{"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:00254860","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00254860","name":"Obec Otročín","short_name":"Otročín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":555444},"amounts":{"revenue_approved":12746000,"revenue_adjusted":18345616,"revenue_actual":18709115.1,"expense_approved":20441000,"expense_adjusted":32054335,"expense_actual":30403888.07,"tax_revenue":14237305.27,"nontax_revenue":3552376.9,"capital_revenue":157300,"transfer_revenue":762132.93,"current_expense":14023057.92,"capital_expense":16380830.15,"budget_balance":-11694772.97,"cash_current":5021862.67,"cash_previous":16633009.05},"ratios":{"revenue_execution":1.01981395,"expense_execution":0.94851096,"balance_to_revenue":-0.62508424,"cash_to_expense":0.16517173,"cash_yoy":-0.69807852,"capital_expense_share":0.53877419,"transfer_revenue_share":0.04073592},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00254860/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00254860"},"seo":{"slug":"otrocin","path":"/cz/municipalities/otrocin/"},"population":{"value":437,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12746000,"expenditure_czk":20441000,"financing_czk":7695000,"balance_czk":-7695000},{"stage":"revised","revenue_czk":18345616,"expenditure_czk":32054335,"financing_czk":13708719,"balance_czk":-13708719},{"stage":"actual","revenue_czk":18709115.1,"expenditure_czk":30403888.07,"financing_czk":11694772.97,"balance_czk":-11694772.97}],"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",9000000],["5169",4477000],["5171",2026000],["5011",1071000],["5023",800000],["5154",480000],["5031",430000],["5032",260000],["5159",260000],["5499",260000],["5139",191000],["5021",157000],["5166",100000],["5901",100000],["5163",98000],["5173",80000],["5137",77000],["5162",70000],["5492",67000],["5175",65000],["5156",60000],["5903",50000],["6119",50000],["5222",41000],["5221",35000],["5229",20000],["5329",20000],["5151",18000],["5339",13000],["5038",10000],["5172",10000],["5223",10000],["5136",8000],["5161",7000],["5167",6000],["5311",6000],["5132",4000],["5041",2000],["5164",2000]],"economic_expenditure_total_czk":20441000,"economic_financing":[["8115",7695000]],"economic_financing_total_czk":7695000,"economic_revenue":[["1211",4800000],["1121",2300000],["2111",1710000],["1111",1500000],["1511",1000000],["1113",400000],["1345",310000],["2131",180000],["2324",150000],["1112",100000],["4112",100000],["2460",96000],["1381",50000],["1361",20000],["2132",15000],["1341",8000],["3111",5000],["2141",1000],["2329",1000]],"economic_revenue_total_czk":12746000,"purpose_expenditure":[["3639",8163000],["3745",2330000],["6171",2305000],["1031",1730000],["2212",1600000],["3722",1500000],["6112",1090000],["3631",400000],["3399",347000],["5512",185000],["3412",150000],["1036",120000],["2321",90000],["6320",90000],["3314",78000],["3635",50000],["3721",50000],["5213",50000],["3419",35000],["6114",31000],["3322",20000],["3632",11000],["3330",10000],["5511",6000]],"purpose_expenditure_total_czk":20441000},"revised":{"economic_expenditure":[["6121",16114275],["5169",5868712.8],["5171",2776000],["5011",1699685.2],["5365",967260],["5023",850000],["5154",630000],["5031",545000],["5362",306000],["5032",280000],["5159",260000],["5499",260000],["5139",191000],["5021",170000],["5137",103000],["5166",100000],["5901",100000],["6130",100000],["5163",98000],["5173",81082],["5162",70000],["5492",67000],["5175",66320],["5156",60000],["5903",50000],["6119",50000],["5221",35000],["5229",20000],["5329",20000],["5151",18000],["5172",15000],["5339",13000],["5161",12000],["5038",10000],["5167",10000],["5223",10000],["5136",8000],["5222",6000],["5311",6000],["5132",4000],["5041",2000],["5164",2000]],"economic_expenditure_total_czk":32054335,"economic_financing":[["8115",13708719]],"economic_financing_total_czk":13708719,"economic_revenue":[["1211",5500000],["1121",3050000],["2111",2444000],["1111",2200000],["1511",1400000],["1122",967260],["4116",583275],["1113",450000],["1345",310000],["1112",250000],["2324",182000],["2131",180000],["3111",158000],["4112",140000],["1386",120000],["2460",112000],["1361",100000],["1387",70000],["1381",50000],["4111",32500],["2132",15000],["2322",13000],["2142",8281],["1341",8000],["2329",1300],["2141",1000]],"economic_revenue_total_czk":18345616,"purpose_expenditure":[["3639",16449575],["3745",3315000],["6171",2439000],["2212",2300000],["1031",1730000],["3722",1450000],["6399",1273260],["6112",1160000],["3399",451000],["3631",411000],["5512",275000],["3412",190000],["1036",120000],["2321",90000],["6320",90000],["3314",81000],["3635",50000],["3721",50000],["5213",50000],["6114",32500],["3322",20000],["3632",11000],["3330",10000],["5511",6000]],"purpose_expenditure_total_czk":32054335},"actual":{"economic_expenditure":[["6121",16298330.15],["5169",5380791.43],["5171",2241824.77],["5011",1574815],["5365",967260],["5023",826051],["5031",540610],["5154",445757.38],["5362",307586],["5139",242185.6],["5032",212727],["5499",193837.38],["5159",191402.17],["5021",177354],["5137",131953.6],["5163",91306.4],["6130",82500],["5173",75128],["5175",60565],["5156",49179],["5162",49036.09],["5166",45738],["5492",37000],["5221",35000],["5329",18720],["5151",18075.56],["5136",16018.6],["5161",14359],["5172",13009.92],["5229",13000],["5339",12520],["5167",12020],["5038",9406],["5311",6000],["5222",3703.02],["5132",3558],["5041",2000],["5164",2000],["5194",1560]],"economic_expenditure_total_czk":30403888.07,"economic_financing":[["8115",7671932.73],["8117",4000000],["8901",22840.24]],"economic_financing_total_czk":11694772.97,"economic_revenue":[["1211",5644653.8],["2111",3056531.82],["1121",3019856.86],["1111",2049457.73],["1511",1392899.36],["1122",967260],["4116",503911],["1113",399361.18],["1345",307877.61],["1112",196883.34],["2324",180851.43],["2131",172320.21],["3111",157300],["4112",135900],["1386",110017.24],["2460",108851.44],["1361",98050],["4122",91029.13],["1387",43123.8],["4111",31292.8],["2322",12753],["2132",11718],["2142",8281],["1341",6951],["2329",1070],["1381",892.94],["1382",20.41]],"economic_revenue_total_czk":18709115.1,"purpose_expenditure":[["3639",16447958.13],["3745",3019545.07],["6171",2156003.55],["2212",2028020.14],["1031",1617248.13],["3722",1448907.13],["6399",1272846],["6112",1090691],["3399",450961.22],["5512",187762.64],["3631",182990.87],["3412",173821.76],["1036",120000],["6320",84558],["3314",75943.6],["6114",31292.8],["3721",9338.03],["5511",6000]],"purpose_expenditure_total_czk":30403888.07}},"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."}}}}