{"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:00556386","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00556386","name":"Obec Opočno","short_name":"Opočno","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Louny","municipality_code":542555},"amounts":{"revenue_approved":3025200,"revenue_adjusted":4252700,"revenue_actual":4208369.45,"expense_approved":4688800,"expense_adjusted":5352800,"expense_actual":2696473.16,"tax_revenue":2744214.16,"nontax_revenue":282105.29,"capital_revenue":0,"transfer_revenue":1182050,"current_expense":2474302.16,"capital_expense":222171,"budget_balance":1511896.29,"cash_current":6799938.38,"cash_previous":5192541.78},"ratios":{"revenue_execution":0.9895759,"expense_execution":0.50375003,"balance_to_revenue":0.3592594,"cash_to_expense":2.52178975,"cash_yoy":0.30955872,"capital_expense_share":0.08239318,"transfer_revenue_share":0.28088076},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00556386/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00556386"},"seo":{"slug":"opocno-00556386","path":"/cz/municipalities/opocno-00556386/"},"population":{"value":118,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3025200,"expenditure_czk":4688800,"financing_czk":1663600,"balance_czk":-1663600},{"stage":"revised","revenue_czk":4252700,"expenditure_czk":5352800,"financing_czk":1100100,"balance_czk":-1100100},{"stage":"actual","revenue_czk":4208369.45,"expenditure_czk":2696473.16,"financing_czk":-1511896.29,"balance_czk":1511896.29}],"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",2000000],["5169",532000],["5171",520000],["5011",511000],["5023",340000],["5031",125000],["5168",120000],["5154",103000],["5166",82000],["5139",80000],["5032",76000],["5364",37800],["5163",36000],["5365",30000],["5151",13000],["5137",12000],["5156",12000],["5175",12000],["5222",7000],["5162",6000],["5192",5000],["5321",5000],["5362",5000],["5903",5000],["5329",4000],["5021",3000],["5038",2000],["5161",2000],["5173",2000],["5136",1000]],"economic_expenditure_total_czk":4688800,"economic_financing":[["8115",1663600]],"economic_financing_total_czk":1663600,"economic_revenue":[["1211",1088800],["1121",554500],["1111",397800],["1511",280000],["2132",177000],["1345",132000],["4112",71800],["1113",70100],["2324",45000],["1122",40000],["1112",33200],["4111",30000],["2139",20000],["2131",18000],["1386",15000],["4116",12000],["2321",10000],["2111",8000],["1381",7000],["1387",7000],["1343",4000],["1341",2000],["1361",2000]],"economic_revenue_total_czk":3025200,"purpose_expenditure":[["2212",1200000],["6171",900000],["2321",800000],["2341",500000],["6112",370000],["3745",270000],["3722",190000],["3725",160000],["3631",70000],["3399",68000],["3612",40000],["6402",37800],["3319",32000],["6114",20000],["3511",5000],["5213",5000],["5512",5000],["6399",5000],["3639",4000],["6310",3000],["1099",2000],["3632",2000]],"purpose_expenditure_total_czk":4688800},"revised":{"economic_expenditure":[["6121",2112000],["5169",637000],["5011",548000],["5171",520000],["5023",340000],["5166",173000],["5031",135000],["5168",120000],["5154",104000],["5139",93000],["5366",85000],["6122",85000],["5032",80000],["5329",58000],["5365",49000],["5364",37800],["5163",36000],["5021",35000],["5175",14000],["5151",13000],["5137",12000],["5156",12000],["5194",10000],["5222",7000],["5162",6000],["5173",6000],["5192",5000],["5321",5000],["5362",5000],["5903",5000],["5038",2000],["5161",2000],["5136",1000]],"economic_expenditure_total_czk":5352800,"economic_financing":[["8115",1100100]],"economic_financing_total_czk":1100100,"economic_revenue":[["1211",1088800],["4222",1059000],["1121",554500],["1511",399000],["1111",397800],["2132",177000],["1345",132000],["4112",71800],["1113",70100],["2324",54000],["1122",49000],["1112",33200],["4111",32500],["1386",22000],["2139",20000],["2321",20000],["4116",19000],["2131",18000],["2111",13000],["1381",7000],["1387",7000],["1343",4000],["1341",2000],["1361",2000]],"economic_revenue_total_czk":4252700,"purpose_expenditure":[["2212",1210000],["2321",891000],["6171",870000],["2341",500000],["6112",376000],["3722",290000],["3745",282800],["3639",273200],["3725",160000],["6402",122800],["3399",83000],["3631",70000],["6399",54000],["3612",40000],["3319",33000],["3716",30000],["3726",24000],["6114",20000],["3511",5000],["5213",5000],["5512",5000],["6310",3000],["1099",2000],["3632",2000],["3613",1000]],"purpose_expenditure_total_czk":5352800},"actual":{"economic_expenditure":[["5169",656567.21],["5011",533570],["5023",331812],["6121",137181],["5031",130105],["5154",96327.14],["6122",84990],["5366",84752],["5032",77721],["5168",74465.02],["5139",71678.5],["5365",49090],["5178",48693.96],["5163",43989.52],["5166",43864],["5137",38621.75],["5364",37752],["5021",34359],["5329",27534.1],["5151",25061],["5173",13849],["5156",12107.73],["5175",11352.4],["5194",8329.35],["5321",6970],["5222",6778],["5162",4499.98],["5038",2000],["5164",1200],["5136",440],["5161",385],["5362",249],["5229",178.5]],"economic_expenditure_total_czk":2696473.16,"economic_financing":[["8115",-1522896.29],["8901",11000]],"economic_financing_total_czk":-1511896.29,"economic_revenue":[["1211",1066124.92],["4222",1059000],["1121",570301.52],["1511",398011.04],["1111",390467.07],["2132",176161],["1345",126918],["1113",75425.58],["4112",71800],["2324",53613.29],["1122",48090],["1112",37182.74],["4111",32500],["1386",20776.24],["4116",18750],["2111",17884],["2131",13497],["2321",13000],["1387",8144.04],["2139",7950],["1341",1650],["1361",950],["1381",169.1],["1382",3.91]],"economic_revenue_total_czk":4208369.45,"purpose_expenditure":[["6171",861602.48],["6112",367568],["3722",294126.04],["3745",266264.63],["3639",239022],["2321",143296.18],["6402",122504],["3725",94248.46],["3399",81377.25],["6399",48339],["3631",47662.8],["3319",32481.7],["3726",23934.1],["3612",22830],["6114",15034],["2341",11000],["2212",9338],["5512",4778],["3511",3970],["6310",2776.52],["1099",2000],["3632",1485],["3613",835]],"purpose_expenditure_total_czk":2696473.16}},"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."}}}}