{"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:00262064","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262064","name":"Obec Otvice","short_name":"Otvice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Chomutov","municipality_code":563277},"amounts":{"revenue_approved":21575000,"revenue_adjusted":22215000,"revenue_actual":25543771.64,"expense_approved":27935000,"expense_adjusted":31185000,"expense_actual":24916868.49,"tax_revenue":22527071.15,"nontax_revenue":1353857.49,"capital_revenue":73693,"transfer_revenue":1589150,"current_expense":14373719.16,"capital_expense":10543149.33,"budget_balance":626903.15,"cash_current":25029825.15,"cash_previous":24904413.36},"ratios":{"revenue_execution":1.14984342,"expense_execution":0.79900172,"balance_to_revenue":0.02454231,"cash_to_expense":1.00453334,"cash_yoy":0.00503573,"capital_expense_share":0.423133,"transfer_revenue_share":0.06221282},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262064/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262064"},"seo":{"slug":"otvice","path":"/cz/municipalities/otvice/"},"population":{"value":717,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":21575000,"expenditure_czk":27935000,"financing_czk":6360000,"balance_czk":-6360000},{"stage":"revised","revenue_czk":22215000,"expenditure_czk":31185000,"financing_czk":8970000,"balance_czk":-8970000},{"stage":"actual","revenue_czk":25543771.64,"expenditure_czk":24916868.49,"financing_czk":-626903.15,"balance_czk":626903.15}],"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",10700000],["5011",3850000],["5171",2145000],["6123",1718000],["5169",1600000],["5023",1130000],["5031",1123000],["5154",949000],["5139",717000],["5153",685000],["5032",449000],["5499",440000],["5137",355000],["5163",296000],["5321",230000],["5329",200000],["5362",200000],["6122",152000],["5156",150000],["5194",130000],["5222",125000],["5229",85000],["5151",78000],["5021",68000],["5162",48000],["5166",40000],["5494",35000],["5903",35000],["5132",30000],["5192",30000],["5038",28000],["5175",25000],["5167",22000],["5173",16000],["5364",15000],["5492",10000],["5161",7000],["5136",5000],["5176",5000],["5221",5000],["5133",2000],["5164",2000]],"economic_expenditure_total_czk":27935000,"economic_financing":[["8115",6360000]],"economic_financing_total_czk":6360000,"economic_revenue":[["1211",6000000],["1511",6000000],["1121",3000000],["1111",2000000],["1387",1500000],["4222",889000],["1113",400000],["1345",400000],["2111",372000],["2132",220000],["4112",167000],["1112",160000],["1122",150000],["1386",100000],["2131",80000],["1343",40000],["1361",40000],["2119",20000],["2139",20000],["3111",14000],["2324",2000],["2141",1000]],"economic_revenue_total_czk":21575000,"purpose_expenditure":[["3111",7743000],["6171",4821000],["3639",3636000],["2219",1750000],["3725",1625000],["3631",1520000],["6112",1450000],["3412",830000],["3399",610000],["3722",600000],["3613",588000],["3745",555000],["2212",500000],["5512",330000],["3612",324000],["3392",271000],["3421",255000],["3419",225000],["6399",200000],["5213",35000],["2223",30000],["6310",16000],["6402",15000],["4359",5000],["3632",1000]],"purpose_expenditure_total_czk":27935000},"revised":{"economic_expenditure":[["6121",11185000],["5011",4835000],["5171",2509000],["5169",1883000],["6123",1773000],["5031",1463000],["5023",1250000],["5154",976000],["5139",821000],["5153",649000],["5032",599000],["5499",460000],["5321",340000],["5163",321000],["5137",305000],["6122",282000],["5362",210000],["5222",200000],["5156",150000],["5194",130000],["5021",103000],["5151",94000],["5229",90000],["5329",90000],["6130",66000],["5162",48000],["5172",42000],["5166",40000],["5494",35000],["5903",35000],["5132",30000],["5192",30000],["5038",28000],["5175",27000],["5167",24000],["5364",19000],["5492",10000],["5173",6000],["5136",5000],["5161",5000],["5176",5000],["5221",5000],["5122",3000],["5133",2000],["5164",2000]],"economic_expenditure_total_czk":31185000,"economic_financing":[["8115",8970000]],"economic_financing_total_czk":8970000,"economic_revenue":[["1211",6000000],["1511",6000000],["1121",3000000],["1111",2000000],["1387",1500000],["4222",889000],["1113",400000],["1345",400000],["2141",400000],["2111",372000],["2132",260000],["4112",169000],["1112",160000],["1122",150000],["1386",100000],["2322",90000],["2131",80000],["3111",62000],["1343",40000],["1361",38000],["4111",33000],["2321",30000],["2119",20000],["2139",20000],["2324",2000]],"economic_revenue_total_czk":22215000,"purpose_expenditure":[["3111",8073000],["3639",5142000],["6171",4818000],["2219",1903000],["3725",1644000],["6112",1640000],["3631",1620000],["3412",1370000],["3722",900000],["3399",610000],["3613",588000],["3745",555000],["2212",500000],["5512",330000],["3612",324000],["3419",300000],["3392",271000],["3421",255000],["6399",200000],["5213",35000],["2223",30000],["6114",30000],["6310",22000],["6402",19000],["4359",5000],["3632",1000]],"purpose_expenditure_total_czk":31185000},"actual":{"economic_expenditure":[["6121",8444539.95],["5011",4518389],["6123",1751448.38],["5169",1468583.8],["5171",1314699.66],["5031",1305042],["5023",1222321],["5154",731781.85],["5139",598297.99],["5032",529476],["5499",450280],["5153",405579.25],["5321",340000],["6122",279161],["5163",235387.7],["5362",213798.48],["5222",200000],["5137",137056.99],["5194",125325.7],["5156",93154],["5229",89606.18],["5151",71887],["6130",68000],["5021",52414],["5162",43070.32],["5172",41745],["5329",37928],["5132",31945],["5494",23819],["5038",23347],["5167",19979],["5175",18682],["5364",18487.4],["5136",3253.69],["5192",2828],["5161",2689],["5122",2196.15],["5164",371],["5133",298]],"economic_expenditure_total_czk":24916868.49,"economic_financing":[["8901",-579925],["8115",-46978.15]],"economic_financing_total_czk":-626903.15,"economic_revenue":[["1511",6879635.37],["1211",6144684.66],["1121",3290864.59],["1111",2501431.77],["1387",2094437.08],["4222",887650],["4122",500000],["2111",454093.7],["1113",434896.33],["1345",392530],["2141",365052.4],["2132",258995],["1385",233493.12],["1112",214490.3],["4112",169000],["1122",149730],["1386",119893.66],["2322",105104],["2131",75249],["3111",73693],["2119",45523.39],["1343",40264],["4111",32500],["2321",30000],["1361",23650],["2310",15000],["1334",6120.93],["2139",4840],["1381",949.34]],"economic_revenue_total_czk":25543771.64,"purpose_expenditure":[["3111",7864149.45],["3639",4570291],["6171",4143544.52],["6112",1591928],["3725",1470838.98],["3412",1132828.38],["3722",851172.39],["3631",707622.64],["2219",571558.04],["3399",491261.52],["3419",295400],["3745",274014.46],["6399",209356.48],["3613",189522.6],["3392",182396.29],["2212",175340.37],["3421",48878.95],["3612",37783.82],["5512",30000],["6114",29788],["6310",18896.2],["6402",18487.4],["2223",10890],["3632",919]],"purpose_expenditure_total_czk":24916868.49}},"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."}}}}