{"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:00244686","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00244686","name":"Město Borovany","short_name":"Borovany","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"České Budějovice","municipality_code":544281},"amounts":{"revenue_approved":141108500,"revenue_adjusted":149530717.64,"revenue_actual":149788011.39,"expense_approved":186229741,"expense_adjusted":208050421.39,"expense_actual":137911164.59,"tax_revenue":109952101.2,"nontax_revenue":29550394.55,"capital_revenue":40271,"transfer_revenue":10245244.64,"current_expense":103359445.63,"capital_expense":34551718.96,"budget_balance":11876846.8,"cash_current":33689481.48,"cash_previous":33812634.68},"ratios":{"revenue_execution":1.00172067,"expense_execution":0.66287376,"balance_to_revenue":0.07929104,"cash_to_expense":0.24428393,"cash_yoy":-0.00364222,"capital_expense_share":0.25053605,"transfer_revenue_share":0.0683983},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00244686/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00244686"},"seo":{"slug":"borovany","path":"/cz/municipalities/borovany/"},"population":{"value":4179,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":141108500,"expenditure_czk":186229741,"financing_czk":45121241,"balance_czk":-45121241},{"stage":"revised","revenue_czk":149530717.64,"expenditure_czk":208050421.39,"financing_czk":58519703.75,"balance_czk":-58519703.75},{"stage":"actual","revenue_czk":149788011.39,"expenditure_czk":137911164.59,"financing_czk":-11876846.8,"balance_czk":11876846.8}],"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",66252000],["5171",20622000],["5011",18739996],["5169",17021000],["5331",11689000],["5152",8450000],["5031",5947332],["5139",4016000],["5154",3766000],["5365",3500000],["5021",3379750],["6122",3325000],["5023",2530000],["5137",2120000],["6130",2000000],["5032",1826363],["5362",1594000],["5151",1249000],["5339",950000],["5499",841200],["5222",760000],["5229",704000],["5156",550000],["5163",518000],["5166",500000],["5136",490000],["5164",385000],["5168",350000],["5329",300000],["5162",213000],["5221",210000],["5175",206000],["6119",170000],["5167",160000],["5161",152000],["5492",115000],["5172",110000],["6125",100000],["5194",90000],["5038",66000],["5132",65000],["5179",45100],["5173",34000],["5019",33000],["5321",30000],["5165",15000],["5901",10000],["5903",10000],["5811",8000],["5909",7000],["5192",5000]],"economic_expenditure_total_czk":186229741,"economic_financing":[["8115",45121241]],"economic_financing_total_czk":45121241,"economic_revenue":[["1211",42000000],["1121",25000000],["1511",15000000],["1111",13000000],["2132",12850000],["2111",12081500],["1333",4600000],["1113",3500000],["1122",3500000],["4112",2500000],["2142",1500000],["1112",1000000],["2141",800000],["2112",504000],["1361",400000],["1381",400000],["2133",333000],["2131",320000],["1386",300000],["2119",300000],["2321",200000],["1343",195000],["1341",170000],["2322",150000],["3111",150000],["2324",120000],["2310",110000],["1356",100000],["1334",20000],["1335",5000]],"economic_revenue_total_czk":141108500,"purpose_expenditure":[["3612",23939000],["3636",18842000],["6171",18284855],["3639",15100083],["3613",13555000],["3392",13122918],["3113",11441000],["2321",10685000],["2212",9035000],["3722",6065000],["3419",5730000],["6399",5000000],["3111",4598000],["3631",4175000],["3314",3775615],["6112",3481050],["4351",3454870],["3412",2916700],["3745",1822000],["3326",1650000],["5512",1305250],["3231",950000],["1031",940000],["3635",850000],["2310",845000],["4359",823000],["5311",750000],["3632",628400],["2341",540000],["3429",510000],["3349",500000],["3633",500000],["3513",200000],["3319",138000],["6310",50000],["5212",10000],["5213",10000],["6409",7000]],"purpose_expenditure_total_czk":186229741},"revised":{"economic_expenditure":[["6121",65284500],["5171",23557600],["5169",19300695],["5011",19105196],["6130",11735000],["5331",11729000],["5152",6332300],["5031",5986507],["6122",4618000],["5137",4335100],["5139",4027500],["5154",3729000],["5021",3678750],["5365",3501000],["5023",2530000],["5336",2044959.65],["5032",2001163],["5362",1682700],["5151",1515000],["5222",1292250],["5229",1129050],["5189",1112000],["5499",1041500],["5321",812000],["5166",770200],["5156",557200],["5163",541000],["5168",386600],["5175",382500],["5164",372200],["5136",367000],["6119",314000],["5162",307200],["5329",300000],["5339",200000],["5167",185500],["5161",155800],["5621",150000],["5364",128997.74],["5172",110000],["6125",100000],["5194",95900],["5221",91900],["5038",78000],["5132",65000],["5492",65000],["5179",51300],["5123",42000],["5019",35500],["5173",34500],["5192",26000],["5165",15000],["5901",10000],["5903",10000],["5811",8000],["5909",7000],["5141",4500],["5366",1853]],"economic_expenditure_total_czk":208050421.39,"economic_financing":[["8115",58519703.75]],"economic_financing_total_czk":58519703.75,"economic_revenue":[["1211",41500620],["1121",25000000],["1511",15000000],["1111",13000000],["2132",12850000],["2111",12072000],["1333",4600000],["1113",3500000],["1122",3500000],["4216",3255240],["4116",2459205.65],["4213",1891664.99],["4112",1886200],["2142",1500000],["1112",1000000],["1386",865000],["2141",800000],["2112",504000],["4122",492934],["1361",400000],["1381",400000],["1387",340000],["2133",333000],["2131",320000],["2119",300000],["4111",260000],["1334",250000],["1343",207500],["2321",200000],["1341",170000],["2322",150000],["3111",150000],["2324",129500],["2310",110000],["1356",100000],["2212",25000],["1335",7000],["2229",1853]],"economic_revenue_total_czk":149530717.64,"purpose_expenditure":[["3639",25785083],["3612",23939000],["6171",20414855],["3636",18842000],["3613",14580000],["3392",13147918],["3113",12549024.54],["2321",10685000],["2212",9035000],["3419",6325000],["3722",6065000],["3111",5158049.7],["6399",5000000],["3631",4375000],["3745",4171000],["3314",3931615],["6112",3481050],["4351",3454870],["3412",2916700],["5512",2738620],["3326",1650000],["3231",1593738.41],["1031",940000],["3429",924000],["4359",923000],["3635",850000],["2310",845000],["5311",750000],["3632",628400],["2341",540000],["3349",500000],["3633",500000],["6114",260000],["3513",200000],["3319",138000],["6402",128997.74],["6310",57500],["5212",10000],["5213",10000],["6409",7000]],"purpose_expenditure_total_czk":208050421.39},"actual":{"economic_expenditure":[["6121",22776601.76],["5169",18176373.48],["5011",18154978.25],["5171",13936939.39],["5331",10100974.08],["6130",9686650],["5031",4901925],["5152",4324060.18],["5137",3670117.39],["5154",3305253.88],["5021",3277121],["5365",2818900],["5023",2472998],["5139",2363638.98],["5336",2044959.65],["6122",1944719.2],["5032",1922506],["5362",1589084.92],["5151",1434350.29],["5189",1112000],["5222",1052963],["5499",1031810],["5229",938880.86],["5321",782000],["5163",528939.59],["5156",396342.26],["5166",366421],["5168",366302.52],["5136",339362.74],["5175",337043.1],["5162",294555.22],["5164",264349.7],["5161",152667.63],["6119",143748],["5339",132606],["5364",128997.74],["5167",105384.66],["5194",95863],["5621",83967],["5038",77293],["5221",64500],["5132",53370.57],["5123",38865],["5492",38000],["5192",24650],["5179",16575.75],["5173",11378],["5165",9044],["5019",8615],["5909",6164.8],["5141",4500],["5366",1853]],"economic_expenditure_total_czk":137911164.59,"economic_financing":[["8118",-12000000],["8115",123153.2]],"economic_financing_total_czk":-11876846.8,"economic_revenue":[["1211",44325510.43],["1121",23736698.71],["1111",16683477.71],["2132",12236722.16],["1511",11674676.14],["2111",11406260.38],["1333",3802031.92],["4216",3255240],["1113",3137075.05],["1122",2817900],["4116",2459205.65],["4213",1891664.99],["4112",1886200],["2324",1816094.8],["1112",1547140.74],["2329",1112343.8],["1386",864794.82],["2139",650000],["2112",598153],["2131",568600],["4122",492934],["1361",388017],["2141",361296.73],["1387",338934.11],["2133",285221],["4111",260000],["1334",249631.9],["2142",240000],["1343",183420],["1341",141829],["2119",133504],["2321",60000],["2322",47884],["1356",47605.96],["3111",40271],["2212",25000],["2122",7461.68],["1381",6863.71],["1335",6494],["2229",1853]],"economic_revenue_total_czk":149788011.39,"purpose_expenditure":[["3639",20791532.22],["6171",18541660.52],["3636",13466020.36],["3392",12791395.22],["3113",11552200.33],["3613",6707108.41],["3722",5913303.42],["2212",4861260.89],["3111",4444969.08],["3612",4418684.62],["6399",4245595],["3745",4035470.24],["6112",3010590.74],["3314",2929742.25],["2321",2463917.86],["4351",2391588.31],["3412",1959054.66],["5512",1941172.43],["3631",1707480.05],["3419",1689409.46],["3231",1500516.31],["3326",1262548.68],["1031",916638.21],["4359",860163.06],["5311",750000],["3429",685000],["3635",499246],["3349",495815.21],["6114",242695.78],["3632",190259.75],["2310",154014.03],["3513",132606],["6402",128997.74],["2341",106699.36],["3319",60320],["6310",57323.59],["6409",6164.8]],"purpose_expenditure_total_czk":137911164.59}},"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."}}}}