5362",411000],["5139",387000],["5032",321000],["5499",170000],["5021",148000],["5137",146000],["5156",126000],["5166",120000],["5194",119000],["5175",106500],["5163",95000],["5167",76000],["5132",71000],["5168",70000],["5173",58000],["5042",55000],["5903",50000],["5365",45000],["5019",40000],["5162",33000],["5329",31000],["5123",30000],["5136",20000],["5038",17000],["5221",16000],["5039",15000],["5199",15000],["5223",12500],["5138",10000],["5176",10000],["5222",10000],["5321",10000],["5339",10000],["5492",9000],["5041",7000],["5212",7000],["5364",7000],["5161",6000],["5179",5000],["5133",3000],["5192",3000]],"economic_expenditure_total_czk":16946000,"economic_financing":[["8117",3000000],["8115",-992000],["8901",135000]],"economic_financing_total_czk":2143000,"economic_revenue":[["1211",6000000],["1121",2500000],["1111",2000000],["2111",949500],["1511",800000],["1113",480000],["1345",375000],["1122",350000],["2324",250000],["2119",238000],["2132",165000],["4112",150000],["1112",140000],["1386",100000],["2141",80000],["1387",50000],["1342",40000],["2131",37500],["4111",32000],["4122",20000],["1341",15000],["1334",10000],["3111",10000],["1361",5000],["1335",3000],["2139",2000],["2112",1000]],"economic_revenue_total_czk":14803000,"purpose_expenditure":[["3745",2645000],["6171",2603000],["3639",2034000],["2310",1850000],["3631",1270000],["3612",919000],["6112",696000],["2321",592000],["3723",580000],["3399",502500],["2341",500000],["3613",404000],["3635",400000],["6399",400000],["3722",270000],["5512",262000],["3330",202500],["2212",185000],["3421",141000],["2219",65000],["3632",51000],["5213",50000],["1036",40000],["3341",40000],["3314",37000],["6409",36000],["6114",32000],["3744",20000],["2229",15000],["1014",10000],["1031",10000],["4344",10000],["4350",10000],["4356",10000],["4379",10000],["6310",10000],["3429",7000],["6402",7000],["1032",6000],["3525",6000],["3326",5000],["3725",3000]],"purpose_expenditure_total_czk":16946000},"revised":{"economic_expenditure":[["6121",4360000],["5011",3117050],["5169",2347180],["5171",1377140],["6122",1009310],["5031",765000],["5154",726540],["5139",666240],["5023",543400],["6119",440000],["5362",411400],["5032",321000],["5137",310590],["5021",224862],["5499",170000],["5194",130405],["5166",126400],["5156",125000],["5175",111484],["5163",92100],["5168",75000],["5167",69500],["5173",65600],["5132",61000],["5212",58500],["5042",57000],["5903",50000],["5365",45000],["5019",43950],["6127",43000],["5162",33000],["5329",31000],["5155",30700],["5123",30000],["5136",26500],["5138",24600],["5038",17000],["5221",16000],["5039",15000],["5199",15000],["5222",15000],["5223",12500],["5229",10000],["5321",10000],["5339",10000],["5492",9000],["5192",8000],["5364",7000],["5161",6550],["5041",5899],["5179",5000],["5133",3000]],"economic_expenditure_total_czk":18284400,"economic_financing":[["8117",3000000],["8115",-1860911],["8901",135000]],"economic_financing_total_czk":1274089,"economic_revenue":[["1211",5543000],["1121",2965000],["1111",2003800],["2141",1996000],["2111",928482],["1511",880000],["1113",397900],["1345",375000],["2324",350001],["1122",316000],["2119",209900],["2132",202018],["1112",193300],["2131",171400],["4112",140700],["1386",110000],["1387",50000],["1342",40000],["4111",32500],["4122",25000],["2112",20600],["1341",15000],["4116",10710],["1334",10000],["3111",10000],["1361",5000],["1335",3000],["2321",3000],["2139",2000],["1381",900],["1382",100]],"economic_revenue_total_czk":17010311,"purpose_expenditure":[["3745",2820000],["6171",2615500],["3639",2288100],["2310",1808300],["3631",1284700],["3612",823000],["3613",792000],["3723",779650],["6112",702500],["3399",681340],["2321",601000],["2341",570000],["3635",400000],["6399",400000],["5512",276000],["3722",270350],["3330",249800],["2212",185000],["3421",172400],["2219",65000],["3326",51840],["2141",51500],["3632",51000],["5213",50000],["1036",40000],["3314",38150],["6409",36000],["6114",32000],["1031",20000],["3744",20000],["2229",15000],["4379",15000],["1019",10000],["4344",10000],["4350",10000],["4356",10000],["6310",10000],["3429",7000],["6402",7000],["1032",6000],["3525",6000],["3725",3000],["3341",270]],"purpose_expenditure_total_czk":18284400},"actual":{"economic_expenditure":[["5011",2844808],["5169",1982309.11],["5171",950745.25],["6122",920837],["5031",703151],["5154",675091.11],["6121",639033.3],["5139",554525.23],["5023",543351],["5362",373750],["5032",303726],["5137",287102.2],["5021",203613],["5499",158510],["5194",130359],["5166",123489],["5175",94850.34],["5156",92075.4],["5163",89885.8],["5168",74212],["5167",63174.47],["5212",58500],["5042",56163.36],["5173",51658],["5019",43925],["6127",43000],["5365",42664],["6119",39748.5],["5162",31654.89],["5155",30650],["5329",30300],["5136",26439],["5132",24774.21],["5138",24563],["5221",16000],["5222",15000],["5039",14856],["5223",12500],["5038",12346],["5229",10000],["5339",10000],["5492",9000],["5364",6784.91],["5161",6272],["5041",5830.09],["5192",4500],["5179",4198.41],["5321",4000]],"economic_expenditure_total_czk":12443925.58,"economic_financing":[["8118",-24000000],["8117",22000000],["8115",-2188860.88],["8901",13713]],"economic_financing_total_czk":-4175147.88,"economic_revenue":[["1211",5542690.97],["1121",2964675.55],["1111",2003794.83],["2141",1866385.02],["1511",863262.72],["2111",836750.34],["1113",392118.75],["2324",328473.48],["1345",322145.4],["1122",315630],["2132",193404],["1112",193296.89],["2119",187009.84],["2131",170989.52],["4112",140700],["1386",108001.64],["1387",42336.58],["4111",32500],["1342",25790],["4122",25000],["2112",17460],["1341",13816],["4116",10710],["3111",5000],["1334",4745.1],["1361",4700],["2321",3000],["1335",1977.2],["2139",1800],["1381",880.9],["1382",28.73]],"economic_revenue_total_czk":16619073.46,"purpose_expenditure":[["3745",2615209.71],["6171",2335646.47],["3639",797291.14],["3613",780694.17],["3723",775270.37],["6112",690427],["3399",680904.39],["2341",561983.9],["3612",523938.13],["2310",413215.77],["6399",365034],["2321",339555.21],["3722",270309.86],["3631",249801.59],["3330",249794],["3421",172020.64],["5512",166244.84],["3326",51839],["2141",51500],["2212",43632.89],["1036",39748.5],["3314",38124.95],["6409",34498.41],["3632",28533.3],["6114",27025.85],["1031",19965],["4379",15000],["2229",14139.38],["1019",10000],["4344",10000],["4350",10000],["4356",10000],["6310",9802.8],["2219",9777],["3429",7000],["6402",6784.91],["3525",6000],["3744",5392.4],["1032",5130],["3725",2420],["3341",270]],"purpose_expenditure_total_czk":12443925.58}},"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."}}}}