{"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:00237493","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237493","name":"Obec Boreč","short_name":"Boreč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mladá Boleslav","municipality_code":535508},"amounts":{"revenue_approved":6000000,"revenue_adjusted":8554406,"revenue_actual":7913958.84,"expense_approved":6000000,"expense_adjusted":9026906,"expense_actual":7584245.74,"tax_revenue":7211541.34,"nontax_revenue":422611.5,"capital_revenue":0,"transfer_revenue":279806,"current_expense":5947797.48,"capital_expense":1636448.26,"budget_balance":329713.1,"cash_current":4038871.63,"cash_previous":3723158.53},"ratios":{"revenue_execution":0.92513248,"expense_execution":0.8401822,"balance_to_revenue":0.04166222,"cash_to_expense":0.53253438,"cash_yoy":0.08479711,"capital_expense_share":0.21576941,"transfer_revenue_share":0.03535601},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237493/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237493"},"seo":{"slug":"borec","path":"/cz/municipalities/borec/"},"population":{"value":281,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6000000,"expenditure_czk":6000000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":8554406,"expenditure_czk":9026906,"financing_czk":472500,"balance_czk":-472500},{"stage":"actual","revenue_czk":7913958.84,"expenditure_czk":7584245.74,"financing_czk":-329713.1,"balance_czk":329713.1}],"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",1614000],["6121",1200000],["5171",1065000],["5023",580000],["5154",320000],["5168",200000],["5021",160000],["5139",112000],["5032",105000],["5365",100000],["5166",70000],["5321",70000],["5137",65000],["5163",57000],["5151",50000],["5031",43000],["5194",40000],["5222",35000],["5162",30000],["5175",22000],["5156",15000],["5138",10000],["5172",10000],["5903",10000],["5173",5000],["5179",5000],["5136",2000],["5038",1000],["5161",1000],["5167",1000],["5229",1000],["5329",1000]],"economic_expenditure_total_czk":6000000,"economic_revenue":[["1211",1860000],["1511",1120000],["1121",1100000],["1111",800000],["2132",282000],["1113",200000],["1122",100000],["1345",90000],["2324",90000],["2111",80000],["1112",60000],["4112",60000],["1386",40000],["2133",40000],["1387",30000],["3111",20000],["2112",15000],["1341",7000],["2131",5000],["1361",1000]],"economic_revenue_total_czk":6000000,"purpose_expenditure":[["6171",1582000],["2321",1050000],["6112",660000],["3745",545000],["3722",400000],["2212",350000],["3631",220000],["3723",200000],["1032",170000],["3612",165000],["1031",100000],["6399",100000],["3399",71000],["2333",50000],["3322",50000],["6320",50000],["3412",45000],["3511",40000],["3341",32000],["3419",30000],["5512",30000],["3429",25000],["3721",20000],["5213",10000],["6310",5000]],"purpose_expenditure_total_czk":6000000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",3155500],["6121",1044000],["5171",850000],["5023",690000],["6122",480000],["5154",470000],["5139",456668],["6123",313000],["5168",262420],["5021",232400],["6341",100000],["5032",97000],["5137",96000],["5365",95550],["5222",87000],["5321",70000],["5151",67000],["5166",64000],["5163",57000],["5194",55000],["5175",50368],["5363",50000],["5031",47000],["5162",30000],["5019",20000],["5156",20000],["5138",10000],["5172",10000],["5179",10000],["5903",10000],["5039",7000],["5164",5000],["5173",5000],["5362",3000],["5136",2000],["5038",1000],["5161",1000],["5167",1000],["5229",1000],["5329",1000]],"economic_expenditure_total_czk":9026906,"economic_financing":[["8117",900000],["8115",-427500]],"economic_financing_total_czk":472500,"economic_revenue":[["1211",2760000],["1511",1720000],["1121",1438000],["1111",1031600],["1113",290000],["2132",282000],["4222",200550],["1112",130000],["2111",111450],["1345",100000],["1122",95550],["2324",93000],["1386",70000],["2133",60000],["4112",57400],["1387",34000],["4111",21856],["3111",20000],["2112",15000],["2141",9000],["1341",7000],["2131",5000],["1334",1500],["1361",1000],["1381",500]],"economic_revenue_total_czk":8554406,"purpose_expenditure":[["6171",2445000],["3745",2029000],["6112",795000],["3722",690000],["2212",430000],["2219",400000],["2321",262000],["3723",260000],["3631",220000],["3341",212000],["1032",170000],["3612",165000],["3399",131000],["1031",100000],["3113",100000],["6399",95550],["3419",82000],["3639",75000],["2333",50000],["3322",50000],["6320",50000],["3412",45000],["3511",40000],["3721",30000],["5512",30000],["3429",25000],["6114",21856],["5213",10000],["5519",5000],["6310",5000],["2341",3500]],"purpose_expenditure_total_czk":9026906},"actual":{"economic_expenditure":[["5169",2775385.46],["6121",816233.26],["5023",684400],["5154",436236.47],["6122",408035],["5171",371284.25],["5139",363623],["6123",312180],["5168",260102.22],["5021",232076],["6341",100000],["5365",95550],["5222",82000],["5137",80107.98],["5032",78811],["5151",65890],["5321",61525],["5163",51595.4],["5363",50000],["5031",46544],["5194",46294],["5175",45968],["5166",38744.2],["5162",28530.85],["5019",17338.65],["5156",13966],["5179",8150],["5039",5860],["5164",4087],["5362",3000],["5038",728]],"economic_expenditure_total_czk":7584245.74,"economic_financing":[["8115",-1215713.1],["8117",900000],["8901",-14000]],"economic_financing_total_czk":-329713.1,"economic_revenue":[["1211",2684306.29],["1511",1566732.76],["1121",1437721.18],["1111",968610.65],["2132",237722],["4222",200550],["1113",189989.33],["1122",95550],["1345",93800],["1112",93705.18],["2324",80233.5],["4112",57400],["2133",54000],["1386",52376.66],["2111",32592],["4111",21856],["1387",20528.77],["2141",9000],["1341",6050],["2112",5000],["2131",4064],["1334",1306.5],["1361",450],["1381",414.02]],"economic_revenue_total_czk":7913958.84,"purpose_expenditure":[["6171",2126671.09],["3745",2017628.77],["6112",769518.65],["3722",672982.73],["2219",392645],["2212",263175],["3723",256621.56],["3341",172610.81],["3631",172526.26],["3399",120413],["3113",100000],["6399",95550],["3419",82000],["3639",73210],["3612",68519.15],["6320",48633],["3511",33825],["5512",27700],["6114",21856],["3721",20052.12],["2321",16755.2],["3412",11000],["1031",10000],["5519",3900],["2341",3490],["6310",2962.4]],"purpose_expenditure_total_czk":7584245.74}},"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."}}}}