{"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:00233714","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233714","name":"Obec Otročiněves","short_name":"Otročiněves","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531669},"amounts":{"revenue_approved":19157500,"revenue_adjusted":19978466.14,"revenue_actual":14153719.83,"expense_approved":36641900,"expense_adjusted":37915711.14,"expense_actual":21250235.75,"tax_revenue":10753332.1,"nontax_revenue":2751178.73,"capital_revenue":10900,"transfer_revenue":638309,"current_expense":11610207.92,"capital_expense":9640027.83,"budget_balance":-7096515.92,"cash_current":10053708.11,"cash_previous":17144321.03},"ratios":{"revenue_execution":0.70844877,"expense_execution":0.5604599,"balance_to_revenue":-0.50138875,"cash_to_expense":0.47311043,"cash_yoy":-0.41358377,"capital_expense_share":0.45364334,"transfer_revenue_share":0.04509832},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233714/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233714"},"seo":{"slug":"otrocineves","path":"/cz/municipalities/otrocineves/"},"population":{"value":500,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":19157500,"expenditure_czk":36641900,"financing_czk":17484400,"balance_czk":-17484400},{"stage":"revised","revenue_czk":19978466.14,"expenditure_czk":37915711.14,"financing_czk":17937245,"balance_czk":-17937245},{"stage":"actual","revenue_czk":14153719.83,"expenditure_czk":21250235.75,"financing_czk":7096515.92,"balance_czk":-7096515.92}],"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",23020000],["5171",3485600],["5169",2657000],["5023",1700000],["5011",1000000],["5031",603000],["5139",580000],["5137",518300],["5021",421000],["5365",304350],["5032",301000],["5362",217650],["5194",205000],["5154",177000],["5151",147800],["5042",140000],["5156",135000],["5162",112655],["6130",100000],["5153",99100],["5163",95000],["5132",92000],["5168",92000],["5166",82100],["5222",80000],["6122",70000],["5167",45000],["5173",41000],["5175",35345],["5229",23000],["5172",19000],["5179",9890],["5161",7000],["5903",6000],["5329",5110],["5038",5000],["5136",5000],["5189",4000],["5133",1000]],"economic_expenditure_total_czk":36641900,"economic_financing":[["8115",17484400]],"economic_financing_total_czk":17484400,"economic_revenue":[["1211",6000000],["1111",3041000],["1121",2400000],["1511",2200000],["2132",1867000],["1345",600000],["2324",550000],["1112",400000],["1113",400000],["1122",400000],["2111",375000],["1386",250000],["2141",250000],["4112",128000],["1387",100000],["1381",50000],["3111",39000],["2131",33000],["2329",16500],["2139",15000],["1341",14000],["1385",10000],["2112",10000],["1361",7000],["2149",2000]],"economic_revenue_total_czk":19157500,"purpose_expenditure":[["2219",17000000],["2310",6200000],["3631",3500000],["6171",2351900],["6112",2300000],["3745",1350000],["3722",800000],["3723",750000],["6399",500000],["3725",426000],["3612",300000],["5512",300000],["3399",255000],["3639",160000],["6320",80000],["3113",70000],["3421",50000],["3111",40000],["3349",40000],["3636",30000],["5212",30000],["6310",20000],["3721",15000],["4319",15000],["6409",15000],["3341",10000],["3741",8000],["4356",8000],["2341",7000],["5213",6000],["3632",3000],["5299",2000]],"purpose_expenditure_total_czk":36641900},"revised":{"economic_expenditure":[["6121",20974200],["5171",3702590],["5169",2864517.76],["5329",2505110],["5023",1700000],["5011",1347713],["5031",689810],["5137",518300],["5139",483816],["5021",479777],["5032",307660],["5362",267572.62],["5194",193000],["5156",190078.76],["5154",177000],["5162",155455],["5151",147800],["5163",146000],["5222",125020],["5042",114890],["6130",100000],["5153",99100],["5132",92000],["5166",82100],["5168",65100],["5365",51355],["5167",50500],["5173",41404],["5179",39960],["5175",38684],["5229",34700],["5223",20000],["5811",19438],["6122",19360],["5172",19000],["5321",12000],["5038",11200],["5161",7000],["5176",6500],["5903",6000],["5136",5000],["5189",4000],["5133",1000]],"economic_expenditure_total_czk":37915711.14,"economic_financing":[["8115",17937245]],"economic_financing_total_czk":17937245,"economic_revenue":[["1211",6000000],["1111",3041000],["1121",2400000],["1511",2200000],["2132",1868000],["1345",600000],["2324",550000],["4222",502000],["2141",449500],["2111",447206.14],["1112",400000],["1113",400000],["1122",400000],["1386",250000],["4112",121500],["1387",100000],["2131",53235],["1381",50000],["3111",39000],["4111",32500],["2329",16500],["2139",15000],["1341",14000],["1385",10000],["2112",10000],["1361",7000],["2149",2000],["1382",25]],"economic_revenue_total_czk":19978466.14,"purpose_expenditure":[["2219",17502000],["2310",6200000],["3631",3500000],["6171",2398255.38],["6112",2306500],["3745",1559200],["3722",1000000],["3723",767446.76],["3725",610100],["3612",331250],["5512",319700],["3399",255000],["6310",237650],["3421",161000],["3639",160626],["6320",116000],["6399",78375],["3113",70000],["6409",45590],["3111",40000],["3349",40000],["3636",32000],["5212",30000],["3632",22438],["4359",20000],["3726",16771],["3721",15000],["4319",15000],["6114",14809],["3341",10000],["3741",8000],["4356",8000],["2341",7000],["3419",7000],["5213",6000],["3613",3000],["5299",2000]],"purpose_expenditure_total_czk":37915711.14},"actual":{"economic_expenditure":[["6121",9640027.83],["5329",2500000],["5171",2085880.78],["5169",1968414.47],["5011",1347674],["5023",1296236],["5031",565972],["5021",296932],["5032",256206],["5162",134271.24],["5139",132746.6],["5163",123850.4],["5154",123665.08],["5362",108222],["5151",97895.58],["5194",83828.36],["5156",79098.04],["5153",70229.48],["5222",70000],["5179",39445.07],["5042",37123],["5229",34700],["5175",31376],["5167",21535.6],["5223",20000],["5811",19438],["5168",13703],["5173",12934],["5172",10747.22],["5132",7822],["5038",6411],["5176",5596],["5137",4555],["5161",2930],["5136",770]],"economic_expenditure_total_czk":21250235.75,"economic_financing":[["8115",7090612.92],["8901",5903]],"economic_financing_total_czk":7096515.92,"economic_revenue":[["1211",4329806.3],["1121",2315787.73],["1111",1621705.71],["2132",1585174],["1511",1417822.17],["4222",502000],["2141",449488.69],["1345",441679],["2111",415331.24],["1113",306306.68],["2324",220725.8],["1112",150991.86],["4112",121500],["1386",84361.82],["2131",52015],["1122",34020],["1387",33070.41],["4111",14809],["1341",13517],["2329",13150],["3111",10900],["2112",7914],["2139",7380],["1361",3550],["1381",689.05],["1382",24.37]],"economic_revenue_total_czk":14153719.83,"purpose_expenditure":[["2219",9341805.18],["2310",4545998.92],["6112",1619968.54],["3745",1386853.14],["6171",1379062.86],["3723",762911.6],["3722",499081.25],["3725",375274.09],["3612",239962.08],["3631",197783],["5512",153980.55],["3421",140940.71],["3399",129206.2],["6320",115844],["6310",54582.4],["6409",34945.07],["6399",34020],["3113",33089],["3349",27776],["4359",20000],["3632",19641],["3639",19096],["3726",16770.6],["3111",16061],["4319",15000],["6114",14809],["3721",11054.56],["3636",9929],["3341",8790],["3741",8000],["4356",8000],["3419",7000],["3613",3000]],"purpose_expenditure_total_czk":21250235.75}},"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."}}}}