{"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:00295043","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00295043","name":"Obec Otín","short_name":"Otín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":596370},"amounts":{"revenue_approved":8541600,"revenue_adjusted":9513222.85,"revenue_actual":9311378.68,"expense_approved":8541600,"expense_adjusted":9513222.85,"expense_actual":9361215.68,"tax_revenue":7722548.62,"nontax_revenue":1219680.06,"capital_revenue":0,"transfer_revenue":369150,"current_expense":5297131.65,"capital_expense":4064084.03,"budget_balance":-49837,"cash_current":9305809.08,"cash_previous":9004762.08},"ratios":{"revenue_execution":0.97878278,"expense_execution":0.98402149,"balance_to_revenue":-0.00535227,"cash_to_expense":0.99408126,"cash_yoy":0.03343198,"capital_expense_share":0.43414063,"transfer_revenue_share":0.03964504},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00295043/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00295043"},"seo":{"slug":"otin","path":"/cz/municipalities/otin/"},"population":{"value":333,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8541600,"expenditure_czk":8541600,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":9513222.85,"expenditure_czk":9513222.85,"financing_czk":0,"balance_czk":0},{"stage":"actual","revenue_czk":9311378.68,"expenditure_czk":9361215.68,"financing_czk":49837,"balance_czk":-49837}],"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",3071600],["5169",1332000],["5365",1211000],["5023",1000000],["5139",285000],["5154",260000],["5171",257000],["5031",208000],["5011",150000],["5032",120000],["5156",110000],["5362",61000],["5137",60000],["6119",60000],["5021",50000],["5155",50000],["5162",40000],["5163",40000],["5321",39500],["5173",33500],["5175",31500],["5168",20000],["5222",20000],["5329",10000],["5019",5000],["5167",5000],["5179",5000],["5138",4000],["5038",1000],["5363",1000],["5161",500]],"economic_expenditure_total_czk":8541600,"economic_revenue":[["1211",2800000],["1121",1300000],["1122",1300000],["1111",1050000],["2111",800000],["1511",420000],["1113",240000],["2141",180000],["1345",160000],["4112",79600],["1112",65000],["4111",30000],["1386",28000],["2139",20000],["1381",15000],["1387",15000],["2119",15000],["2131",10000],["1361",5000],["2132",4000],["1334",3000],["2321",2000]],"economic_revenue_total_czk":8541600,"purpose_expenditure":[["6171",2783100],["6112",1300000],["6399",1250000],["2310",1200000],["2321",500000],["3722",410000],["2212",260000],["3639",220000],["3745",120000],["3412",100000],["5512",80000],["3399",65000],["3631",60000],["3635",60000],["4351",33500],["6114",30000],["6320",25000],["2222",20000],["3721",15000],["3632",5000],["2141",4000],["6409",1000]],"purpose_expenditure_total_czk":8541600,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",3795431.95],["5023",1042424],["5171",983080.07],["5169",960386.25],["5365",828820],["5154",343401.87],["5031",215223],["6119",170000],["5139",154590.36],["5011",141800],["5032",112420],["5156",112417.35],["6130",106550],["5137",100000],["5362",67613],["5155",55000],["5321",43698],["5021",42923],["5162",40000],["5223",40000],["5163",39792],["5173",34686],["5339",24000],["5175",16148],["5168",10000],["5179",6000],["5329",5328],["5019",5000],["5167",5000],["5363",5000],["5136",4990],["5038",1000],["5161",500]],"economic_expenditure_total_czk":9513222.85,"economic_revenue":[["1211",3027928.88],["1121",1621431.45],["1111",1342546.9],["2111",970878.89],["1122",806820],["1511",560238.55],["4222",253050],["1113",214295.07],["2141",206777.17],["1345",160200],["1112",105684.62],["4112",79600],["1386",59073.59],["4111",32500],["2139",30950],["1387",23152.33],["2131",9074],["4116",4000],["2321",2000],["1361",1750],["1334",802.2],["1381",469.2]],"economic_revenue_total_czk":9513222.85,"purpose_expenditure":[["2310",3506275.64],["6171",2187492.49],["6112",1353423],["6399",868433],["3722",460000],["3639",387234.07],["3635",170000],["3745",114964.35],["3631",61816.99],["2212",60175.24],["5512",56149],["3330",40000],["4351",33500],["6114",28839.87],["2341",28000],["2321",26670.94],["3723",25410],["3399",24194],["3111",24000],["6320",19838],["3721",17100],["2222",14508.26],["3632",5198]],"purpose_expenditure_total_czk":9513222.85,"economic_financing":[],"economic_financing_total_czk":0},"actual":{"economic_expenditure":[["6121",3788134.03],["5023",1042424],["5171",972580.07],["5169",878169.45],["5365",827806],["5154",342931.87],["5031",215223],["6119",169400],["5139",147917.18],["5011",141800],["5156",111691.35],["6130",106550],["5032",106230],["5137",92661.82],["5362",67613],["5155",52812.19],["5321",42998],["5021",42923],["5223",40000],["5163",35613.2],["5162",33347.52],["5173",32406],["5339",24000],["5175",16148],["5179",5499],["5329",5328],["5363",5000],["5136",4990],["5019",3495],["5167",2640],["5168",2420],["5038",300],["5161",164]],"economic_expenditure_total_czk":9361215.68,"economic_financing":[["8901",350884],["8115",-301047]],"economic_financing_total_czk":49837,"economic_revenue":[["1211",3027928.88],["1121",1621431.45],["1111",1140702.73],["2111",970878.89],["1122",806820],["1511",560238.55],["4222",253050],["1113",214295.07],["2141",206777.17],["1345",160200],["1112",105684.62],["4112",79600],["1386",59073.59],["4111",32500],["2139",30950],["1387",23152.33],["2131",9074],["4116",4000],["2321",2000],["1361",1750],["1334",802.2],["1381",469.2]],"economic_revenue_total_czk":9311378.68,"purpose_expenditure":[["2310",3500069.72],["6171",2072912.99],["6112",1345839],["6399",868433],["3722",448643.92],["3639",387234.07],["3635",169400],["3745",108291.17],["3631",61346.99],["2212",60175.24],["5512",53918],["3330",40000],["4351",33300],["6114",28839.87],["2321",26670.94],["2341",25894],["3723",25410],["3399",24194],["3111",24000],["6320",19838],["3721",17098.51],["2222",14508.26],["3632",5198]],"purpose_expenditure_total_czk":9361215.68}},"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."}}}}