{"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:00239542","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00239542","name":"Obec Opolany","short_name":"Opolany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Nymburk","municipality_code":537586},"amounts":{"revenue_approved":25275386,"revenue_adjusted":27043482.93,"revenue_actual":27838606.03,"expense_approved":24289500,"expense_adjusted":36556616.3,"expense_actual":33427236.59,"tax_revenue":21863555.49,"nontax_revenue":4702069.07,"capital_revenue":11550,"transfer_revenue":1261431.47,"current_expense":22261688.88,"capital_expense":11165547.71,"budget_balance":-5588630.56,"cash_current":4956871.65,"cash_previous":13280362.42},"ratios":{"revenue_execution":1.02940165,"expense_execution":0.91439635,"balance_to_revenue":-0.20075109,"cash_to_expense":0.14828841,"cash_yoy":-0.62675178,"capital_expense_share":0.33402545,"transfer_revenue_share":0.04531231},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00239542/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00239542"},"seo":{"slug":"opolany","path":"/cz/municipalities/opolany/"},"population":{"value":940,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":25275386,"expenditure_czk":24289500,"financing_czk":-985886,"balance_czk":985886},{"stage":"revised","revenue_czk":27043482.93,"expenditure_czk":36556616.3,"financing_czk":9513133.37,"balance_czk":-9513133.37},{"stage":"actual","revenue_czk":27838606.03,"expenditure_czk":33427236.59,"financing_czk":5588630.56,"balance_czk":-5588630.56}],"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":[["5011",4140000],["5169",4105000],["5141",2550000],["6121",1615000],["5171",1480000],["5154",1425000],["5023",1400000],["5031",1278600],["5139",961500],["5137",769000],["5032",483500],["5178",475000],["5339",420000],["5222",388000],["5021",360000],["5331",360000],["5499",265000],["5323",190000],["5132",187000],["6122",150000],["5175",135000],["5156",127500],["5163",125400],["5162",106000],["5223",105000],["5168",100000],["5167",90000],["5153",85000],["5194",80000],["5903",40000],["5151",27000],["5179",27000],["5019",25000],["5039",25000],["5492",25000],["5362",22000],["5041",20000],["5166",20000],["5136",17000],["5038",15000],["5133",15000],["5173",15000],["5221",10000],["5329",10000],["5161",7500],["5365",5500],["5138",5000],["5321",2000]],"economic_expenditure_total_czk":24289500,"economic_financing":[["8115",-985886]],"economic_financing_total_czk":-985886,"economic_revenue":[["1211",8668536],["1121",4450000],["1111",3300000],["2111",1740750],["1511",1700000],["1345",880000],["1122",740000],["1113",700000],["2141",600000],["2132",501300],["2324",485000],["2131",300000],["1112",250000],["4111",250000],["4112",250000],["2119",120000],["4122",100000],["1386",75000],["2321",75000],["1387",35000],["1341",25000],["1334",15000],["1361",12000],["2112",2000],["1348",500],["2142",300]],"economic_revenue_total_czk":25275386,"purpose_expenditure":[["6171",7138600],["2321",3644000],["6112",1771500],["3745",1692500],["2212",1272400],["3722",1045000],["3111",990000],["3631",850000],["3725",650000],["3412",645000],["3421",482500],["3399",475000],["3113",420000],["5512",419000],["3429",397000],["3639",390500],["3726",300000],["3326",260000],["2292",190000],["2219",150000],["3729",150000],["3349",102500],["3543",100000],["2333",95000],["3612",90000],["3632",90000],["3721",70000],["6320",70000],["3314",55000],["3341",50000],["4359",45000],["5213",40000],["3699",39000],["3319",30000],["6310",30000],["2310",25000],["3330",15000],["5212",10000]],"purpose_expenditure_total_czk":24289500},"revised":{"economic_expenditure":[["6121",11810705.52],["5169",4780850],["5011",3824550],["5141",1760000],["5023",1630000],["5154",1590000],["5139",1230351.5],["5031",1193600],["5365",1071590],["5171",839400],["5222",569159],["5032",500500],["5178",475000],["5021",441219],["5499",437000],["5321",364110],["5331",360000],["5339",350000],["6129",330016],["5336",307237.6],["5168",270000],["5362",227000],["5137",215000],["5194",199000],["5175",160766.5],["5156",155000],["5163",131500],["5151",131050],["5223",125000],["6119",121000],["6122",120000],["5153",106000],["5162",104766.87],["5179",102000],["5132",92000],["5167",86423],["6130",72000],["6123",61600],["6125",41000],["5323",21700],["5166",20000],["5164",18000],["5136",17000],["5221",16000],["5173",15617],["5038",15000],["5366",12007.31],["5329",10000],["5161",9170],["5492",5000],["5155",4000],["5363",4000],["5176",1077],["5133",1000],["5191",650]],"economic_expenditure_total_czk":36556616.3,"economic_financing":[["8115",11613153.99],["8124",-2100020.62]],"economic_financing_total_czk":9513133.37,"economic_revenue":[["1211",8668536],["1121",4450000],["1111",3300000],["2111",2017755],["1511",1700000],["1122",1056090],["1345",880000],["4116",870639.6],["1113",700000],["2141",599700],["2132",501300],["2324",485000],["2131",300000],["1112",250000],["4112",247600],["2226",225657.3],["1386",170000],["2119",169000],["2321",147000],["4122",80000],["1387",66000],["4111",63191.87],["1335",44663.16],["1341",25000],["1361",12000],["3111",11550],["2112",2000],["1348",500],["2142",300]],"economic_revenue_total_czk":27043482.93,"purpose_expenditure":[["3111",12557559.12],["6171",6962050],["2321",3518000],["6112",2023500],["3745",1845500],["6399",1261090],["3722",1191000],["3613",863000],["3725",790800],["3631",750000],["3639",732066],["3429",568159],["3399",450007.31],["3726",400000],["2292",383410],["3113",350000],["5512",262000],["2212",190000],["2219",150000],["3729",148900],["3412",136984],["3543",122000],["3349",103600],["3632",102600],["3699",99000],["3721",70000],["6320",70000],["3421",67500],["2310",65000],["6114",63191.87],["3314",55000],["4359",45000],["3341",35000],["2333",30000],["3319",30000],["6310",30000],["3330",15000],["3612",13000],["3549",6000],["3326",699]],"purpose_expenditure_total_czk":36556616.3},"actual":{"economic_expenditure":[["6121",10414223.55],["5169",4494485.64],["5011",3614511],["5023",1629221],["5154",1514265.07],["5141",1393475.05],["5031",1147438],["5365",1068090],["5139",936602.35],["5171",751839.14],["5222",569159],["5032",480268],["5178",471542.52],["5499",433589],["5021",423784],["5321",364110],["5331",360000],["5339",350000],["6129",330015.4],["5336",307237.6],["5168",238831.97],["5362",210455],["5194",193352],["5137",169856.93],["6119",133100],["5156",131182.14],["5223",125000],["5163",121739.8],["6122",114248],["5175",111049.3],["5179",99984.77],["5153",98650.24],["5151",93563],["5162",90150.42],["5167",83845.5],["6130",72000],["5132",68425.13],["6123",61600],["6125",40360.76],["5166",23595],["5164",18000],["5221",16000],["5038",14966],["5366",12007.31],["5173",9772],["5161",6455],["5492",5000],["5363",4000],["5155",3375],["5176",1077],["5133",888],["5191",650],["5136",200]],"economic_expenditure_total_czk":33427236.59,"economic_financing":[["8117",5000000],["8115",2688651.18],["8124",-2100020.62]],"economic_financing_total_czk":5588630.56,"economic_revenue":[["1211",8718234.52],["1121",4671803.3],["1111",3170585.54],["1511",2120886.64],["2111",2060870.56],["1122",1056090],["1345",881917],["4116",870639.6],["2141",779135.44],["1113",617161.23],["2132",517332],["2324",491086.77],["2131",368722],["1112",304449.8],["4112",247600],["2226",225657.3],["1386",170190.08],["2321",147000],["2119",112145],["4122",80000],["1387",66704.44],["4111",63191.87],["1335",44663.16],["1341",22740],["1361",16800],["3111",11550],["1381",1329.78],["2112",120]],"economic_revenue_total_czk":27838606.03,"purpose_expenditure":[["3111",11242774.97],["6171",6690821.37],["2321",3044542.68],["6112",2018337],["3745",1814137.63],["6399",1252159],["3722",1183101.68],["3613",835587.18],["3725",775450.37],["3631",577442.31],["3429",559159],["3399",533745.69],["3639",467764.4],["3726",363213.68],["2292",361710],["3113",350000],["5512",171890.8],["3412",130722],["3543",120958],["2212",119738.7],["2219",110632.33],["3349",104643.76],["3632",102600],["3699",85280.44],["6320",65294],["6114",63191.87],["2310",55925],["3721",37882.55],["3421",33947.8],["6310",32565.8],["3341",31546.58],["4359",25885],["3314",16669],["3330",15000],["3319",14920],["2333",8000],["3549",6000],["3612",3297],["3326",699]],"purpose_expenditure_total_czk":33427236.59}},"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."}}}}