{"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:00234745","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00234745","name":"Obec Otvovice","short_name":"Otvovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":532681},"amounts":{"revenue_approved":17453300,"revenue_adjusted":20457379.53,"revenue_actual":20095437.85,"expense_approved":19933300,"expense_adjusted":21830576.63,"expense_actual":15767605.55,"tax_revenue":17465127.47,"nontax_revenue":1512757.85,"capital_revenue":8700,"transfer_revenue":1108852.53,"current_expense":15168502.83,"capital_expense":599102.72,"budget_balance":4327832.3,"cash_current":9998391.88,"cash_previous":5670559.58},"ratios":{"revenue_execution":0.98230752,"expense_execution":0.7222716,"balance_to_revenue":0.21536392,"cash_to_expense":0.63410972,"cash_yoy":0.7632108,"capital_expense_share":0.0379958,"transfer_revenue_share":0.05517932},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00234745/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00234745"},"seo":{"slug":"otvovice","path":"/cz/municipalities/otvovice/"},"population":{"value":797,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17453300,"expenditure_czk":19933300,"financing_czk":2480000,"balance_czk":-2480000},{"stage":"revised","revenue_czk":20457379.53,"expenditure_czk":21830576.63,"financing_czk":1373197.1,"balance_czk":-1373197.1},{"stage":"actual","revenue_czk":20095437.85,"expenditure_czk":15767605.55,"financing_czk":-4327832.3,"balance_czk":4327832.3}],"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":[["5169",3235000],["6130",2500000],["5011",2420000],["5171",2000000],["6121",2000000],["5023",1700000],["5331",950000],["5031",850000],["5154",735000],["5139",432000],["5032",410000],["5153",340000],["5323",250000],["6122",250000],["5321",248000],["5021",243000],["5499",241000],["6119",200000],["5137",190000],["5151",125000],["5163",100000],["5156",95000],["5162",69000],["5222",55000],["5168",40000],["5175",26000],["5166",25000],["5167",25000],["5194",25000],["5492",25000],["5329",17000],["5134",15000],["5038",13000],["5221",11500],["5179",11000],["5161",10300],["5172",10000],["5903",10000],["5164",8000],["5132",7000],["5136",7000],["5173",5000],["5133",4500]],"economic_expenditure_total_czk":19933300,"economic_financing":[["8115",2480000]],"economic_financing_total_czk":2480000,"economic_revenue":[["1211",7000000],["1121",3800000],["1111",2500000],["1511",900000],["2132",754000],["1113",600000],["1345",600000],["2324",330000],["2111",303000],["1112",200000],["4112",192300],["1386",100000],["1381",70000],["1387",50000],["1361",30000],["1341",18000],["2131",4000],["2141",1500],["1343",500]],"economic_revenue_total_czk":17453300,"purpose_expenditure":[["3745",2848500],["3639",2620000],["6171",2525500],["6112",2127000],["2219",1608000],["4357",1240000],["3723",900000],["3113",735000],["3722",700000],["3412",660000],["3111",640000],["2212",505000],["3631",415000],["3636",400000],["2292",250000],["3635",200000],["3726",200000],["4351",200000],["3632",190000],["3399",170000],["2221",150000],["3326",100000],["3349",85000],["6320",85000],["3419",70000],["2321",60000],["3314",58300],["3341",51000],["5512",40000],["3519",35000],["1014",17000],["6310",15000],["3322",10000],["5213",10000],["3900",5000],["4379",5000],["3319",3000]],"purpose_expenditure_total_czk":19933300},"revised":{"economic_expenditure":[["5169",3781871.63],["5171",3008539],["5011",2366900],["6130",1832865.47],["5023",1700000],["6121",1510605.1],["5331",950000],["5031",855200],["5154",767800],["6122",699000],["5336",603136],["5139",452793.53],["5499",411400],["5032",410000],["5153",369600],["5021",280908],["5321",248000],["5323",245000],["5137",209519.9],["6119",200000],["5151",155800],["5156",105000],["5163",100000],["5222",76000],["5365",70980],["5162",69570],["5194",40200],["5168",40000],["5175",29792],["5166",25000],["5167",25000],["5492",25000],["5811",21661],["5221",21500],["5329",17000],["5134",15000],["5038",13000],["5179",11000],["5161",10435],["5172",10000],["5903",10000],["5164",8000],["5132",7000],["5136",7000],["5173",5000],["5133",4500],["5362",4000]],"economic_expenditure_total_czk":21830576.63,"economic_financing":[["8115",1373197.1]],"economic_financing_total_czk":1373197.1,"economic_revenue":[["1211",7500000],["1121",4020000],["1111",2750000],["1511",1535000],["2132",762700],["4116",603136],["1113",600000],["1345",600000],["2324",530947],["2111",328200],["4222",300000],["1112",262000],["4112",186200],["1386",160000],["1122",70980],["1381",70000],["1387",70000],["1361",30000],["4111",19516.53],["1341",18000],["1334",16000],["2119",10000],["3111",8700],["2131",4000],["2141",1500],["1343",500]],"economic_revenue_total_czk":20457379.53,"purpose_expenditure":[["6171",3050416.53],["3745",2915900],["6112",2163900],["3639",2024565.47],["3113",1689150.4],["4357",1379500],["2219",1220337],["3111",1010685.6],["3412",1003802],["3723",907100],["3722",700000],["2212",596800],["3631",424300],["3636",359200],["3632",246761],["2292",245000],["3726",205600],["4351",205000],["3635",200000],["3399",191000],["3744",180000],["3326",100000],["3349",99800],["6320",85000],["3613",83000],["3419",73200],["6399",70980],["3314",68200],["2321",60000],["3341",51000],["5512",40000],["3519",35570],["6114",28201.53],["2221",20607.1],["3900",20000],["1014",17000],["6310",15000],["3322",10000],["3429",10000],["5213",10000],["4379",6000],["2223",5000],["3319",3000]],"purpose_expenditure_total_czk":21830576.63},"actual":{"economic_expenditure":[["5169",3279422.08],["5011",2292189.73],["5171",2175374.51],["5023",1606458],["5331",950000],["5031",852971],["5154",680790.62],["5336",603136],["6122",569094.72],["5499",410990.27],["5032",374170],["5153",357286.5],["5139",325387.35],["5021",262314],["5321",142967.97],["5151",124004],["5156",94238],["5163",92097.8],["5137",79105.69],["5222",75999],["5323",74533],["5365",70980],["5162",59289.68],["5194",40144],["5168",39245.14],["6121",30008],["5221",21280],["5175",16254],["5329",15680],["5179",10855.56],["5038",10286],["5164",7200],["5166",6500],["5161",4886],["5362",4000],["5134",3927.13],["5167",2850],["5136",1110],["5133",339],["5132",240],["5811",0.8]],"economic_expenditure_total_czk":15767605.55,"economic_financing":[["8115",-4327832.3]],"economic_financing_total_czk":-4327832.3,"economic_revenue":[["1211",7494737.48],["1121",4016650.13],["1111",2744774.32],["1511",1534449.12],["2132",655775],["4116",603136],["1345",557140],["1113",530571.78],["2324",530419.48],["2111",312087],["4222",300000],["1112",261746.68],["4112",186200],["1386",146320.78],["1122",70980],["1387",57349.52],["4111",19516.53],["1361",17030],["1341",16550],["1334",15687.6],["2119",10000],["3111",8700],["2131",3753.65],["1381",1140.06],["2141",722.72]],"economic_revenue_total_czk":20095437.85,"purpose_expenditure":[["6171",2739469.31],["3745",2452482.87],["6112",2063678.67],["3113",1679578.2],["4357",1048018.84],["3111",993895.45],["3723",907044.49],["3412",890858.8],["3722",689289.45],["2212",387997.96],["2219",317448],["3631",242938.4],["3726",205520],["4351",123447.97],["3632",101018.17],["3744",95500],["3399",94646],["3349",93721.81],["3613",82481.77],["6320",81381],["2292",74533],["6399",70980],["3639",69902],["3419",63143],["3314",49025],["6114",28201.53],["5512",23520],["2321",21044.32],["3900",20000],["3519",13464.2],["6310",10716.8],["3429",10000],["3322",6288.54],["4379",6000],["2223",5000],["3319",3000],["3326",2100],["3341",270]],"purpose_expenditure_total_czk":15767605.55}},"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."}}}}