{"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:00639702","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00639702","name":"Obec Oplany","short_name":"Oplany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":571679},"amounts":{"revenue_approved":3468000,"revenue_adjusted":5447819.32,"revenue_actual":5405972.37,"expense_approved":3468000,"expense_adjusted":3740430,"expense_actual":2465660.17,"tax_revenue":3084764.83,"nontax_revenue":803933.54,"capital_revenue":15100,"transfer_revenue":1502174,"current_expense":2387615.17,"capital_expense":78045,"budget_balance":2940312.2,"cash_current":6528219.94,"cash_previous":3587907.74},"ratios":{"revenue_execution":0.99231859,"expense_execution":0.65919164,"balance_to_revenue":0.54390071,"cash_to_expense":2.647656,"cash_yoy":0.81950608,"capital_expense_share":0.03165278,"transfer_revenue_share":0.27787304},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00639702/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00639702"},"seo":{"slug":"oplany","path":"/cz/municipalities/oplany/"},"population":{"value":112,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3468000,"expenditure_czk":3468000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":5447819.32,"expenditure_czk":3740430,"financing_czk":-1707389.32,"balance_czk":1707389.32},{"stage":"actual","revenue_czk":5405972.37,"expenditure_czk":2465660.17,"financing_czk":-2940312.2,"balance_czk":2940312.2}],"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":[["5169",1254500],["5171",590000],["5023",451000],["6119",300000],["5139",224000],["5021",145000],["5154",115000],["5492",104000],["5163",57000],["5168",50000],["5032",45000],["5162",41500],["5175",27000],["5323",20000],["5194",17000],["5156",15000],["5321",5000],["6130",5000],["5499",2000]],"economic_expenditure_total_czk":3468000,"economic_revenue":[["1211",1200000],["1121",600000],["2111",522000],["1111",400000],["1511",350000],["1113",88000],["2132",81000],["4112",71800],["1345",55000],["1112",25000],["2324",22000],["1386",15000],["1381",10000],["3111",10000],["1387",8000],["2119",4000],["1341",3000],["1361",1200],["2112",1000],["2141",1000]],"economic_revenue_total_czk":3468000,"purpose_expenditure":[["6112",600000],["1031",500000],["2212",500000],["6171",500000],["3636",300000],["3745",250000],["3612",150000],["3722",150000],["3613",130000],["3631",69500],["5512",40000],["3399",35000],["3419",35000],["3723",35000],["3721",25000],["2292",20000],["2321",20000],["3412",20000],["3421",20000],["2219",10000],["2341",10000],["6310",10000],["6320",10000],["3639",5000],["5213",5000],["3113",4000],["3319",2000],["3326",2000],["3429",2000],["3632",2000],["4349",2000],["3341",1500],["2310",1000],["3111",1000],["5272",1000]],"purpose_expenditure_total_czk":3468000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",1019713],["5171",489000],["5023",481000],["5139",394817],["6119",300000],["5021",226412],["5154",173000],["6121",127000],["5492",104000],["5175",59384],["5163",56600],["5168",50000],["5032",45000],["5162",41500],["5156",38000],["5137",28500],["5153",23000],["5323",20874],["5194",18500],["5321",15300],["5362",10000],["5011",8200],["6130",5000],["5499",2000],["5019",1376],["5136",1000],["5164",500],["5039",469],["5173",285]],"economic_expenditure_total_czk":3740430,"economic_financing":[["8115",-1707389.32]],"economic_financing_total_czk":-1707389.32,"economic_revenue":[["1211",1254800],["4216",1225900],["2111",677000],["1121",673000],["1511",480000],["1111",457000],["4222",184944],["1113",88900],["2132",81000],["4112",71800],["2324",55745.32],["1345",55000],["1112",45000],["1386",25000],["3111",20000],["4111",19530],["1387",13000],["1381",10000],["2119",4000],["1341",3000],["1361",1200],["2112",1000],["2141",1000]],"economic_revenue_total_czk":5447819.32,"purpose_expenditure":[["1031",653726],["6112",630000],["2212",500000],["6171",499300],["3636",300000],["3745",250000],["3722",170000],["3612",150000],["3613",130000],["3631",69500],["5512",65000],["3723",35500],["3399",35000],["3419",35000],["2219",30000],["3721",25000],["2292",20874],["2321",20000],["3412",20000],["3421",20000],["6114",19530],["2341",10000],["6310",10000],["6320",10000],["3639",5000],["5213",5000],["2310",4500],["3113",4000],["3319",2000],["3326",2000],["3429",2000],["3632",2000],["4349",2000],["3341",1500],["3111",1000],["5272",1000]],"purpose_expenditure_total_czk":3740430},"actual":{"economic_expenditure":[["5169",856771.26],["5023",480000],["5139",272569.4],["5154",145076.67],["5021",136178],["5492",104000],["6121",78045],["5171",70524.04],["5168",44473.85],["5032",43200],["5175",41198],["5162",39401.3],["5156",30864.43],["5137",23147.1],["5323",20874],["5163",20637],["5194",15502],["5153",13843.12],["5321",10300],["5011",8200],["5362",7555],["5019",1376],["5136",670],["5164",500],["5039",469],["5173",285]],"economic_expenditure_total_czk":2465660.17,"economic_financing":[["8115",-2940312.2]],"economic_financing_total_czk":-2940312.2,"economic_revenue":[["1211",1254733.11],["4216",1225900],["1121",672607.66],["2111",666902.8],["1511",476297.49],["1111",456952.33],["4222",184944],["1113",88832.98],["2132",80400],["4112",71800],["2324",55732.82],["1345",54500],["1112",43827.95],["1386",24500.22],["4111",19530],["3111",15100],["1387",9603.26],["1341",2320],["2112",575],["1361",400],["2141",322.92],["1381",189.83]],"economic_revenue_total_czk":5405972.37,"purpose_expenditure":[["1031",653174.99],["6112",627200],["6171",394678.18],["3722",162195.6],["3745",135327.17],["2212",94392],["5512",54854],["3612",54420.96],["3613",43720.83],["3631",37540],["3723",35403.24],["3419",28175],["3399",22102],["2292",20874],["3421",19553],["6114",19530],["3721",18171.2],["2219",17070],["2321",12000],["6310",7054],["3412",3998],["2310",3139],["3326",547],["3341",540]],"purpose_expenditure_total_czk":2465660.17}},"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."}}}}