{"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:00252107","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00252107","name":"Městys Borotín","short_name":"Borotín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Tábor","municipality_code":552101},"amounts":{"revenue_approved":31472460,"revenue_adjusted":38856135.48,"revenue_actual":34349538.62,"expense_approved":32853202.2,"expense_adjusted":41677881.81,"expense_actual":29884274.44,"tax_revenue":22414479.88,"nontax_revenue":7041979.14,"capital_revenue":73500,"transfer_revenue":4819579.6,"current_expense":24852062.07,"capital_expense":5032212.37,"budget_balance":4465264.18,"cash_current":31132141.6,"cash_previous":27677988.4},"ratios":{"revenue_execution":0.8840184,"expense_execution":0.71702959,"balance_to_revenue":0.12999488,"cash_to_expense":1.04175665,"cash_yoy":0.12479784,"capital_expense_share":0.16838998,"transfer_revenue_share":0.14030988},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00252107/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00252107"},"seo":{"slug":"borotin","path":"/cz/municipalities/borotin/"},"population":{"value":726,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":31472460,"expenditure_czk":32853202.2,"financing_czk":1380742.2,"balance_czk":-1380742.2},{"stage":"revised","revenue_czk":38856135.48,"expenditure_czk":41677881.81,"financing_czk":2821746.33,"balance_czk":-2821746.33},{"stage":"actual","revenue_czk":34349538.62,"expenditure_czk":29884274.44,"financing_czk":-4465264.18,"balance_czk":4465264.18}],"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":[["5011",4850000],["5171",4270000],["6121",3750000],["5169",3588000],["5331",3396000],["6130",1800000],["6123",1500000],["5031",1495032],["5023",1220352],["5139",885500],["5154",843960],["6119",700000],["5032",576572],["5021",481000],["5901",461500],["5163",375000],["5222",350000],["5362",300000],["5137",260000],["5365",230000],["5499",222920],["5492",210000],["5156",175000],["5178",150000],["5168",112000],["5903",100000],["5194",78000],["5179",76500],["5175",65000],["5221",50000],["5141",48000],["5132",45000],["5155",45000],["5162",43400],["5038",30000],["5329",23000],["5364",16966.2],["5136",11000],["5138",10000],["5167",3000],["5164",2000],["5173",2000],["5161",1500]],"economic_expenditure_total_czk":32853202.2,"economic_financing":[["8115",2571742.2],["8124",-1191000]],"economic_financing_total_czk":1380742.2,"economic_revenue":[["1211",9000000],["1121",4800000],["2111",4800000],["3112",3100000],["1111",2910000],["2132",1943000],["1511",1400000],["1113",720000],["4116",700000],["1345",650000],["2141",300000],["1112",250000],["4112",234700],["1122",200000],["1386",110000],["2131",100000],["1387",60000],["1361",42000],["1381",40000],["1342",34000],["4111",31500],["2112",20000],["2119",20000],["2139",7260]],"economic_revenue_total_czk":31472460,"purpose_expenditure":[["3612",3728540],["1032",3109320],["3113",3076000],["3639",3013820],["6171",2980568],["2321",2307900],["4359",1972560],["3745",1600000],["6112",1554908],["2219",1350000],["3722",1311420],["2310",1002100],["2212",820000],["3635",700000],["2411",599220],["3412",593400],["6399",530000],["3723",452000],["6320",350000],["3631",300000],["3613",246600],["3421",226000],["3399",203500],["1036",120000],["5512",108760],["3511",102560],["5213",100000],["6409",97000],["3314",67200],["3543",50000],["3632",48360],["6310",43000],["3721",40000],["6114",31500],["6402",16966.2]],"purpose_expenditure_total_czk":32853202.2},"revised":{"economic_expenditure":[["5011",4952157.5],["5171",4939648.66],["6121",4442924],["5169",4188885.05],["5331",3396000],["5336",2820893],["6130",2596200],["5031",1523797],["6123",1500000],["5023",1232611],["5154",992130.5],["5139",923981.54],["6119",886000],["6351",750000],["5168",692990.8],["5362",684225.25],["5021",620883],["5032",588357],["5901",430000],["5222",425000],["5365",405792],["5163",377724.2],["5137",371610.5],["5499",272820],["5156",235618.66],["5492",210000],["5178",178260.72],["5155",146920],["5162",101382.2],["5903",100000],["5194",87156],["5179",76500],["5175",69000],["6122",65401],["5213",60118],["5221",50000],["5141",48000],["5132",45000],["5038",30000],["5329",23000],["5172",20618],["5166",18080],["5364",16966.2],["5161",12345],["5134",12326.53],["5138",11969.5],["5167",11581],["5136",11000],["5904",7520],["5321",7500],["5164",2000],["5173",2000],["5909",1988],["5153",1000]],"economic_expenditure_total_czk":41677881.81,"economic_financing":[["8115",3980523.43],["8124",-1172650],["8901",13872.9]],"economic_financing_total_czk":2821746.33,"economic_revenue":[["1211",9695138.7],["2111",5545244.6],["1121",5196611.4],["1111",3712851.58],["3112",3100000],["4122",2991290],["2132",1987569],["1511",1602435.51],["4116",1506786.6],["1113",720000],["1345",650000],["1112",338626.98],["1122",335370],["2141",300000],["4112",234700],["4222",225000],["1386",190771.49],["2131",116350],["1387",74196.08],["1361",58250],["3111",54000],["1342",48180],["1381",40000],["2112",35759],["4111",32500],["2119",20000],["3113",19500],["2324",12582.3],["2139",7434.24],["2321",3000],["2329",1988]],"economic_revenue_total_czk":38856135.48,"purpose_expenditure":[["4359",4703025],["3612",4354353.48],["3639",4070043.09],["3113",3876000],["6171",3683818.7],["1032",3118631],["2321",2338445.41],["3745",1948569.24],["2212",1766085.5],["6112",1576196],["3722",1395191.67],["2219",1350000],["6399",1080017.25],["2310",1042412.61],["3635",700000],["2411",612193.04],["3412",593950],["3723",515405.75],["3631",386298.72],["3399",351459.93],["6320",350000],["3613",346100.52],["3421",247000],["3636",223200],["3511",164143],["5512",147760],["1036",125767],["5213",100000],["6409",98988],["3632",96090],["3314",71312],["3543",50000],["6310",43224.2],["3721",40000],["6114",39772],["4329",19893],["3319",17049.5],["6402",16966.2],["1031",7520],["3419",5000],["3749",5000],["3611",1000]],"purpose_expenditure_total_czk":41677881.81},"actual":{"economic_expenditure":[["5011",4359150],["5169",3448540.55],["5331",3396000],["5171",2999859.62],["5336",2820893],["6130",2333300],["6121",1640511.87],["5031",1339873],["5023",1232611],["5154",984428.83],["6351",750000],["5139",539352.03],["5032",515299],["5362",501198],["5365",405792],["5163",310269.2],["5021",308452],["6119",243000],["5168",237445.52],["5499",203440],["5156",200214.07],["5178",178260.72],["5222",170000],["5155",146920],["5162",85410.56],["5194",76810],["6122",65400.5],["5213",60118],["5175",49144],["5137",46210],["5221",35000],["5179",31993.93],["5172",20618],["5038",18742],["5166",18080],["5364",16966.2],["5141",14628.29],["5134",12326.53],["5161",11059],["5329",10620],["5136",8800.75],["5167",8580.71],["5904",7520],["5321",7500],["5492",6231.5],["5138",3301.5],["5909",1987.72],["5153",1000],["5132",972.84],["5173",442]],"economic_expenditure_total_czk":29884274.44,"economic_financing":[["8115",-3454153.2],["8124",-1172650],["8901",161539.02]],"economic_financing_total_czk":-4465264.18,"economic_revenue":[["1211",9695138.7],["1121",5196611.4],["2111",5034649.56],["1111",3540585.19],["4122",2820893],["2132",1675194.4],["1511",1602435.51],["4116",1506486.6],["1113",686375.53],["1345",648579],["1112",338626.98],["1122",335370],["4112",234700],["4222",225000],["1386",189301.28],["2141",171653.04],["2131",116349],["1387",74196.08],["1361",57610],["3111",54000],["1342",48180],["4111",32500],["3113",19500],["2112",18455],["2324",9864.55],["2139",7434.24],["2119",3391.63],["2321",3000],["2329",1987.72],["1381",1470.21]],"economic_revenue_total_czk":34349538.62,"purpose_expenditure":[["3113",3855934.98],["3639",3391527.89],["4359",3153440],["3612",2794666.95],["6171",2631414.13],["1032",2380894.49],["3745",1752772.29],["2212",1579899.41],["6112",1576196],["3722",1262522.82],["6399",896990],["2321",693738.26],["2411",600481.06],["3723",464146.88],["2310",394620.83],["3399",320192.43],["3412",306074.35],["3613",303667.03],["6320",283078],["3631",275515.5],["3635",150000],["1036",125767],["3636",118000],["3511",113391],["3421",69277],["3314",66968.75],["5512",58041.63],["3632",56064.1],["6409",42101.65],["3543",35000],["6310",29917.51],["6114",29463],["4329",19893],["3319",17049.5],["6402",16966.2],["1031",7520],["3419",5000],["3749",5000],["3721",580.8],["3611",500]],"purpose_expenditure_total_czk":29884274.44}},"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."}}}}