{"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:00636444","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00636444","name":"Obec Oplocany","short_name":"Oplocany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":553000},"amounts":{"revenue_approved":6261330,"revenue_adjusted":10096295.76,"revenue_actual":10043769.15,"expense_approved":12257018,"expense_adjusted":16091983.76,"expense_actual":8983204.1,"tax_revenue":8527126.89,"nontax_revenue":320314.26,"capital_revenue":0,"transfer_revenue":1196328,"current_expense":6794161.09,"capital_expense":2189043.01,"budget_balance":1060565.05,"cash_current":19865578.69,"cash_previous":19705013.64},"ratios":{"revenue_execution":0.99479744,"expense_execution":0.55824094,"balance_to_revenue":0.10559433,"cash_to_expense":2.21141349,"cash_yoy":0.00814844,"capital_expense_share":0.24368176,"transfer_revenue_share":0.11911146},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00636444/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00636444"},"seo":{"slug":"oplocany","path":"/cz/municipalities/oplocany/"},"population":{"value":377,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6261330,"expenditure_czk":12257018,"financing_czk":5995688,"balance_czk":-5995688},{"stage":"revised","revenue_czk":10096295.76,"expenditure_czk":16091983.76,"financing_czk":5995688,"balance_czk":-5995688},{"stage":"actual","revenue_czk":10043769.15,"expenditure_czk":8983204.1,"financing_czk":-1060565.05,"balance_czk":1060565.05}],"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":[["5171",4740000],["6123",1600000],["5011",1050000],["5169",970000],["5023",800000],["5031",430000],["6122",400000],["5141",300000],["5901",300000],["5139",256000],["5137",200000],["5153",200000],["5032",190000],["5154",100000],["5168",80000],["5323",70000],["5329",70000],["5163",51000],["5499",50000],["5021",49000],["5365",47700],["5156",45000],["5364",39318],["5175",27200],["5903",20000],["5173",18500],["5321",18000],["5194",17000],["5222",16000],["5339",13000],["5151",12000],["5132",10000],["5136",10000],["5162",10000],["5167",10000],["5179",10000],["5038",7000],["5019",6000],["5138",5000],["5229",5000],["5161",2300],["5492",2000]],"economic_expenditure_total_czk":12257018,"economic_financing":[["8115",6895688],["8124",-900000]],"economic_financing_total_czk":5995688,"economic_revenue":[["1211",2200000],["1121",1300000],["1511",980000],["1111",850000],["1345",200000],["1113",160000],["2131",150000],["4112",86100],["4116",80000],["2111",54230],["1112",50000],["1122",47700],["2132",40000],["4111",32000],["1386",10000],["1341",7000],["1381",5000],["1387",5000],["2142",3000],["1343",700],["1361",600]],"economic_revenue_total_czk":6261330,"purpose_expenditure":[["2219",3000000],["6171",1706000],["5512",1689000],["6112",1065000],["3745",917000],["3326",900000],["3632",570000],["3639",420000],["2223",400000],["2321",370000],["3722",301000],["6409",300000],["3723",200000],["2292",70000],["3631",68000],["3399",57000],["6399",47700],["6402",39318],["6114",32000],["3314",31000],["3636",20000],["5213",20000],["3113",15000],["3721",10000],["6310",6000],["3412",3000]],"purpose_expenditure_total_czk":12257018},"revised":{"economic_expenditure":[["5171",4214000],["5901",3331167.82],["6123",1974000],["5169",1254615],["5011",1166800],["5023",880000],["6121",720000],["5031",461000],["5141",310000],["5139",259000],["5137",207800],["5032",190000],["5153",185000],["5154",117000],["5168",82000],["5323",75000],["5329",65000],["5365",59430],["5021",58000],["5163",53000],["5499",50000],["5156",45000],["5321",38000],["5175",27200],["5364",25818],["5213",25000],["5903",20000],["5173",18800],["5194",17000],["5222",16000],["6122",15352.94],["5162",14000],["5132",13500],["5339",13000],["5151",12000],["5172",11000],["5019",10000],["5136",10000],["5167",10000],["5179",10000],["5038",7000],["5138",5000],["5229",5000],["5164",3000],["5492",3000],["5161",2500],["5039",2000]],"economic_expenditure_total_czk":16091983.76,"economic_financing":[["8115",6895688],["8124",-900000]],"economic_financing_total_czk":5995688,"economic_revenue":[["1211",3352927.96],["1121",1796723.1],["1511",1433025.61],["1111",1209782.04],["4116",496915],["4216",450000],["1113",237352.94],["1345",218679],["2131",150000],["1112",117087.9],["4222",104013],["2111",90620],["4112",88100],["1386",65453.18],["1122",59430],["2132",42360],["2324",40961],["4111",32500],["1387",25653.77],["2321",25500],["4122",24800],["2119",10000],["1341",8850],["2329",5460],["1381",5000],["2142",3448],["1361",900],["1343",750],["2141",3.26]],"economic_revenue_total_czk":10096295.76,"purpose_expenditure":[["6409",3331167.82],["2219",2983000],["5512",2153800],["6171",1799615],["6112",1156000],["3745",1058800],["3326",1022000],["3632",620000],["2321",435500],["3722",381000],["3639",270000],["3341",220000],["3723",200000],["3631",85000],["2292",75000],["6399",59430],["3399",57000],["6114",32500],["3314",31000],["6402",25818],["3721",21000],["5213",20000],["2223",15352.94],["3113",15000],["3636",15000],["6310",6000],["3412",3000]],"purpose_expenditure_total_czk":16091983.76},"actual":{"economic_expenditure":[["5171",1771677.35],["6123",1621339.01],["5011",1091438],["5169",979702.08],["5023",872453],["6121",567704],["5031",449078],["5141",307045.38],["5032",175807],["5153",168390],["5137",127758],["5139",112737.32],["5154",99814.15],["5323",73398.5],["5168",69720.67],["5329",60920],["5365",59430],["5021",52648],["5499",48000],["5163",41220.2],["5364",25818],["5156",25265],["5213",25000],["5321",17800],["5173",15503],["5162",13441.32],["5222",13000],["5339",13000],["5172",10164],["5167",10000],["5175",9974],["5179",9050.53],["5151",7752],["5132",7532],["5136",5102],["5194",5031],["5038",4818.59],["5019",3581],["5164",3000],["5229",3000],["5492",3000],["5039",1217],["5161",874]],"economic_expenditure_total_czk":8983204.1,"economic_financing":[["8124",-900000],["8115",-160565.05]],"economic_financing_total_czk":-1060565.05,"economic_revenue":[["1211",3352927.96],["1121",1796723.1],["1511",1433025.61],["1111",1209782.04],["4116",496915],["4216",450000],["1113",237352.94],["1345",218679],["1112",117087.9],["4222",104013],["2131",103587],["2111",88995],["4112",88100],["1386",65453.18],["1122",59430],["2132",42360],["2324",40961],["4111",32500],["1387",25653.77],["2321",25500],["4122",24800],["2119",10000],["1341",8850],["2329",5460],["2142",3448],["1361",900],["1343",750],["1381",511.39],["2141",3.26]],"economic_revenue_total_czk":10043769.15,"purpose_expenditure":[["5512",1764499.01],["6171",1509865.06],["6112",1146486],["3745",1001742.02],["3326",988791.69],["2219",637597],["3632",469048.9],["2321",415345.38],["3722",338582.01],["3341",209451],["3723",163979.35],["2292",73398.5],["6399",59430],["3631",55300],["3399",31965],["3314",26400],["6402",25818],["6114",21125.75],["3721",20712.54],["3636",10920],["3639",6101.69],["6310",4121.2],["3412",2524]],"purpose_expenditure_total_czk":8983204.1}},"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."}}}}