{"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:00259713","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00259713","name":"Město Bor","short_name":"Bor","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Tachov","municipality_code":560758},"amounts":{"revenue_approved":213081700,"revenue_adjusted":226281730,"revenue_actual":229660133.37,"expense_approved":332358000,"expense_adjusted":345558030,"expense_actual":215020180.1,"tax_revenue":182233181.03,"nontax_revenue":27145454.88,"capital_revenue":2701768.08,"transfer_revenue":17579729.38,"current_expense":153906960.03,"capital_expense":61113220.07,"budget_balance":14639953.27,"cash_current":103563221.47,"cash_previous":88425413.3},"ratios":{"revenue_execution":1.01493008,"expense_execution":0.62224044,"balance_to_revenue":0.06374617,"cash_to_expense":0.48164419,"cash_yoy":0.17119296,"capital_expense_share":0.28422086,"transfer_revenue_share":0.07654672},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00259713/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00259713"},"seo":{"slug":"bor","path":"/cz/municipalities/bor/"},"population":{"value":4691,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":213081700,"expenditure_czk":332358000,"financing_czk":119276300,"balance_czk":-119276300},{"stage":"revised","revenue_czk":226281730,"expenditure_czk":345558030,"financing_czk":119276300,"balance_czk":-119276300},{"stage":"actual","revenue_czk":229660133.37,"expenditure_czk":215020180.1,"financing_czk":-14639953.27,"balance_czk":14639953.27}],"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",79320000],["5169",69800000],["5171",57895000],["5331",29020000],["6122",25000000],["5011",23775000],["5362",9000000],["5031",6925000],["5139",5030000],["5154",4528000],["5137",3205000],["5023",2950000],["5032",2495000],["5153",1960000],["5166",1850000],["5229",1450000],["5041",1020000],["5156",920000],["5168",900000],["5223",700000],["5163",610000],["5164",395000],["6130",350000],["5162",349000],["5138",300000],["5222",300000],["5329",300000],["5151",295000],["5132",279000],["5194",250000],["5136",245000],["5323",210000],["5167",202000],["5161",135000],["5179",118000],["5175",110000],["5038",100000],["5173",47000],["5019",20000]],"economic_expenditure_total_czk":332358000,"economic_financing":[["8123",104276300],["8115",15000000]],"economic_financing_total_czk":119276300,"economic_revenue":[["1211",57390000],["1511",51010000],["1121",29150000],["1111",25360000],["2111",16420000],["1122",6000000],["4112",4379700],["1113",4100000],["1345",2500000],["3111",2500000],["2132",2462000],["3112",2000000],["1381",1920000],["2131",1810000],["2324",1750000],["1112",1640000],["2139",605000],["2329",550000],["1361",500000],["2212",250000],["1342",200000],["2112",180000],["2141",150000],["1341",125000],["1343",80000],["1334",50000]],"economic_revenue_total_czk":213081700,"purpose_expenditure":[["2212",45320000],["3639",42610000],["6171",34576000],["5512",32251000],["3612",31630000],["3322",16165000],["1039",15870000],["3113",15420000],["3631",10800000],["3722",9550000],["2310",9090000],["6399",9000000],["3511",7690000],["6409",7550000],["2321",6250000],["3745",6000000],["3312",5903000],["3111",5007000],["3319",4828000],["5311",3500000],["3632",3200000],["6112",2950000],["3329",2533000],["2341",2500000],["3314",885000],["3313",800000],["4351",270000],["2292",210000]],"purpose_expenditure_total_czk":332358000},"revised":{"economic_expenditure":[["6121",83853000],["5169",64477690],["5171",59615000],["5331",31220000],["6122",25000000],["5011",24850680],["5362",9000000],["5031",6925000],["5336",5067400],["5139",5030660],["5154",4538000],["5137",3236400],["5023",2950000],["5166",2650000],["5032",2495000],["5153",1960000],["5229",1450000],["6130",1080000],["5041",1020000],["6351",950000],["5156",920000],["5168",900000],["6313",736000],["5163",710000],["5223",700000],["5164",395000],["5329",350000],["5162",349000],["5138",300000],["5222",300000],["5151",295000],["5132",279000],["5194",265000],["5136",245000],["5323",210000],["5167",205580],["5321",200000],["5161",135000],["5179",118000],["5175",113200],["5499",105000],["5038",100000],["5021",94880],["5364",80000],["5173",47000],["5019",20000],["5172",15000],["5131",1540]],"economic_expenditure_total_czk":345558030,"economic_financing":[["8123",104276300],["8115",15000000]],"economic_financing_total_czk":119276300,"economic_revenue":[["1211",57390000],["1511",51010000],["1121",29150000],["1111",25360000],["2111",16420000],["1122",6000000],["4116",5633350],["4112",4379700],["1113",4100000],["4216",2979260],["4122",2823920],["1345",2500000],["3111",2500000],["2132",2462000],["3112",2000000],["1381",1920000],["2131",1810000],["2324",1750000],["1112",1640000],["4222",1350000],["2139",605000],["2329",550000],["1361",500000],["2212",250000],["4113",203000],["1342",200000],["2112",180000],["2141",150000],["1341",125000],["4111",117500],["4121",93000],["1343",80000],["1334",50000]],"economic_revenue_total_czk":226281730,"purpose_expenditure":[["3639",50795820],["2212",45320000],["6171",35465860],["5512",26996450],["3612",25696000],["3113",18853220],["3322",16165000],["1039",15870000],["3511",11400000],["3631",10800000],["2310",9826000],["3722",9550000],["3329",9533000],["6399",9000000],["3111",7596970],["6409",7550000],["2321",6250000],["3745",6200000],["3319",4828000],["5311",3500000],["3632",3350000],["6112",2950000],["4351",2874210],["2341",1800000],["3314",900000],["3313",800000],["2333",700000],["3613",300000],["2292",210000],["6114",117500],["3429",105000],["6310",100000],["6402",80000],["3533",50000],["3421",15000],["3726",10000]],"purpose_expenditure_total_czk":345558030},"actual":{"economic_expenditure":[["6121",40245338.01],["5169",30335914.76],["5331",26984983.9],["5011",23016039],["5171",21260484.17],["6313",9582966.09],["5365",6025470],["5336",5927687.79],["5031",5805909],["5166",4551123.13],["6351",4314073.85],["6123",4276866],["5139",3653346.07],["5362",2821353],["5154",2681848.3],["5023",2635972],["5032",2253162],["5041",1862641.43],["5153",1547786.63],["6122",1519693.28],["5229",1424340],["5137",1339590.53],["5499",1138130],["5168",1073672.38],["6130",950868.44],["5151",925000.67],["5223",700000],["5156",607353.98],["5163",525296.36],["5194",445504.56],["5164",443801.08],["5132",372830.81],["5329",348660],["5162",334858.71],["5222",331822.84],["5042",308158.41],["5167",295307.74],["5138",253960.64],["5136",230518.96],["5323",205280],["5321",200000],["5175",160560.35],["6111",118459],["5161",105078],["6125",104955.4],["5492",92500],["5364",92211.34],["5038",89857],["5019",88820],["5021",68182],["5131",66759],["5152",51829.9],["5219",48000],["5134",44843.59],["5363",35000],["5192",34322],["5039",18376],["5172",16940],["5173",12532],["5176",11340],["5144",2000]],"economic_expenditure_total_czk":215020180.1,"economic_financing":[["8115",-15153737.17],["8901",513783.9]],"economic_financing_total_czk":-14639953.27,"economic_revenue":[["1511",59163035.79],["1211",54173565.9],["1121",28928374.91],["1111",23212463.87],["2111",16043600.94],["1122",5954970],["4116",5633346.96],["4112",4379700],["1113",3830352.09],["4216",2979259.42],["2324",2892850.62],["4122",2823923],["2132",2815474.37],["3111",2631768.08],["1345",2462578],["2131",2050890.3],["2329",1986746.58],["1112",1886978.62],["4222",1350000],["1386",1020779.84],["1361",848960],["2139",605000],["1387",413165.8],["2212",260560.8],["4113",203000],["2119",169037],["1342",145390],["2112",117583],["4111",117500],["1341",117415],["4121",93000],["3121",70000],["2310",63100],["2141",50645.27],["2321",50000],["1343",47635],["2229",39966],["1383",11067.29],["1381",8921.67],["1334",6586],["1382",941.25]],"economic_revenue_total_czk":229660133.37,"purpose_expenditure":[["3639",36818203.92],["6171",30321786.17],["3113",18850082.43],["2212",14163091.95],["1039",12470870.73],["3612",12006607.22],["3511",11377795.74],["3322",9448299.26],["3722",9389766.96],["3329",9212822.78],["6399",8764600],["3111",7594611.3],["2310",6602107.14],["3745",5095626.46],["3632",3338356.6],["3319",3298791.92],["4351",2817920.8],["6112",2658182],["3631",2450444.1],["5512",2250611.31],["6409",1663434.84],["2321",1445980.09],["3314",799654.42],["2333",659883.18],["3313",432909.73],["3613",267497.12],["2341",207700],["2292",205280],["3429",101090],["6114",90801.08],["6402",78549.34],["6310",75114.36],["3533",42686.02],["3421",12538],["3726",6483.13]],"purpose_expenditure_total_czk":215020180.1}},"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."}}}}