{"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:00284301","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00284301","name":"město Otrokovice","short_name":"Otrokovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":585599},"amounts":{"revenue_approved":664917020,"revenue_adjusted":749369970,"revenue_actual":732980641.34,"expense_approved":773595390,"expense_adjusted":886345350,"expense_actual":837638855.99,"tax_revenue":474209419.18,"nontax_revenue":100273246.68,"capital_revenue":1879345,"transfer_revenue":156618630.48,"current_expense":578244773.47,"capital_expense":259394082.52,"budget_balance":-104658214.65,"cash_current":17799464.16,"cash_previous":16485890.08},"ratios":{"revenue_execution":0.97812919,"expense_execution":0.94504795,"balance_to_revenue":-0.14278442,"cash_to_expense":0.02124957,"cash_yoy":0.07967869,"capital_expense_share":0.30967293,"transfer_revenue_share":0.21367362},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00284301/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00284301"},"seo":{"slug":"otrokovice","path":"/cz/municipalities/otrokovice/"},"population":{"value":17302,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":664917020,"expenditure_czk":773595390,"financing_czk":108678370,"balance_czk":-108678370},{"stage":"revised","revenue_czk":749369970,"expenditure_czk":886345350,"financing_czk":136975380,"balance_czk":-136975380},{"stage":"actual","revenue_czk":732980641.34,"expenditure_czk":837638855.99,"financing_czk":104658214.65,"balance_czk":-104658214.65}],"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",240005000],["5011",128140860],["5169",76488220],["5331",68941000],["5171",68896010],["5213",50626000],["5031",32321430],["5222",14150000],["5032",11907610],["5154",10016600],["6130",7500000],["6122",6937000],["5168",5852000],["5152",5282000],["5021",4141220],["5139",4117500],["5023",4057130],["5137",3020000],["5901",2896000],["5167",2380500],["5362",2161500],["5163",2012000],["5166",1971210],["5151",1908200],["5323",1763400],["5909",1650000],["6123",1500000],["5175",1015000],["5141",974000],["5161",951500],["5194",920000],["5903",900000],["5162",859000],["5156",667000],["5173",649000],["5136",572000],["5019",449000],["5492",449000],["5164",448000],["5038",400000],["5132",394000],["5172",305000],["5329",271900],["6371",260000],["5026",250000],["6111",236000],["5494",227500],["5179",211700],["6125",200000],["5192",190000],["5134",151000],["5811",150000],["5153",148000],["5039",119000],["5131",115000],["5042",93000],["5221",91000],["5176",88000],["5144",50000],["5029",40000],["5421",40000],["5195",15000],["5499",15000],["5138",10000],["5361",10000],["5157",9400],["5133",5000],["5365",3000],["5364",1000]],"economic_expenditure_total_czk":773595390,"economic_financing":[["8123",133787010],["8124",-37656000],["8115",12547360]],"economic_financing_total_czk":108678370,"economic_revenue":[["1211",169000000],["1121",84200000],["1511",81600000],["1111",68000000],["4216",45674000],["3111",36710000],["4112",29631800],["2132",23902960],["4116",22342120],["1113",13600000],["1345",12000000],["2212",8611600],["1361",8300000],["2122",7708000],["2111",6638250],["4213",6444290],["2142",6000000],["2324",5452000],["1112",4500000],["4222",4200000],["4119",3572100],["2322",2200000],["1386",2000000],["1333",1750000],["3122",1546450],["2131",1179400],["1343",1100000],["1387",1000000],["2119",800000],["2133",765000],["1381",700000],["2329",643680],["1341",630000],["4113",540000],["1353",450000],["4111",420000],["2139",325000],["4121",279370],["1337",200000],["2460",150000],["1334",100000],["2112",35000],["1383",12000],["2141",3000],["1382",1000]],"economic_revenue_total_czk":664917020,"purpose_expenditure":[["6171",174826330],["3113",79422620],["3612",77295000],["2219",49309780],["2295",33295000],["3745",27213330],["5311",26454500],["3412",24267000],["3639",22669470],["2212",20776150],["5512",17199000],["3429",16573000],["3722",16070150],["3392",15656000],["3111",15164000],["3421",12430210],["4350",12249000],["3419",10129000],["3725",9170990],["3611",8934000],["4369",8931000],["3631",8778740],["2115",8712000],["4329",8419000],["4359",7395000],["6112",6843730],["4357",6275000],["3727",5984900],["2223",5270000],["3613",3774500],["3314",3445900],["3744",2740000],["3632",2275100],["4356",1936000],["2143",1887000],["4351",1785000],["2292",1763400],["3726",1580230],["3349",1295000],["6310",1274000],["1014",1139000],["2229",1073590],["4379",1066400],["3341",965000],["2341",927470],["5213",900000],["3635",800000],["3721",680020],["3636",595000],["3399",542000],["4339",539000],["4399",515000],["5212",480000],["2141",448880],["3315",438000],["6114",424000],["5279",340000],["3716",250000],["3724",250000],["5521",240000],["3514",208000],["3326",200000],["2310",195000],["3316",150000],["4343",150000],["3313",100000],["2239",91000],["3792",76000],["2322",70000],["3319",56000],["2280",50000],["3729",50000],["3742",40000],["2221",25000],["2121",20000],["3741",20000],["3317",5000],["3329",5000],["6402",1000]],"purpose_expenditure_total_czk":773595390},"revised":{"economic_expenditure":[["6121",257438020],["5011",128897000],["5171",73783980],["5331",71170000],["5169",70823450],["5336",56339260],["5213",51104500],["5031",32667400],["6130",15050000],["5222",13134900],["5032",12061080],["5365",10893810],["6122",10627100],["5154",10069100],["5137",7594500],["5168",5186000],["5152",5019000],["5023",4492160],["5021",4196520],["5139",4082950],["5166",2886520],["5151",2239600],["5167",2175000],["5362",2165750],["5499",2105500],["5163",2046030],["5909",1908400],["5223",1847600],["5192",1817000],["5323",1763400],["6123",1500000],["5175",1329970],["5221",1316500],["6111",1302000],["5173",1231410],["6349",1053000],["5141",1037280],["5194",1006820],["5161",951500],["5532",873600],["5162",846300],["5364",713790],["5156",643100],["5132",623130],["5136",571000],["5038",502400],["5134",457000],["5164",417040],["5339",416000],["5019",401000],["5492",390400],["5329",271900],["5172",268350],["6371",260000],["5026",250000],["5494",228500],["5179",214700],["6125",200000],["5366",183630],["6331",170000],["5153",152500],["5811",150000],["5039",119000],["5131",113700],["5176",107400],["5042",93000],["5903",59400],["5901",53800],["5123",53000],["5144",50000],["6322",50000],["5421",40000],["5142",26300],["5029",20000],["5195",15000],["5138",10000],["5157",9400],["5133",5000],["5212",2000]],"economic_expenditure_total_czk":886345350,"economic_financing":[["8123",162084020],["8124",-37656000],["8115",12547360]],"economic_financing_total_czk":136975380,"economic_revenue":[["1211",169700000],["1121",84200000],["1511",81600000],["1111",68000000],["4216",52325000],["4122",49840070],["4116",34489010],["2119",31008000],["4112",29631800],["2132",23902960],["1113",13600000],["1345",12000000],["1122",10890810],["2212",8891600],["1361",8300000],["2122",7961000],["2111",7188250],["3111",6710000],["4213",6444290],["2324",5452000],["1112",4800000],["4222",4488370],["2142",4400000],["2322",3516000],["1386",3173180],["3112",1850000],["1333",1750000],["3122",1546450],["4119",1362600],["1387",1306000],["2131",1179400],["1343",1100000],["2321",932030],["2133",765000],["2329",743680],["1381",700000],["1341",630000],["4113",540000],["4111",480320],["1353",450000],["2139",325000],["4121",279370],["4171",202150],["1337",200000],["2223",183630],["2460",150000],["1334",100000],["2112",46000],["2229",20000],["1383",12000],["2141",3000],["1382",1000]],"economic_revenue_total_czk":749369970,"purpose_expenditure":[["6171",172489360],["3612",98179590],["3113",95145850],["2212",45767150],["4350",37780270],["2295",33380000],["3639",28733770],["5311",27105500],["2219",26547690],["3412",25039500],["3111",22571210],["3745",20542630],["3429",18117310],["3722",17170150],["4359",15269990],["3392",15261400],["3611",14141300],["3421",13376400],["5512",12464230],["4357",11940930],["6399",10890810],["3419",10050200],["3725",9534990],["4351",9471730],["3631",9198740],["4369",9112310],["2115",8723400],["4329",8721200],["6112",7147290],["3613",6361920],["2223",5678400],["3314",3849050],["4356",3361420],["3744",2880320],["2143",2175000],["3632",1989000],["2229",1823590],["2292",1763400],["3726",1580230],["3727",1324900],["6310",1316280],["3349",1245000],["4379",1153100],["1014",1139000],["4339",1138790],["2341",827470],["3341",819000],["3635",800000],["4378",716500],["3721",680020],["3315",632600],["4399",570900],["4354",562500],["3636",545000],["2310",512400],["4344",451700],["6114",446500],["3724",430000],["3326",410000],["2141",405880],["3399",300000],["4375",291100],["3716",250000],["5521",240000],["4376",236500],["5212",236000],["4312",231200],["3319",228400],["3514",208000],["6402",205630],["4225",175000],["5511",170000],["4371",162400],["3312",160000],["4374",157900],["1036",144250],["2221",144000],["5279",140000],["3316",133000],["3543",105700],["3313",100000],["2239",91000],["3792",76000],["2322",70000],["3122",70000],["2121",65000],["3525",60000],["5213",59400],["2280",50000],["4377",45300],["3742",40000],["4349",40000],["3132",30000],["3522",30000],["3329",25000],["3231",20000],["3299",20000],["3729",20000],["3741",20000],["4343",15000],["4372",8800],["3317",6000]],"purpose_expenditure_total_czk":886345350},"actual":{"economic_expenditure":[["6121",234795361.07],["5011",120374490],["5171",74566915.27],["5331",71168717],["5169",64520160.1],["5336",56339273.59],["5213",50836102],["5031",30313544],["6130",14511170.5],["5222",13022769],["5032",11202677],["5365",10891110],["5154",9265009.84],["5137",6880165.54],["6122",6860159.77],["5362",6371576],["5168",4824809.19],["5023",4453808],["5152",4054714.47],["5021",3607919],["5139",3220659.44],["5141",3087279.9],["5166",2238046.61],["5163",2075500.01],["5909",2000800.17],["5151",1881582.79],["5223",1847600],["5499",1844715.64],["5323",1759700],["5167",1623497.48],["5192",1541846],["6123",1464199.22],["5221",1305545],["6111",1265738.65],["5173",1034425.63],["5175",1034322.8],["5161",933355.27],["5532",873592.64],["5194",868568.95],["5364",713542.08],["5162",700989.89],["5136",532468.55],["5156",506785.7],["5038",502364],["5132",457773.11],["5339",416000],["5134",385052.16],["5492",357000],["5164",317617.5],["5179",201216.89],["6371",200000],["5019",196785],["5172",184903.3],["5366",183636],["6331",170000],["5494",164415.78],["5329",100674.54],["5153",97175.95],["5131",91007.67],["5176",87772],["6349",77453.31],["5039",67789.44],["5123",51873],["5182",-51736],["6322",50000],["5142",26302.91],["5421",26000],["5144",23810],["5363",18214],["5042",10700],["5133",3989],["5157",3852.67],["5212",2000]],"economic_expenditure_total_czk":837638855.99,"economic_financing":[["8123",146754246.55],["8124",-37656000],["8901",-3126457.82],["8115",-1313574.08]],"economic_financing_total_czk":104658214.65,"economic_revenue":[["1211",171002970.55],["1121",91497415.25],["1511",82523935.85],["1111",71438660.08],["4122",49840072],["4216",43959858.13],["4112",29631800],["2119",28006128],["2132",27029728.53],["4116",26625981.4],["1113",12099052.47],["1345",11668840.07],["1122",10890810],["1361",8645890],["2324",8302594.22],["2122",7959717],["2212",7745998.6],["2111",6991823.15],["1112",5965079.46],["2142",4400000],["2322",3715891.7],["4213",3713803.66],["1386",3305264.73],["2328",2095577.25],["3112",1850000],["1333",1759385.69],["1387",1306576.11],["4222",1288372.09],["2131",1156752.55],["2321",974633],["1343",792047],["2133",764720],["2329",642523.46],["4113",630000],["1341",544698],["4111",480319.8],["1353",407400],["4121",231575.4],["4171",216787],["1337",189996.31],["2223",183636],["1334",129595],["2139",114076.16],["2112",83570],["2229",76991.34],["3111",29345],["1381",26974.29],["2460",23061.73],["1359",9000],["1383",5372.56],["2141",5323.99],["2310",500],["1382",455.76],["4131",61]],"economic_revenue_total_czk":732980641.34,"purpose_expenditure":[["6171",161469518.48],["3612",95847032.61],["3113",93868924.56],["2212",39691336.5],["4350",36451891.56],["2295",33378575],["3639",25880297.45],["3412",24971245.16],["5311",24305109.51],["3111",24175683.67],["2219",23197292.72],["3745",20221030.08],["3429",17522309.57],["3722",17158818.12],["3392",14909327],["4359",14856530.02],["3421",12353197.47],["4357",11940930],["3611",11197624.67],["6399",10909024],["3419",10013774.38],["4351",9471730],["3725",9302752.77],["3631",9278974.29],["2115",8723395.78],["4369",7817293.03],["4329",7792396.6],["5512",7505150.37],["6112",6904367.51],["3613",6098707.43],["3314",3593158.68],["4356",3325379],["2223",3310926.18],["6310",3039999.08],["2143",2174350],["3744",2155302.91],["3632",1764859.51],["2292",1759700],["2229",1637004.27],["3726",1560996.73],["3349",1119800],["4339",925508.71],["4379",907272.75],["2341",817937.8],["4378",716500],["3635",710270],["1014",679915.5],["3721",674657.9],["3315",632600],["3341",604861],["4354",562500],["4399",560332],["6114",541596.31],["3636",533255],["2310",454075],["4344",451700],["3724",419348.9],["2141",403944.54],["3326",373824.12],["4375",291100],["4376",236500],["4312",231200],["3716",222848.12],["3319",221273],["6402",205387.6],["3514",192365],["3727",178127.85],["4225",175000],["5511",170000],["4371",162400],["3312",160000],["4374",157900],["3399",157035.75],["5521",156138.3],["1036",144253],["2221",139281.89],["3543",105700],["3313",100000],["2239",82045],["3316",79182.01],["3122",70000],["2121",66700.04],["3525",60000],["4377",45300],["4349",40000],["3132",30000],["3522",30000],["3231",20000],["3299",20000],["3329",20000],["3741",20000],["4372",8800],["3317",5934],["5212",5307.06],["6409",3261.17]],"purpose_expenditure_total_czk":837638855.99}},"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."}}}}