{"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:00236713","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236713","name":"Obec Borek","short_name":"Borek","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":534684},"amounts":{"revenue_approved":8571000,"revenue_adjusted":10664621,"revenue_actual":10673532.63,"expense_approved":15136000,"expense_adjusted":16133527,"expense_actual":12722738.16,"tax_revenue":7316295.89,"nontax_revenue":2228449.74,"capital_revenue":0,"transfer_revenue":1128787,"current_expense":7159370.95,"capital_expense":5563367.21,"budget_balance":-2049205.53,"cash_current":20705860.79,"cash_previous":22755066.32},"ratios":{"revenue_execution":1.00083563,"expense_execution":0.78859001,"balance_to_revenue":-0.19198944,"cash_to_expense":1.62746891,"cash_yoy":-0.09005491,"capital_expense_share":0.43727751,"transfer_revenue_share":0.10575571},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236713/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236713"},"seo":{"slug":"borek","path":"/cz/municipalities/borek/"},"population":{"value":343,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8571000,"expenditure_czk":15136000,"financing_czk":6565000,"balance_czk":-6565000},{"stage":"revised","revenue_czk":10664621,"expenditure_czk":16133527,"financing_czk":5468906,"balance_czk":-5468906},{"stage":"actual","revenue_czk":10673532.63,"expenditure_czk":12722738.16,"financing_czk":2049205.53,"balance_czk":-2049205.53}],"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",6480000],["5169",1091000],["5151",1050000],["5023",970000],["6122",963000],["5333",711800],["5171",690000],["5154",575000],["5011",537000],["6130",360000],["5031",315000],["5321",241000],["6349",234375],["5021",139000],["5032",137000],["5194",125000],["5166",89000],["5139",80000],["5137",60000],["5163",60000],["5168",60000],["5212",36000],["5323",24000],["5492",20000],["5156",15000],["5175",15000],["5162",14000],["5179",12000],["5167",10000],["5173",10000],["5903",5000],["5161",3000],["5038",2000],["5136",1000],["5362",825]],"economic_expenditure_total_czk":15136000,"economic_financing":[["8115",6565000]],"economic_financing_total_czk":6565000,"economic_revenue":[["1211",2800000],["1121",1350000],["2133",1120000],["1111",950000],["2141",700000],["1511",425000],["1345",400000],["1113",215000],["2131",110000],["1356",109000],["2111",85000],["4112",74600],["1112",70000],["2324",47000],["1386",35000],["2132",24000],["2310",23000],["1387",18000],["1341",10000],["2119",3400],["1361",1000],["2112",1000]],"economic_revenue_total_czk":8571000,"purpose_expenditure":[["6171",4866825],["3613",2594000],["3745",1463000],["2321",1405000],["6112",1239000],["3111",893800],["3722",700000],["3113",434375],["3631",365000],["3639",362000],["2212",210000],["3319",158000],["2219",110000],["3725",100000],["3412",64000],["4351",40000],["3721",30000],["2292",24000],["3632",21000],["3429",20000],["5512",20000],["3421",6000],["1014",5000],["5213",5000]],"purpose_expenditure_total_czk":15136000},"revised":{"economic_expenditure":[["6121",6619000],["5151",1263000],["5169",1202540],["5333",977800],["5023",970000],["6122",963000],["5171",818000],["5154",579532],["5011",537000],["6130",360000],["5031",315000],["5321",248000],["6349",234375],["5139",182337],["5021",155200],["5032",137000],["5194",127000],["5166",89000],["5137",60000],["5163",60000],["5168",60000],["5212",36000],["5323",24000],["5162",20000],["5492",20000],["5175",16184],["5156",15000],["5179",12000],["5173",10599],["5167",10000],["5903",5000],["5161",3135],["5038",2000],["5136",1000],["5362",825]],"economic_expenditure_total_czk":16133527,"economic_financing":[["8115",5468906]],"economic_financing_total_czk":5468906,"economic_revenue":[["1211",3033000],["1121",1583000],["2133",1149000],["1111",1125000],["4213",767200],["2141",700000],["1511",431000],["1345",408000],["4116",266000],["1113",215000],["2111",127540],["1112",125000],["2131",110000],["1356",109000],["2321",90000],["1334",80000],["4112",74600],["1386",59000],["2324",50000],["1335",38000],["2132",24000],["2310",23000],["1387",22000],["4111",20987],["2322",16894],["1341",10000],["2119",5400],["1361",1000],["2112",1000]],"economic_revenue_total_czk":10664621,"purpose_expenditure":[["6171",4878825],["3613",2594000],["2321",1868000],["3745",1563000],["6112",1239000],["3111",1159800],["3722",740000],["3113",439375],["3631",365000],["3639",362000],["2212",210000],["3319",201540],["3412",111000],["2219",110000],["3725",100000],["4351",40000],["3721",30000],["2292",24000],["3632",21000],["6114",20987],["3429",20000],["5512",20000],["3421",6000],["1014",5000],["5213",5000]],"purpose_expenditure_total_czk":16133527},"actual":{"economic_expenditure":[["6121",4363796.21],["5151",1263096],["5169",1101838.64],["5333",977800],["5023",969812],["6122",962071],["5011",532572],["5154",517246.89],["5171",445154.25],["5031",313077],["5321",245471],["6349",234375],["5139",172338.9],["5032",135214],["5194",126984.24],["5021",105870],["5163",49289],["5168",41338.72],["5212",36000],["5323",20385],["5492",20000],["5162",19378.81],["5137",14415],["5179",11676],["5156",10564.5],["5175",9022],["5166",8712],["5173",6279],["6130",3125],["5167",2800],["5038",2227],["5161",654],["5362",155]],"economic_expenditure_total_czk":12722738.16,"economic_financing":[["8117",50493614.31],["8118",-50493614.31],["8115",2049205.53]],"economic_financing_total_czk":2049205.53,"economic_revenue":[["1211",3046510.84],["1121",1637499.73],["2133",1155170.5],["1111",1144958.95],["4213",767200],["2141",627382.54],["1511",431616.17],["1345",411547],["4116",266000],["1113",215886.45],["2111",129487.2],["2131",110100],["1356",109097.9],["1112",106623.95],["2321",90000],["1334",80202.64],["4112",74600],["1386",59625.83],["2324",50890.5],["1335",38297.8],["2132",24024],["1387",23374.3],["4111",20987],["2310",17441],["2322",16894],["1341",10522],["2119",6050],["2112",1010],["1381",432.33],["1361",100]],"economic_revenue_total_czk":10673532.63,"purpose_expenditure":[["6171",3115645.95],["3613",2288784.92],["2321",1711904],["6112",1238093],["3745",1210936.95],["3111",1158621.85],["3722",739106.85],["3113",439375],["3631",223876.88],["3319",189719.24],["3725",100958.76],["3412",90964.7],["2219",45112],["4351",31045.46],["6114",20987],["2292",20385],["3429",20000],["5512",20000],["3632",18471],["3721",16165.6],["3639",11676],["2212",5947],["3421",4961]],"purpose_expenditure_total_czk":12722738.16}},"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."}}}}