{"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:00241962","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241962","name":"Obec Borotice","short_name":"Borotice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":539970},"amounts":{"revenue_approved":21178500,"revenue_adjusted":22610500,"revenue_actual":21134269.33,"expense_approved":25357500,"expense_adjusted":25006000,"expense_actual":17145858.65,"tax_revenue":11830172.15,"nontax_revenue":1012658.58,"capital_revenue":70800,"transfer_revenue":8220638.6,"current_expense":5992501.46,"capital_expense":11153357.19,"budget_balance":3988410.68,"cash_current":42346634.83,"cash_previous":38341580.61},"ratios":{"revenue_execution":0.93471039,"expense_execution":0.68566979,"balance_to_revenue":0.1887177,"cash_to_expense":2.46978794,"cash_yoy":0.1044572,"capital_expense_share":0.65049861,"transfer_revenue_share":0.38897198},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241962/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241962"},"seo":{"slug":"borotice","path":"/cz/municipalities/borotice/"},"population":{"value":414,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":21178500,"expenditure_czk":25357500,"financing_czk":4179000,"balance_czk":-4179000},{"stage":"revised","revenue_czk":22610500,"expenditure_czk":25006000,"financing_czk":2395500,"balance_czk":-2395500},{"stage":"actual","revenue_czk":21134269.33,"expenditure_czk":17145858.65,"financing_czk":-3988410.68,"balance_czk":3988410.68}],"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",15135000],["5171",2170000],["5169",1820000],["6123",1650000],["5023",622500],["5011",540000],["6313",400000],["5154",399000],["5365",351000],["5499",300000],["5139",276000],["6119",250000],["5168",170000],["5137",150000],["5331",150000],["5021",123500],["5031",120000],["5032",107000],["5222",103500],["5163",90000],["5155",80000],["5329",53000],["5175",30000],["5323",30000],["5221",25000],["5164",20000],["5194",20000],["5321",20000],["5162",15000],["5903",15000],["5167",13000],["5212",12000],["5042",10000],["5133",10000],["5166",10000],["5492",10000],["5179",9000],["5019",8000],["5173",8000],["5156",7500],["5136",5000],["5176",5000],["5493",5000],["5038",3000],["5161",3000],["5039",2500],["5229",1000]],"economic_expenditure_total_czk":25357500,"economic_financing":[["8115",4179000]],"economic_financing_total_czk":4179000,"economic_revenue":[["4213",7200000],["1211",4810000],["1121",2450000],["1111",1727000],["2141",1500000],["1511",950000],["4216",450000],["1122",394000],["1345",350000],["2111",350000],["1113",310000],["2132",152000],["1112",150000],["4112",100000],["1342",60000],["2324",51000],["1386",35000],["2139",35000],["2131",31000],["1381",25000],["1387",20000],["2119",15000],["1341",6000],["1334",5000],["1361",1000],["2112",1000],["1343",500]],"economic_revenue_total_czk":21178500,"purpose_expenditure":[["3613",8022000],["2321",7580000],["5512",1803500],["6171",1153000],["2212",1145000],["2219",1000000],["6112",695000],["3722",650000],["2310",500000],["6310",365000],["3639",352000],["2329",300000],["3723",275000],["3635",250000],["3745",200000],["3612",175000],["3111",150000],["3631",145000],["3421",95000],["6320",75000],["3632",74000],["3399",65000],["1032",50000],["3419",50000],["3412",45000],["2292",30000],["4379",28500],["6409",27000],["5213",25000],["3721",20000],["3429",11500],["4357",1000]],"purpose_expenditure_total_czk":25357500},"revised":{"economic_expenditure":[["6121",14700000],["5169",2010000],["6123",1870000],["5171",1340000],["5137",650000],["5023",622500],["5011",540000],["6313",400000],["5154",399000],["5365",323000],["5139",303070],["6119",250000],["5499",200000],["5331",176000],["5168",170000],["5021",146500],["5031",120000],["5032",107000],["5163",106000],["5222",93500],["5155",80000],["5329",53000],["5175",41480],["5194",35000],["5323",30000],["5221",29000],["5492",22000],["5164",20000],["5321",20000],["5162",15000],["5903",15000],["5167",13000],["5212",12000],["5042",10000],["5133",10000],["5166",10000],["5179",10000],["5173",8750],["5019",8000],["5156",7500],["5136",5000],["5176",5000],["5493",5000],["5494",5000],["5161",3200],["5038",3000],["5039",2500],["5229",1000]],"economic_expenditure_total_czk":25006000,"economic_financing":[["8115",2395500]],"economic_financing_total_czk":2395500,"economic_revenue":[["4213",7200000],["1211",4810000],["1121",2450000],["4216",1950000],["1111",1727000],["1511",1100000],["1345",445000],["2141",400000],["4222",400000],["2111",350000],["1122",317000],["1113",310000],["4116",220000],["2132",152000],["1112",150000],["1386",110000],["4112",101500],["1342",100000],["4122",100000],["2324",51000],["1387",40000],["2139",35000],["4111",32500],["2131",31000],["2119",15000],["1341",6000],["1334",5000],["1361",1000],["2112",1000],["1343",500]],"economic_revenue_total_czk":22610500,"purpose_expenditure":[["3613",8022000],["2321",7580000],["5512",1928500],["6171",1168000],["3639",732000],["6112",695000],["3722",650000],["2219",500000],["2310",500000],["3745",460000],["2212",445000],["6310",333000],["3723",275000],["3635",250000],["2329",200000],["3111",176000],["3612",175000],["3631",145000],["1032",100000],["6320",90000],["3421",85000],["3429",81500],["3632",74000],["3399",65000],["3419",50000],["3412",45000],["4379",32500],["6114",32500],["2292",30000],["6409",28000],["5213",25000],["3721",20000],["4349",12000],["4357",1000]],"purpose_expenditure_total_czk":25006000},"actual":{"economic_expenditure":[["6121",9310392.19],["5169",1875979.6],["6123",1682715],["5023",626628],["5011",570169],["5137",496680.21],["5171",424418.1],["5154",371392.19],["5365",319070],["5331",176000],["5139",171000.2],["6119",160250],["5168",134948.63],["5499",132655.37],["5031",112894],["5032",107703],["5163",105008],["5222",70000],["5329",43000],["5021",42606],["5194",33398.6],["5221",30073],["5175",21783],["5321",20300],["5323",19666],["5164",17070.62],["5162",12836.22],["5156",11730.1],["5179",9413.62],["5167",7720],["5362",7600],["5493",5000],["5492",4250],["5019",3674],["5161",2768],["5038",2525],["5039",1242],["5136",939],["5173",360]],"economic_expenditure_total_czk":17145858.65,"economic_financing":[["8118",-25000000],["8115",16011589.32],["8117",5000000]],"economic_financing_total_czk":-3988410.68,"economic_revenue":[["4213",5689222.6],["1211",4707074.5],["1121",2517854.3],["4216",1915793],["1111",1733504.26],["1511",1369009.39],["1345",415703.04],["4222",394737],["1113",333008.93],["1122",316470],["2141",315804.08],["2111",286208],["2132",197854],["1112",164161.79],["1342",137360],["2324",136473.5],["4112",101500],["4122",100000],["1386",91725.27],["3122",70000],["2139",43500],["1387",35955.66],["2131",30519],["4111",19386],["1341",5310],["2119",2000],["1335",838.8],["3111",800],["1334",776.4],["1381",747.23],["1361",650],["2112",300],["1382",22.58]],"economic_revenue_total_czk":21134269.33,"purpose_expenditure":[["2321",7266015.82],["3613",2901996.44],["5512",1740358.1],["6171",1145698.11],["6112",690528],["3722",485723.78],["3639",475748.7],["6310",332902],["2212",304781.93],["3745",290755.1],["3723",273497.24],["3111",176000],["3635",160250],["2329",145179.25],["3631",122331.03],["3612",111535.02],["6320",88576],["1032",56760],["3632",52267.63],["3399",49984.6],["2310",48517],["3419",40000],["3429",37718],["4379",30073],["3421",29096],["6409",27413.62],["2292",19666],["6114",19386],["3721",9520.28],["3412",5830],["4349",4250],["2219",3500]],"purpose_expenditure_total_czk":17145858.65}},"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."}}}}