{"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:00488232","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00488232","name":"Obec Omice","short_name":"Omice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":583545},"amounts":{"revenue_approved":18248300,"revenue_adjusted":19215100,"revenue_actual":21282037.04,"expense_approved":26177000,"expense_adjusted":27143800,"expense_actual":13568005.29,"tax_revenue":17436380,"nontax_revenue":3190632.44,"capital_revenue":0,"transfer_revenue":655024.6,"current_expense":13025016.29,"capital_expense":542989,"budget_balance":7714031.75,"cash_current":45001174.17,"cash_previous":37283398.42},"ratios":{"revenue_execution":1.10756837,"expense_execution":0.49985652,"balance_to_revenue":0.36246679,"cash_to_expense":3.3167126,"cash_yoy":0.20700301,"capital_expense_share":0.04001981,"transfer_revenue_share":0.03077828},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00488232/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00488232"},"seo":{"slug":"omice","path":"/cz/municipalities/omice/"},"population":{"value":827,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18248300,"expenditure_czk":26177000,"financing_czk":7928700,"balance_czk":-7928700},{"stage":"revised","revenue_czk":19215100,"expenditure_czk":27143800,"financing_czk":7928700,"balance_czk":-7928700},{"stage":"actual","revenue_czk":21282037.04,"expenditure_czk":13568005.29,"financing_czk":-7714031.75,"balance_czk":7714031.75}],"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",7550000],["5171",4249000],["5169",3789000],["5011",1800000],["6130",1500000],["5023",1184000],["5331",823000],["5031",675000],["6119",650000],["5365",401000],["5139",307000],["5032",285000],["5137",255000],["5499",255000],["5153",230000],["5154",225000],["5151",215000],["5362",200000],["5901",200000],["6122",180000],["5222",150000],["5163",141000],["5323",140000],["6322",120000],["5156",118000],["5339",97000],["5166",73000],["5021",72000],["5321",56000],["5175",44000],["5329",40000],["5162",25000],["5168",25000],["5179",18000],["5364",15000],["5136",12000],["5019",10000],["5165",10000],["5038",9000],["5161",9000],["5167",7000],["5138",5000],["5039",4000],["5041",3000],["5903",1000]],"economic_expenditure_total_czk":26177000,"economic_financing":[["8115",7928700]],"economic_financing_total_czk":7928700,"economic_revenue":[["1211",7460000],["1121",3000000],["1111",2300000],["2132",1436000],["2111",820000],["1511",630000],["1113",600000],["1345",450000],["1122",400000],["1112",240000],["2324",200000],["4112",198300],["3111",150000],["2131",95000],["1386",64000],["1356",58000],["1381",33000],["1387",30000],["2141",30000],["2119",20000],["1341",17000],["1335",7000],["1361",5000],["1334",3000],["2112",1000],["3113",1000]],"economic_revenue_total_czk":18248300,"purpose_expenditure":[["3612",4600000],["6171",3650000],["2212",3050000],["3639",2050000],["3636",1600000],["6112",1600000],["3111",1400000],["3722",1240000],["2321",1100000],["4399",1000000],["3635",800000],["3319",600000],["3412",600000],["6399",600000],["3632",350000],["5512",300000],["3745",280000],["3419",220000],["3631",200000],["1032",150000],["3113",147000],["2292",140000],["3723",120000],["2219",100000],["5311",80000],["3900",50000],["2310",30000],["3314",30000],["3341",20000],["3349",20000],["3421",20000],["6402",15000],["6310",9000],["4341",5000],["5213",1000]],"purpose_expenditure_total_czk":26177000},"revised":{"economic_expenditure":[["6121",7550000],["5169",4277000],["5171",4249000],["5011",1800000],["6130",1500000],["5023",1184000],["5331",823000],["5031",675000],["6119",650000],["5137",425000],["5365",401000],["5032",330000],["5139",312000],["5336",287800],["5499",255000],["5153",230000],["5154",225000],["5151",215000],["5362",200000],["6122",180000],["5222",150000],["5321",147200],["5163",143000],["5323",141000],["6322",120000],["5156",118000],["5339",92000],["5021",89800],["5166",73000],["5175",45500],["5329",40000],["5901",34300],["5162",25000],["5168",25000],["5364",22000],["5019",20000],["5179",18000],["5136",15000],["5165",10000],["5038",9000],["5161",9000],["5902",8200],["5167",7000],["5138",5000],["5039",4000],["5041",3000],["5903",1000]],"economic_expenditure_total_czk":27143800,"economic_financing":[["8115",7928700]],"economic_financing_total_czk":7928700,"economic_revenue":[["1211",7460000],["1121",3249000],["1111",2300000],["2132",1506000],["2111",821000],["1511",630000],["1113",600000],["1345",450000],["1122",400000],["4116",287800],["1112",240000],["1356",228000],["2324",200000],["4112",198300],["3111",150000],["4122",136500],["2131",95000],["1386",64000],["1381",33000],["4111",32500],["1387",30000],["2141",30000],["1334",23000],["2119",20000],["1341",17000],["1335",7000],["1361",5000],["2112",1000],["3113",1000]],"economic_revenue_total_czk":19215100,"purpose_expenditure":[["3612",4600000],["6171",3608500],["2212",3050000],["3639",2050000],["3111",1687800],["3636",1600000],["6112",1600000],["3722",1290000],["2321",1100000],["4399",1050000],["3635",800000],["3319",702000],["3412",600000],["6399",600000],["3745",450000],["3632",350000],["5512",310000],["2115",236000],["3419",220000],["3631",200000],["3723",177000],["1032",150000],["3113",147000],["2292",141000],["2219",100000],["5311",80000],["3900",50000],["3314",33000],["6114",32500],["2310",30000],["6402",22000],["3341",20000],["3349",20000],["3421",20000],["6310",11000],["4341",5000],["5213",1000]],"purpose_expenditure_total_czk":27143800},"actual":{"economic_expenditure":[["5169",3818532.39],["5011",1794646],["5023",1175397],["5331",823000],["5031",651170],["5139",589029.87],["5171",552580.43],["5154",367423.05],["5365",361281],["6121",337999],["5336",287724.6],["5153",273839.04],["5032",266432],["5499",261849],["5137",229946.17],["5151",215018],["5362",200897],["5321",143544],["5323",140543],["5163",133717],["6322",120000],["5222",116000],["5156",105817.99],["5021",105503],["5339",92000],["6122",84990],["5166",72600],["5175",55722],["5162",26294.17],["5329",25020],["5179",23820],["5168",22990],["5364",21927],["5019",17268],["5136",15221],["5165",10702.38],["5038",7388],["5161",6775],["5039",5836],["5167",5720],["5041",1842.2]],"economic_expenditure_total_czk":13568005.29,"economic_financing":[["8115",-7694389.75],["8901",-19642]],"economic_financing_total_czk":-7714031.75,"economic_revenue":[["1211",7633025.01],["1121",4083464.9],["1111",2774964.77],["2132",1596364],["2111",1009895.47],["1511",682860.82],["1113",540031.95],["2324",441622.79],["1345",436008],["1356",384520],["1122",360780],["4116",287724.6],["1112",266229.4],["4112",198300],["1386",148764.5],["4122",136500],["2131",103630.67],["1387",58312.41],["1334",36554.1],["2141",35809.51],["4111",32500],["1341",15300],["1335",10345.84],["1361",3980],["2112",1810],["2119",1500],["1381",1208.51],["1382",29.79]],"economic_revenue_total_czk":21282037.04,"purpose_expenditure":[["6171",3606447.62],["6112",1515052.91],["3722",1270674.73],["3111",1110724.6],["4399",1043639],["3319",696102.03],["6399",559237],["3639",490682.07],["3612",398847.96],["3745",394737.08],["2212",374297.02],["5512",306498.96],["3636",278830],["2115",235950],["3419",220000],["3631",194365.06],["3723",176724.8],["3113",147000],["2292",140543],["1032",85925.5],["5311",66144],["2219",60241],["3314",30897],["3635",30000],["2310",25020],["6114",22400],["6402",21927],["2321",20000],["3900",16000],["3349",12690],["6310",10126],["3341",5680.95],["3632",600]],"purpose_expenditure_total_czk":13568005.29}},"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."}}}}