{"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:00239534","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00239534","name":"Obec Opočnice","short_name":"Opočnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":537578},"amounts":{"revenue_approved":12253000,"revenue_adjusted":16813101.81,"revenue_actual":15944604.36,"expense_approved":10738000,"expense_adjusted":19732788.81,"expense_actual":17371680.61,"tax_revenue":12381072.61,"nontax_revenue":2375534.94,"capital_revenue":225460,"transfer_revenue":962536.81,"current_expense":11925332.19,"capital_expense":5446348.42,"budget_balance":-1427076.25,"cash_current":19180323.32,"cash_previous":20607172.74},"ratios":{"revenue_execution":0.94834401,"expense_execution":0.88034594,"balance_to_revenue":-0.08950214,"cash_to_expense":1.10411443,"cash_yoy":-0.06924043,"capital_expense_share":0.3135188,"transfer_revenue_share":0.06036756},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00239534/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00239534"},"seo":{"slug":"opocnice","path":"/cz/municipalities/opocnice/"},"population":{"value":469,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12253000,"expenditure_czk":10738000,"financing_czk":-1515000,"balance_czk":1515000},{"stage":"revised","revenue_czk":16813101.81,"expenditure_czk":19732788.81,"financing_czk":2919687,"balance_czk":-2919687},{"stage":"actual","revenue_czk":15944604.36,"expenditure_czk":17371680.61,"financing_czk":1427076.25,"balance_czk":-1427076.25}],"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",3030000],["5169",1442000],["5011",1116000],["5023",940000],["5331",650000],["5154",600000],["5901",320000],["5032",270000],["5137",260000],["5171",230000],["5229",220000],["5153",200000],["5365",200000],["5031",199000],["5021",150000],["5362",141000],["5168",122000],["5139",99000],["5339",95000],["5163",70000],["5221",70000],["5222",50000],["5499",45000],["5162",40000],["5029",35000],["5321",32000],["5151",29000],["5213",20000],["5329",17000],["5156",10000],["5194",9000],["5192",7000],["5173",5000],["5175",5000],["5038",4000],["5167",3000],["5161",2000],["5136",1000]],"economic_expenditure_total_czk":10738000,"economic_financing":[["8115",-1515000]],"economic_financing_total_czk":-1515000,"economic_revenue":[["1211",4500000],["1121",2250000],["1111",1500000],["1511",1200000],["2132",740000],["2111",592000],["1113",300000],["2131",246000],["1122",200000],["1345",194000],["2324",180000],["1112",125000],["4112",110000],["2141",50000],["1386",30000],["1387",20000],["1361",10000],["1341",6000]],"economic_revenue_total_czk":12253000,"purpose_expenditure":[["2212",2520000],["6171",1263000],["6112",1080000],["2321",924000],["3745",755000],["3113",650000],["3722",550000],["3723",550000],["3412",500000],["4351",455000],["2411",300000],["6399",300000],["3419",220000],["3631",200000],["2292",95000],["3319",69000],["3429",50000],["3721",40000],["6320",40000],["3699",38000],["5512",30000],["3639",17000],["6310",15000],["3314",12000],["2329",10000],["3522",10000],["5212",10000],["5213",10000],["3399",9000],["3421",8000],["3341",7000],["1031",1000]],"purpose_expenditure_total_czk":10738000},"revised":{"economic_expenditure":[["6121",5188000],["5171",3372707],["5169",2191500],["5011",1326000],["6122",1196000],["5023",982000],["5331",650000],["5137",617000],["5154",600000],["5336",576900.81],["5365",402000],["5031",321000],["5901",320000],["5229",255000],["5032",228000],["5139",214242],["5021",205313],["5153",200000],["5362",141000],["5168",122000],["5339",97440],["5163",71500],["5221",70000],["5222",50000],["5029",45000],["5499",45000],["5192",43645],["5162",40000],["5151",32000],["5321",32000],["5329",29050],["5213",20000],["5156",16000],["5194",9000],["5175",6480],["5038",5500],["5173",5224],["5167",3000],["5161",2287],["5136",1000]],"economic_expenditure_total_czk":19732788.81,"economic_financing":[["8115",2919687]],"economic_financing_total_czk":2919687,"economic_revenue":[["1211",4925000],["1121",2640000],["1111",1795000],["1511",1750000],["2111",912000],["4116",836150.81],["4213",834300],["2132",750000],["1122",402000],["1113",350000],["2131",286000],["2324",225000],["3111",210460],["1345",198000],["2141",175000],["1112",172000],["4112",110500],["1386",100000],["1387",40000],["2322",36645],["1361",16000],["4111",15886],["3112",15000],["1334",8000],["1341",6500],["2112",2160],["1381",1000],["1343",500]],"economic_revenue_total_czk":16813101.81,"purpose_expenditure":[["3613",4464000],["2212",2539000],["3113",1781900.81],["6171",1609145],["3745",1582207],["2321",1275000],["6112",1124000],["3421",743000],["3412",611000],["3722",607660],["3723",593000],["4351",504500],["6399",502000],["3631",351000],["2411",340000],["3419",220000],["3635",135000],["3319",104000],["2229",100000],["2292",97440],["3429",82000],["2329",73000],["3721",60000],["6320",40000],["3699",38000],["5512",30000],["3639",29050],["6114",15886],["3314",15000],["6310",15000],["3522",10000],["5212",10000],["5213",10000],["3399",9000],["3341",7000],["4359",3000],["1031",1000],["3632",1000]],"purpose_expenditure_total_czk":19732788.81},"actual":{"economic_expenditure":[["6121",4313535.01],["5171",3211958.91],["5169",1967194.76],["5011",1237122],["6122",1132813.41],["5023",981911],["5331",650000],["5336",576900.81],["5154",505728.09],["5365",401730],["5137",395341.98],["5031",280204],["5229",253000],["5032",224503],["5139",194678.59],["5021",174927],["5153",164987.74],["5339",97440],["5362",71410.3],["5168",71379.61],["5221",69600],["5163",65716.6],["5222",46233],["5029",44728],["5192",43207],["5162",38843.47],["5321",31600],["5499",30544.6],["5151",23398],["5213",20000],["5329",16273],["5156",15034],["5194",8001.8],["5038",5214],["5175",3325.93],["5167",2178],["5161",793],["5173",224]],"economic_expenditure_total_czk":17371680.61,"economic_financing":[["8117",9073351.83],["8118",-9000000],["8115",1353724.42]],"economic_financing_total_czk":1427076.25,"economic_revenue":[["1211",4920633.15],["1121",2636288.52],["1111",1791226.67],["1511",1749907.52],["2111",911630],["4116",836150.81],["2132",747348],["1122",401730],["1113",348307.11],["2131",282247.5],["2324",223681],["3111",210460],["1345",197667],["2141",172317.44],["1112",171809.37],["4112",110500],["1386",96040.67],["1387",37641.79],["2322",36645],["4111",15886],["1361",15310],["3112",15000],["1334",7406.95],["1341",6150],["2112",1666],["1381",753.86],["1343",200]],"economic_revenue_total_czk":15944604.36,"purpose_expenditure":[["3613",3624424.29],["2212",2414076.21],["3113",1763249.16],["3745",1348158.6],["6171",1305911],["6112",1123078],["2321",834509.97],["3421",732207.72],["3412",607700],["3722",606960.77],["3723",592699.85],["6399",433518.3],["4351",417234.2],["2411",332829],["3631",327743.06],["3419",220000],["3319",100663.93],["2292",97440],["2229",96800],["3429",76233],["2329",63300],["3721",59959.15],["3699",37622],["6320",35917],["5512",30000],["3639",16273],["6114",15886],["3314",14487],["6310",13838.6],["3522",10000],["3399",8001.8],["3341",6562],["4359",3000],["1031",762],["3632",635]],"purpose_expenditure_total_czk":17371680.61}},"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."}}}}