{"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:00300543","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00300543","name":"Obec Otice","short_name":"Otice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Opava","municipality_code":509612},"amounts":{"revenue_approved":26901000,"revenue_adjusted":38973678,"revenue_actual":39696694.37,"expense_approved":60101000,"expense_adjusted":72173678,"expense_actual":41041850.91,"tax_revenue":33152576.26,"nontax_revenue":5183812.14,"capital_revenue":0,"transfer_revenue":1360305.97,"current_expense":20763200.61,"capital_expense":20278650.3,"budget_balance":-1345156.54,"cash_current":42278648.71,"cash_previous":46316113.25},"ratios":{"revenue_execution":1.0185514,"expense_execution":0.568654,"balance_to_revenue":-0.03388586,"cash_to_expense":1.03013504,"cash_yoy":-0.08717192,"capital_expense_share":0.49409688,"transfer_revenue_share":0.03426749},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00300543/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00300543"},"seo":{"slug":"otice","path":"/cz/municipalities/otice/"},"population":{"value":1537,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":26901000,"expenditure_czk":60101000,"financing_czk":33200000,"balance_czk":-33200000},{"stage":"revised","revenue_czk":38973678,"expenditure_czk":72173678,"financing_czk":33200000,"balance_czk":-33200000},{"stage":"actual","revenue_czk":39696694.37,"expenditure_czk":41041850.91,"financing_czk":1345156.54,"balance_czk":-1345156.54}],"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",21210000],["5901",15131500],["5169",4350000],["5011",3400000],["5331",2200000],["5154",2040000],["5023",1500000],["5171",1418000],["5139",1365000],["5321",1300000],["5031",1230000],["5032",650000],["6122",500000],["5137",370000],["5153",350000],["5222",320000],["5163",253000],["5168",250000],["6123",250000],["5492",215000],["5156",200000],["5166",185000],["5499",155000],["5194",125000],["5329",110000],["6119",100000],["5362",89000],["5229",85000],["5021",80000],["5162",79500],["5132",72000],["5151",65000],["6130",60000],["5164",55000],["5138",50000],["5167",50000],["6111",50000],["5175",42000],["5041",35000],["5199",35000],["5365",20000],["5173",15000],["5136",10000],["5161",10000],["5364",10000],["5179",6000],["5221",5000]],"economic_expenditure_total_czk":60101000,"economic_financing":[["8115",37000000],["8124",-3800000]],"economic_financing_total_czk":33200000,"economic_revenue":[["1211",10500000],["1121",5500000],["1111",4000000],["2111",2756100],["1511",2000000],["1113",700000],["2141",500000],["4112",220000],["1112",200000],["2132",155000],["1381",60000],["1386",60000],["1342",50000],["1387",50000],["1341",35000],["4111",32000],["2321",30000],["2131",20000],["1361",15000],["2324",10000],["2119",2000],["1334",1000],["1343",1000],["1346",1000],["2310",1000],["3113",1000],["1344",900]],"economic_revenue_total_czk":26901000,"purpose_expenditure":[["6171",26394000],["6409",15107500],["2212",6095000],["2321",2707000],["6112",2210000],["3113",2200000],["2221",1300000],["3722",710000],["3399",670000],["3392",579500],["3725",450000],["3631",330000],["1031",250000],["5512",176000],["3429",170000],["3419",150000],["2294",80000],["3632",80000],["6399",80000],["3391",50000],["6320",50000],["5213",45000],["3349",40000],["6114",35000],["3724",30000],["5279",30000],["3613",25000],["6221",20000],["3319",17000],["6402",10000],["3314",5000],["4319",5000]],"purpose_expenditure_total_czk":60101000},"revised":{"economic_expenditure":[["6121",21710000],["5901",19719727],["5169",4716650],["5011",3800000],["5909",3000000],["5331",2200000],["5154",2080000],["5139",1627457],["5171",1593443],["5023",1500000],["6122",1500000],["5321",1300000],["5031",1230000],["5336",836851],["5032",650000],["5141",557000],["5137",421050],["5222",385000],["5153",300000],["5492",277100],["5163",253000],["5168",250000],["6123",250000],["5166",225000],["5156",200000],["5499",185000],["5229",150000],["5194",125000],["5329",110000],["6119",100000],["5362",89000],["5021",85000],["5162",79500],["5132",72000],["6342",65500],["5151",65000],["6130",60000],["5164",55000],["5138",50000],["6111",50000],["5175",42000],["5167",37400],["5041",35000],["5199",35000],["5161",30000],["5365",20000],["5173",15000],["5136",10000],["5364",10000],["5179",6000],["5191",5000],["5221",5000]],"economic_expenditure_total_czk":72173678,"economic_financing":[["8115",37000000],["8124",-3800000]],"economic_financing_total_czk":33200000,"economic_revenue":[["1211",13500000],["1121",6500000],["1111",5000000],["4222",3123166],["1511",3000000],["2111",2896100],["1113",900000],["4116",899951],["2141",500000],["4216",450000],["1112",400000],["4112",349700],["2322",250000],["1386",240000],["2132",235000],["2131",120000],["1387",110000],["1334",101000],["2324",96861],["2321",63000],["4121",55000],["1342",50000],["1341",40000],["1361",40000],["4111",32000],["1346",16000],["2119",2000],["1343",1000],["2310",1000],["3113",1000],["1344",900]],"economic_revenue_total_czk":38973678,"purpose_expenditure":[["6409",19695727],["2321",17127000],["6171",15044500],["2212",6495000],["3113",3036851],["6112",2410000],["3632",1885000],["2221",1300000],["3399",750000],["3722",710000],["3392",699500],["6310",557000],["3725",475000],["1031",450000],["3631",370000],["3419",215000],["5512",199000],["3429",170000],["5213",107100],["2294",80000],["6399",80000],["3391",50000],["6320",50000],["3349",40000],["6114",35000],["3724",30000],["5279",30000],["3613",25000],["6221",20000],["3319",17000],["6402",10000],["3314",5000],["4319",5000]],"purpose_expenditure_total_czk":72173678},"actual":{"economic_expenditure":[["6121",18774402.3],["5011",3499205],["5169",3321942.41],["5331",2200000],["6122",1438811],["5171",1431311.03],["5154",1381300.29],["5023",1332058],["5321",1199298],["5031",1115917],["5139",911966.4],["5336",836851.2],["5141",556890.37],["5032",442914],["5137",336289.37],["5222",334835.5],["5168",231747.5],["5163",201027.8],["5166",200762],["5492",192091],["5362",158872.39],["5156",152579.1],["5499",137270],["5229",107732.89],["5162",73483.17],["5021",70382],["5194",65595.95],["5329",65560],["6342",65437],["5153",33354.99],["5151",30274.13],["5167",28061],["5175",26009.28],["5161",22883],["5132",20008.47],["5041",17417.36],["5364",9479.1],["5164",9025],["5365",3600],["5191",3296.91],["5136",1829],["5173",80]],"economic_expenditure_total_czk":41041850.91,"economic_financing":[["8115",4037464.54],["8124",-2692308]],"economic_financing_total_czk":1345156.54,"economic_revenue":[["1211",14424106.42],["1121",7726431.78],["1111",5740307.88],["2111",3908042.4],["1511",3088276.05],["1113",1020944.85],["4116",899951.2],["1112",503564.43],["2141",487955.24],["2132",405461.5],["4112",349700],["1386",281483.76],["2131",142354],["1334",121814.5],["1387",110322.32],["2322",91758],["2324",90241],["2321",58000],["4121",54989],["1341",43900],["1361",39535],["4111",32500],["1342",32480],["4222",23165.77],["1346",16750],["1381",2219.27],["1343",440]],"economic_revenue_total_czk":39696694.37,"purpose_expenditure":[["2321",12707329.38],["6171",11725439.22],["2212",6307595.1],["3113",3036851.2],["6112",1919705],["2221",1199298],["3399",659802.15],["3722",588489.2],["6310",556890.37],["3392",470734.24],["3725",432994.3],["3631",306708.95],["1031",220162.99],["5512",193197.2],["3419",180835.5],["6399",156456],["3429",154000],["5213",62100],["2294",58125],["3349",34614.72],["6114",30738],["3632",25237.81],["6402",9479.1],["3724",5067.48]],"purpose_expenditure_total_czk":41041850.91}},"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."}}}}