{"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:00240061","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00240061","name":"OBEC BOŘANOVICE","short_name":"BOŘANOVICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-východ","municipality_code":538086},"amounts":{"revenue_approved":30844489,"revenue_adjusted":36712551.26,"revenue_actual":35880526.63,"expense_approved":30844489,"expense_adjusted":45474241.34,"expense_actual":37617757.75,"tax_revenue":21302137.45,"nontax_revenue":9762054.31,"capital_revenue":100000,"transfer_revenue":4716334.87,"current_expense":20455645.84,"capital_expense":17162111.91,"budget_balance":-1737231.12,"cash_current":30193749.93,"cash_previous":31930981.05},"ratios":{"revenue_execution":0.97733678,"expense_execution":0.82723222,"balance_to_revenue":-0.0484171,"cash_to_expense":0.80264619,"cash_yoy":-0.05440582,"capital_expense_share":0.45622368,"transfer_revenue_share":0.13144553},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00240061/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00240061"},"seo":{"slug":"boranovice","path":"/cz/municipalities/boranovice/"},"population":{"value":981,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30844489,"expenditure_czk":30844489,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":36712551.26,"expenditure_czk":45474241.34,"financing_czk":8761690.08,"balance_czk":-8761690.08},{"stage":"actual","revenue_czk":35880526.63,"expenditure_czk":37617757.75,"financing_czk":1737231.12,"balance_czk":-1737231.12}],"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",7536374],["5169",5629500],["5171",5619378],["5151",2600000],["5154",1695000],["5023",1550000],["5139",1149000],["5011",960000],["6349",800000],["5031",421000],["5153",400000],["5213",334000],["5189",279937],["5321",225000],["5032",191000],["5175",156500],["5329",152000],["5365",145000],["5492",120000],["5137",105000],["5903",100000],["5909",100000],["5163",80500],["5021",73800],["6122",60000],["5168",55000],["5229",55000],["5499",45000],["5162",36000],["5134",30000],["5172",30000],["5167",20000],["6130",20000],["5222",15500],["5136",13000],["5161",10000],["5194",10000],["5156",7000],["5039",5000],["5133",5000],["5132",3000],["5173",2000]],"economic_expenditure_total_czk":30844489,"economic_revenue":[["1211",7900000],["2111",6675000],["1121",4800000],["1111",2850000],["4216",2596609],["1511",1900000],["1345",1400000],["2132",822200],["1113",680000],["2324",280000],["4112",250000],["1112",180000],["1122",135000],["1386",80000],["2131",58080],["1334",50000],["1381",50000],["1387",40000],["1341",37000],["1343",30000],["2119",25000],["1361",5000],["2141",600]],"economic_revenue_total_czk":30844489,"purpose_expenditure":[["3319",7146374],["2310",3105000],["6171",3062000],["2212",2899378],["2321",2091937],["6112",1925000],["3722",1800000],["3745",1550000],["2219",1000000],["3612",951000],["3113",950000],["3631",785000],["3399",710000],["3723",650000],["3326",570000],["2292",334000],["3613",220000],["3635",175000],["5512",169000],["5311",150000],["6399",135000],["5213",100000],["3725",60000],["3111",50000],["3322",50000],["3721",50000],["4329",30000],["3314",27800],["3632",25000],["3639",20000],["3429",15500],["4319",15000],["6310",15000],["6409",7000],["6320",500]],"purpose_expenditure_total_czk":30844489,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",18353333.8],["5171",6426722.37],["5169",6378377.72],["5151",3500000],["5154",1957000],["5023",1550000],["5139",1479352.31],["5011",960000],["6349",800000],["5031",421000],["5153",400000],["5175",374499.51],["5213",334000],["5329",321515.52],["5321",300000],["5189",279937],["5032",260570],["5137",260000],["5365",145000],["5492",125000],["5903",100000],["5194",93649.11],["5021",87800],["5163",84560],["6122",70000],["5229",58000],["5168",55000],["5909",50000],["5499",45000],["5162",36000],["5134",30000],["5172",30000],["5167",27820],["6130",20000],["5222",15500],["5161",10405],["5136",9850],["5156",7000],["5039",5000],["5133",5000],["5173",3500],["5132",3000],["5164",849]],"economic_expenditure_total_czk":45474241.34,"economic_financing":[["8115",8761690.08]],"economic_financing_total_czk":8761690.08,"economic_revenue":[["1211",8185936.37],["2111",6711220],["1121",4800000],["4216",4280061.49],["1111",3193168.73],["1511",2677437.86],["2321",1870000],["1345",1536156],["2132",826636],["1113",680000],["2324",457975],["1112",285915.11],["4112",223800],["4116",198764.7],["1386",182000],["1122",135000],["3122",100000],["1387",75000],["2131",58580],["1334",50300],["1381",50000],["1341",37000],["1343",30000],["2229",27000],["2119",25000],["2329",10000],["1361",5000],["2141",600]],"economic_revenue_total_czk":36712551.26,"purpose_expenditure":[["2219",10005771.14],["3319",7516000],["2310",4185000],["6171",3106000],["2212",2899378],["2321",2757937],["3745",2135000],["3631",1971000],["6112",1932000],["3722",1910000],["3113",1108515.52],["3612",996000],["3399",915579.85],["3613",656000],["3635",655000],["3723",650000],["3326",570000],["2292",334000],["5311",200000],["5512",181000],["6399",135000],["5213",100000],["3725",89374.83],["3341",76500],["6320",63980],["3111",50000],["3322",50000],["3721",50000],["3314",31800],["4329",30000],["3632",25000],["6409",21000],["3639",20000],["3429",15500],["4319",15000],["6310",15000],["6114",1905]],"purpose_expenditure_total_czk":45474241.34},"actual":{"economic_expenditure":[["6121",17092740.57],["5171",4655529.5],["5169",4512922.99],["5151",3215578],["5154",1620010.16],["5023",1497172],["5011",897727],["5139",849782.37],["5031",391604],["5329",321115.52],["5153",300487.58],["5213",290946],["5189",279936.24],["5321",263816],["5137",259436.66],["5175",218205.41],["5032",208570],["5492",125000],["5365",124622],["5194",93649.11],["5163",77180.8],["5021",71400],["6122",69371.34],["5168",42982.83],["5162",33978.83],["5499",28000],["5167",21650],["5222",15000],["5138",8470],["5161",8314],["5229",7350],["5136",4365],["5156",3642.1],["5039",2945],["5134",1870.74],["5173",1194],["5164",849],["5133",343]],"economic_expenditure_total_czk":37617757.75,"economic_financing":[["8115",1737231.12]],"economic_financing_total_czk":1737231.12,"economic_revenue":[["1211",8185936.37],["2111",6521441],["1121",4387693.05],["4216",4280061.49],["1111",3193168.73],["1511",2677437.86],["2321",1870000],["1345",1536156],["2132",810636],["1113",579531.03],["2324",457975],["1112",285915.11],["4112",223800],["4116",198764.7],["1386",159834.05],["1122",114870],["3122",100000],["1387",62646.51],["2131",58580],["1334",50257.49],["1341",37000],["1343",27500],["2229",27000],["4111",13708.68],["2112",8470],["2329",7414],["1361",2950],["1381",1241.25],["2141",538.31]],"economic_revenue_total_czk":35880526.63,"purpose_expenditure":[["2219",9443789.4],["3319",7528048.49],["2310",3846204.94],["2321",2577431.97],["6171",2469927.71],["3745",1980538.81],["3722",1858191.48],["2212",1841095.08],["6112",1819374],["3399",600925.3],["3613",570898.63],["3612",564211.42],["3631",415031.89],["3326",361708.4],["3113",308515.52],["2292",290946],["3723",230564.6],["5311",199680],["6399",114870],["5512",110004.21],["3725",89374.83],["3635",80000],["3341",75748.31],["6320",62988],["3314",26989.5],["3111",23400],["6409",19950],["3632",19136],["3639",17312.46],["4319",15000],["6310",14192.8],["6114",13708],["4329",13000],["3429",8000],["3421",7000]],"purpose_expenditure_total_czk":37617757.75}},"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."}}}}