{"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:00275191","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275191","name":"Město Opočno","short_name":"Opočno","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576590},"amounts":{"revenue_approved":137851817.52,"revenue_adjusted":128862936.15,"revenue_actual":130146665.09,"expense_approved":170575188.29,"expense_adjusted":161586306.92,"expense_actual":120122872.77,"tax_revenue":85671945.48,"nontax_revenue":25987034.06,"capital_revenue":3476464,"transfer_revenue":15011221.55,"current_expense":96259757.03,"capital_expense":23863115.74,"budget_balance":10023792.32,"cash_current":51991239.59,"cash_previous":47790770.32},"ratios":{"revenue_execution":1.00996197,"expense_execution":0.7433976,"balance_to_revenue":0.0770192,"cash_to_expense":0.43281715,"cash_yoy":0.0878929,"capital_expense_share":0.19865589,"transfer_revenue_share":0.11534081},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275191/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275191"},"seo":{"slug":"opocno","path":"/cz/municipalities/opocno/"},"population":{"value":3126,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":137851817.52,"expenditure_czk":170575188.29,"financing_czk":32723370.77,"balance_czk":-32723370.77},{"stage":"revised","revenue_czk":128862936.15,"expenditure_czk":161586306.92,"financing_czk":32723370.77,"balance_czk":-32723370.77},{"stage":"actual","revenue_czk":130146665.09,"expenditure_czk":120122872.77,"financing_czk":-10023792.32,"balance_czk":10023792.32}],"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",60759163],["5169",17326400],["5171",16383020],["5011",15828723],["5331",6660000],["5222",4832000],["5365",4500000],["5031",4079232.24],["5154",3924591],["5362",3045000],["5139",2725000],["5153",2225000],["6111",2000000],["5221",1932832],["6130",1920000],["5499",1844000],["5023",1797000],["5141",1716000],["5021",1563600],["5032",1552806.2],["5137",1520000],["5213",1422542],["5166",1160000],["5151",1032600],["6901",1000000],["5223",900000],["6119",604032],["5172",580000],["5168",576500],["5163",560000],["5364",551040.76],["5336",466107.09],["5164",457251],["5199",430000],["5909",420000],["5167",264000],["5161",247500],["5136",221000],["5162",193800],["6122",180000],["5138",161000],["5179",117048],["6351",110000],["5903",100000],["5134",98000],["5175",97000],["5133",73000],["5156",70000],["5038",65000],["5173",63000],["5901",50000],["5019",37000],["5329",31500],["5492",30000],["5493",30000],["5039",12000],["5029",10400],["5192",10000],["5132",9000],["5212",500]],"economic_expenditure_total_czk":170575188.29,"economic_financing":[["8117",29000000],["8115",9593370.77],["8124",-5870000]],"economic_financing_total_czk":32723370.77,"economic_revenue":[["1211",31000000],["4216",16384214.89],["1121",16200000],["2132",14432450],["1111",11400000],["1511",9428000],["3112",8000000],["4213",5015907],["2111",4720000],["1122",4500000],["4112",3546390],["1345",2600000],["1113",2400000],["4116",1709604.63],["2139",1064000],["2324",925000],["1112",830000],["2131",720000],["1343",560000],["1361",500000],["2229",443664],["2141",400000],["1342",250000],["1386",250000],["2112",161000],["4111",146000],["3111",100000],["1341",85000],["1381",50000],["1387",20000],["4122",5587],["1349",5000]],"economic_revenue_total_czk":137851817.52,"purpose_expenditure":[["6171",25321366.44],["3322",24829000],["3613",23946260],["2219",13647105],["6399",7500000],["3412",7218470],["3113",6475587],["3722",5770510],["3612",5437000],["3745",5329000],["2212",4697000],["4357",3616484],["2310",2833000],["2143",2686580],["3111",2510520.09],["3392",2447360],["6112",2283904],["3631",2235000],["2321",1970000],["5512",1954200],["3399",1910000],["3314",1805091],["3633",1774000],["3639",1725241],["3419",1154000],["6409",1035000],["3330",900000],["2341",881780],["3632",825000],["3311",671000],["6402",551040.76],["3511",537000],["6320",510000],["2144",482048],["3315",293100],["3421",255000],["3699",247000],["3349",237000],["3635",230000],["3231",205000],["3319",202000],["3636",200000],["6114",166000],["4351",150000],["3326",120000],["3341",100000],["5213",100000],["3312",85000],["1032",80000],["3316",80000],["3429",65000],["6310",52000],["3599",50000],["5311",50000],["4379",31000],["3729",30000],["3525",28000],["4350",16042],["2221",15000],["4356",9348],["4371",5000],["3744",2151],["4324",1000],["4349",1000]],"purpose_expenditure_total_czk":170575188.29},"revised":{"economic_expenditure":[["6121",45957781.74],["5169",17974146.4],["5171",16587320],["5011",15997135],["5331",6660000],["5365",6620670],["5222",4803000],["5031",4085232.24],["5154",3924591],["5139",3132773.2],["5362",3045000],["5153",2225000],["5336",2032557.07],["6111",2000000],["5221",1947832],["6130",1920000],["5499",1844000],["5137",1835117.31],["5023",1797000],["5141",1716000],["5021",1605100],["5032",1555306.2],["5213",1431500],["5223",1380000],["5166",1160000],["5151",1032600],["5172",580000],["5168",576500],["5163",560000],["5364",551040.76],["5164",537251],["6119",531032],["6122",431231],["5199",430000],["5909",430000],["5167",264000],["5161",252500],["6901",243042],["5162",241600],["5136",221000],["5138",161000],["6341",150000],["5175",149000],["5179",117048],["6351",107000],["5903",100000],["5134",98000],["5159",95000],["5133",73000],["5156",70000],["5038",65000],["5173",63000],["5041",45000],["5019",37000],["5329",31500],["5492",30000],["5493",20000],["5901",14000],["5039",12000],["5029",10400],["5192",10000],["5132",9000],["5212",500]],"economic_expenditure_total_czk":161586306.92,"economic_financing":[["8117",29000000],["8115",9593370.77],["8124",-5870000]],"economic_financing_total_czk":32723370.77,"economic_revenue":[["1211",31000000],["1121",16200000],["2132",14432450],["1111",11400000],["1511",9428000],["3112",8000000],["1122",6620670],["2111",4720000],["4116",4271283.47],["4112",3546390],["4213",3142025.74],["1345",2600000],["1113",2400000],["4222",2000000],["4216",1622884.34],["2139",1064000],["2324",997800],["1112",830000],["2131",720000],["2141",686620],["1343",560000],["1361",500000],["2229",443664],["2321",279500],["1342",250000],["1386",250000],["4122",227277],["2112",161000],["4111",150000],["3111",100000],["1341",85000],["1387",73000],["2310",45883.2],["4121",32370],["2212",14000],["1349",5000],["1335",4118.4]],"economic_revenue_total_czk":128862936.15,"purpose_expenditure":[["3613",25946260],["6171",25370778.44],["2219",11773223.74],["3322",10512700],["6399",9620670],["3113",7567997.43],["3412",7264353.2],["3722",5860510],["3612",5437000],["3745",5382118.4],["2212",4697000],["4357",3626484],["2310",2833000],["2143",2686580],["5512",2651676.31],["3392",2566360],["3111",2510520.09],["6112",2283904],["3631",2235000],["3399",2167000],["2321",1970000],["3639",1935241],["3314",1838091],["3633",1774000],["3419",1124000],["3330",900000],["2341",881780],["3632",881100],["3311",781000],["3231",676039.55],["3511",552000],["6402",551040.76],["6320",510000],["2144",454048],["3316",330000],["3315",293100],["6409",278042],["3349",266990],["3699",247000],["3421",245000],["3635",230000],["5311",229000],["3319",202000],["3636",200000],["3326",186300],["6114",170000],["4351",150000],["1032",126900],["3341",100000],["5213",100000],["3312",75000],["3429",65000],["6310",52000],["3599",50000],["4379",31000],["3729",30000],["3525",28000],["3313",25000],["2221",15000],["4356",14348],["4349",11000],["3744",5151],["4371",5000],["1014",3000],["4324",1000]],"purpose_expenditure_total_czk":161586306.92},"actual":{"economic_expenditure":[["6121",19353027.17],["5169",19110093.03],["5011",16027862],["5171",7470176.92],["5331",6660000],["5365",6620870],["5222",4668060.25],["5031",4200682],["5154",3184528.83],["5362",2253163.58],["5336",2032557.07],["5221",1937832],["6130",1922000],["5023",1742480],["5141",1698163.95],["5499",1658218.2],["5032",1603081],["5139",1496178.11],["5153",1451365.36],["5213",1431500],["5137",1395817.36],["5223",1380000],["5021",1226443],["5151",1094787.11],["6111",1052700],["5166",1052177.69],["6122",868803.57],["5168",598658.45],["5164",582625.12],["5364",551040.76],["5163",529764.71],["5199",421736],["6119",409585],["5909",396286.08],["5162",274646.89],["5136",249126.05],["5161",204063.6],["5138",167368.18],["6341",150000],["5123",144156.48],["5179",137958],["5167",122077.83],["5175",110190.88],["6351",107000],["5038",65957],["5041",64390.23],["5156",51156.33],["5173",36999.4],["5134",33784.93],["5329",31400],["5172",22453],["5493",20000],["5122",15300],["5019",13898.15],["5192",7000],["5039",4698],["5176",3569.5],["5492",3000],["5133",414]],"economic_expenditure_total_czk":120122872.77,"economic_financing":[["8117",20000000],["8118",-15000000],["8115",-9200469.27],["8124",-5869464],["8901",46140.95]],"economic_financing_total_czk":-10023792.32,"economic_revenue":[["1211",31716023.29],["1121",16984039.71],["2132",14192257.68],["1111",12231099.37],["1511",9405926.84],["2111",6838775.33],["1122",6620670],["4116",4271283.47],["4112",3546390],["3112",3401000],["4213",3142025.74],["1345",2825338.44],["1113",2244648.91],["4222",2000000],["4216",1622884.34],["2324",1236864.98],["2141",1192727.09],["1112",1107010.31],["2139",1037554.43],["1343",642268.6],["1386",618777.34],["1361",596360],["2131",449240.29],["2229",443664],["1342",336460],["2321",299500],["1387",242513.72],["4122",227277],["2112",191880],["4111",150000],["1341",83957],["3111",75464],["2212",51540],["2310",45884.2],["4121",32370],["4171",18991],["1334",7821.3],["1381",4912.25],["1335",4118.4],["2329",3512],["2119",2420],["2133",1150],["2328",64.06]],"economic_revenue_total_czk":130146665.09,"purpose_expenditure":[["6171",23733087.33],["3613",10976965.02],["6399",8854733.58],["2219",8710432.87],["3113",7109914.16],["3412",6944377.99],["3722",5842908.07],["3745",5377969.51],["3612",5104584.29],["4357",3399866.56],["3322",3282466.95],["2212",2995504.14],["5512",2586997.03],["3392",2509583.61],["6112",2209416],["2143",2182033.33],["3111",2159679.82],["3399",2053847.46],["3639",1925783.71],["3314",1729591.9],["3419",1095164],["3631",956168.22],["3330",900000],["2341",846589.34],["3632",704296.87],["3231",617953.05],["6402",551040.76],["3511",546250.63],["6320",494187],["3311",372317.66],["2144",300975.17],["3315",270150.42],["2321",265757.34],["3349",256376.54],["3316",232883.7],["2310",229920.7],["5311",201085.73],["3319",195084.5],["3699",188022.09],["3635",181500],["4351",150000],["3326",123638.1],["3421",103871],["6114",97553.87],["1032",89795],["3341",83664.24],["3429",65000],["3312",60000],["3636",51000],["6310",35927.71],["6409",31626.8],["4379",31000],["3525",28000],["3313",25000],["3729",19995],["4356",14348],["4349",5883],["4371",5000],["3744",3103],["1014",3000]],"purpose_expenditure_total_czk":120122872.77}},"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."}}}}