{"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:00509795","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00509795","name":"Obec Otmíče","short_name":"Otmíče","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":534111},"amounts":{"revenue_approved":2659240,"revenue_adjusted":4266305,"revenue_actual":4259386.83,"expense_approved":2986000,"expense_adjusted":4396898,"expense_actual":3801347.85,"tax_revenue":3709260.98,"nontax_revenue":427945.85,"capital_revenue":33000,"transfer_revenue":89180,"current_expense":2764922.85,"capital_expense":1036425,"budget_balance":458038.98,"cash_current":1685002.35,"cash_previous":1602928.79},"ratios":{"revenue_execution":0.99837842,"expense_execution":0.8645522,"balance_to_revenue":0.10753637,"cash_to_expense":0.44326445,"cash_yoy":0.05120225,"capital_expense_share":0.27264671,"transfer_revenue_share":0.02093729},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00509795/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00509795"},"seo":{"slug":"otmice","path":"/cz/municipalities/otmice/"},"population":{"value":188,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2659240,"expenditure_czk":2986000,"financing_czk":326760,"balance_czk":-326760},{"stage":"revised","revenue_czk":4266305,"expenditure_czk":4396898,"financing_czk":130593,"balance_czk":-130593},{"stage":"actual","revenue_czk":4259386.83,"expenditure_czk":3801347.85,"financing_czk":-458038.98,"balance_czk":458038.98}],"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":[["5169",940000],["5023",675000],["5154",235000],["5021",200000],["6119",200000],["5139",180000],["5153",135000],["5137",85000],["5032",61000],["5329",55000],["6121",50000],["5163",35000],["5175",27500],["5171",15000],["5156",13000],["5141",10000],["5172",10000],["5162",9000],["5019",8000],["5151",7000],["5194",6000],["5134",5000],["5166",5000],["5179",5000],["5903",5000],["5132",3500],["5161",2000],["5167",2000],["5136",1000],["5173",1000]],"economic_expenditure_total_czk":2986000,"economic_financing":[["8115",721824],["8124",-395064]],"economic_financing_total_czk":326760,"economic_revenue":[["1211",1000000],["1121",550000],["1111",420000],["1345",140000],["2132",125140],["2111",105500],["1511",100000],["1113",95000],["4112",71800],["1112",25000],["2131",14600],["1386",7000],["1387",3000],["1341",2000],["1361",100],["2141",100]],"economic_revenue_total_czk":2659240,"purpose_expenditure":[["6112",741000],["6171",700000],["3722",330000],["3723",270000],["3635",200000],["5512",150000],["3631",125000],["2310",100000],["6409",55000],["3399",50000],["3639",50000],["3729",45000],["3745",35000],["3412",30000],["2212",25000],["3721",25000],["5213",25000],["6320",15000],["6310",10000],["2321",5000]],"purpose_expenditure_total_czk":2986000},"revised":{"economic_expenditure":[["6121",1095300],["5169",1094800],["5023",675000],["5139",231400],["5021",221900],["5137",208718],["6119",200000],["5153",138900],["5154",136800],["5171",110000],["5032",61000],["5329",55000],["5163",33500],["5909",17380],["5179",15000],["5175",14800],["5156",13600],["5162",10800],["5141",10000],["5172",10000],["5019",9600],["5151",8100],["5194",6100],["5166",5000],["5903",5000],["5161",2000],["5167",2000],["5321",2000],["5136",1600],["5173",1600]],"economic_expenditure_total_czk":4396898,"economic_financing":[["8115",525657],["8124",-395064]],"economic_financing_total_czk":130593,"economic_revenue":[["1211",1664247],["1121",891601],["1111",606387],["2111",171109],["1511",167065],["1345",154534],["2132",124340],["1113",117802],["2324",72118],["4112",71800],["2131",66000],["1112",58107],["3111",33000],["1386",32480],["4111",17380],["1387",12730],["1341",2400],["2119",2000],["1361",850],["1381",255],["2141",100]],"economic_revenue_total_czk":4266305,"purpose_expenditure":[["5512",1183000],["6171",809518],["6112",741000],["3722",375000],["3723",325000],["3639",260000],["3635",200000],["3631",75000],["3729",75000],["3399",61000],["6409",55000],["2310",50000],["3745",35000],["3412",30000],["2212",25000],["3721",25000],["5213",25000],["6114",17380],["6320",15000],["6310",10000],["2321",5000]],"purpose_expenditure_total_czk":4396898},"actual":{"economic_expenditure":[["6121",995285],["5169",995145.93],["5023",669161],["5021",236818],["5139",172460.52],["5137",157916],["5153",122185.03],["5171",108623],["5154",106080],["5032",61045],["6119",41140],["5329",37334],["5163",28775.4],["5175",14479.96],["5179",12826.82],["5162",10735.87],["5156",6673],["5151",6540],["5194",5613.9],["5019",4553],["5141",2262.42],["5321",2000],["5173",1809],["5136",1539],["5161",346]],"economic_expenditure_total_czk":3801347.85,"economic_financing":[["8124",-375965.42],["8115",-82073.56]],"economic_financing_total_czk":-458038.98,"economic_revenue":[["1211",1664247.83],["1121",891601.59],["1111",606387.37],["1511",167065],["2111",163009.5],["1345",155334],["2132",124839],["1113",117802.04],["2324",72140.92],["4112",71800],["2131",65938],["1112",58107.2],["3111",33000],["1386",32480.11],["4111",17380],["1387",12730.62],["1341",2400],["2119",2000],["1361",850],["1381",255.22],["2141",18.43]],"economic_revenue_total_czk":4259386.83,"purpose_expenditure":[["5512",1181141.72],["6171",737201.86],["6112",730206],["3722",358801.35],["3723",289049.64],["3639",125397.7],["3631",60610],["3399",60216.18],["3729",53939.13],["3635",41140],["2310",37684.51],["6409",37334],["3721",23757.14],["3745",20954.8],["6114",17380],["6320",12948],["6310",7487.4],["2212",3410.42],["2321",2688]],"purpose_expenditure_total_czk":3801347.85}},"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."}}}}