{"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:00279951","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279951","name":"Obec Borotín","short_name":"Borotín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Blansko","municipality_code":581356},"amounts":{"revenue_approved":11614800,"revenue_adjusted":16005800,"revenue_actual":15855867.8,"expense_approved":9554100,"expense_adjusted":11467300,"expense_actual":10652733.67,"tax_revenue":9507716.84,"nontax_revenue":1213301.96,"capital_revenue":2382000,"transfer_revenue":2752849,"current_expense":8536946.26,"capital_expense":2115787.41,"budget_balance":5203134.13,"cash_current":8934907.38,"cash_previous":4465153.25},"ratios":{"revenue_execution":0.99063263,"expense_execution":0.92896616,"balance_to_revenue":0.32815196,"cash_to_expense":0.83874315,"cash_yoy":1.0010304,"capital_expense_share":0.1986145,"transfer_revenue_share":0.17361705},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279951/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279951"},"seo":{"slug":"borotin-00279951","path":"/cz/municipalities/borotin-00279951/"},"population":{"value":421,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11614800,"expenditure_czk":9554100,"financing_czk":-2060700,"balance_czk":2060700},{"stage":"revised","revenue_czk":16005800,"expenditure_czk":11467300,"financing_czk":-4538500,"balance_czk":4538500},{"stage":"actual","revenue_czk":15855867.8,"expenditure_czk":10652733.67,"financing_czk":-5203134.13,"balance_czk":5203134.13}],"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":[["5169",1780200],["5011",1100000],["5023",913000],["6130",620000],["5139",578700],["5331",525000],["5171",450000],["6121",441800],["5031",441000],["6449",423500],["5154",363000],["5141",260000],["5032",190000],["5153",188000],["6349",181500],["5137",145000],["5168",130000],["5021",107000],["5365",100000],["5162",56300],["5499",53000],["5175",50500],["5329",50000],["5321",43500],["5323",42200],["5194",40000],["5229",40000],["5156",37000],["5173",32000],["5151",26000],["5167",25000],["5364",22200],["5136",21000],["5649",17000],["5038",10000],["5132",10000],["5362",10000],["5163",8000],["5179",6600],["5222",6000],["5903",5000],["5161",3100],["5133",2000]],"economic_expenditure_total_czk":9554100,"economic_financing":[["8117",3000000],["8118",-3000000],["8115",-1327300],["8124",-733400]],"economic_financing_total_czk":-2060700,"economic_revenue":[["1211",4096000],["1121",2086000],["1111",1500000],["1511",750000],["4213",573800],["4216",540100],["2449",440500],["1345",336000],["2111",335000],["1113",263000],["2132",186700],["1112",125000],["4112",100600],["1122",100000],["2131",53100],["4111",32000],["2141",26000],["1386",20000],["1387",20000],["1381",10000],["3111",10000],["1361",6000],["1341",5000]],"economic_revenue_total_czk":11614800,"purpose_expenditure":[["3745",1391000],["6171",1350200],["6112",1210000],["1012",630000],["3111",573800],["3639",573400],["3723",500000],["3722",355000],["3612",336000],["2219",333000],["3392",302000],["3613",287000],["3633",260000],["3399",217000],["3636",193600],["5512",150000],["3631",135000],["2212",130000],["3721",100000],["6399",100000],["6320",87000],["3314",83000],["3429",50000],["2292",45900],["1031",32000],["6114",32000],["3749",30000],["6402",22200],["3341",12000],["5213",10000],["2310",9000],["6310",8000],["3632",6000]],"purpose_expenditure_total_czk":9554100},"revised":{"economic_expenditure":[["5169",2215100],["5011",1184000],["5023",953000],["6121",687800],["6130",620000],["5331",525000],["5139",521400],["5171",493000],["5154",481700],["5031",480500],["6449",361700],["6122",324100],["5336",273400],["5141",260000],["5153",237500],["5032",196000],["5021",195000],["5137",169000],["6349",155100],["5168",143400],["5213",100000],["5365",100000],["5179",65900],["5162",63800],["5194",60000],["5175",56000],["5499",53000],["5329",49500],["5222",47000],["5229",47000],["5167",45000],["5321",43500],["5323",42200],["5156",33700],["5136",30000],["5173",30000],["5151",24300],["5364",22200],["5649",16300],["5038",10000],["5132",10000],["5362",10000],["5163",8000],["5339",8000],["5903",5000],["5363",4600],["5161",3600],["5133",2000]],"economic_expenditure_total_czk":11467300,"economic_financing":[["8117",9000000],["8118",-9000000],["8115",-3805100],["8124",-733400]],"economic_financing_total_czk":-4538500,"economic_revenue":[["1211",4096000],["3111",2385600],["1121",2086000],["1111",1500000],["4222",1361500],["4213",935100],["1511",924300],["2449",378000],["2111",374000],["1345",336000],["4116",273400],["1113",263000],["2132",186700],["2324",170700],["1112",125000],["2119",121300],["4112",100600],["1122",100000],["1386",65000],["2131",53100],["4122",50000],["2141",42000],["4111",32500],["1387",25000],["1361",6000],["1341",5000],["1381",4000],["1382",4000],["1334",2000]],"economic_revenue_total_czk":16005800,"purpose_expenditure":[["6171",1680500],["3745",1605500],["6112",1258500],["3639",953500],["3111",915500],["1012",630000],["3392",572000],["3723",560000],["3612",498000],["3722",367000],["2219",333000],["3613",292000],["3633",260000],["3399",232000],["3631",168000],["3636",167400],["5512",152500],["2212",130000],["6320",121000],["3314",104000],["6399",100000],["3721",85000],["3749",80000],["1031",57000],["2292",45900],["6114",32500],["6402",22200],["3341",12000],["5213",10000],["2310",8300],["6310",8000],["3632",6000]],"purpose_expenditure_total_czk":11467300},"actual":{"economic_expenditure":[["5169",2004902.21],["5011",1173535],["5023",951137],["6121",657065.67],["6130",618800],["5331",525000],["5031",477388],["5154",440020.82],["5171",382176.43],["6449",361669],["5139",344446.69],["6122",323251.74],["5336",273258],["5153",235225],["5141",218939.15],["5032",193214],["5021",179104],["6349",155001],["5168",136525.83],["5137",125484.5],["5213",100000],["5179",61452.36],["5162",58236.7],["5365",55670],["5194",54494.75],["5175",52974.59],["5499",52500],["5329",49307.45],["5222",46000],["5321",43479],["5229",43239],["5323",42200],["5167",36064.11],["5156",28756],["5136",26221.59],["5173",24846],["5364",22116.5],["5151",19892],["5649",16262.4],["5362",8558],["5038",8220],["5339",8000],["5163",6975.8],["5132",4622.98],["5363",4518.4],["5161",1982]],"economic_expenditure_total_czk":10652733.67,"economic_financing":[["8117",9000000],["8118",-9000000],["8115",-4450936.13],["8124",-733380],["8901",-18818]],"economic_financing_total_czk":-5203134.13,"economic_revenue":[["1211",4002770.74],["3111",2382000],["1121",2140910.85],["1111",1462416.64],["4222",1361500],["1511",963326.78],["4213",934991],["2449",377931.4],["1345",337799],["2111",297706.18],["1113",283172.63],["4116",273258],["2132",180349],["1112",139589.04],["2324",136959],["2119",118760],["4112",100600],["1386",77991.54],["2131",59278],["1122",55670],["4122",50000],["2141",42318.38],["4111",32500],["1387",30573.05],["1361",6840],["1341",4455.5],["1334",1542.3],["1381",636.76],["1382",22.01]],"economic_revenue_total_czk":15855867.8,"purpose_expenditure":[["6171",1641032.78],["3745",1527150.73],["6112",1246646],["3111",907347],["3639",907022.69],["1012",627358],["3392",523211.95],["3723",516859.94],["3612",438561.22],["3722",361908.17],["2219",332964],["3633",218939.15],["3613",195576.17],["3636",167108.45],["5512",150619.67],["3631",145522.16],["3399",145369.62],["6320",119268],["3721",83883.62],["3314",82329],["6399",55670],["1031",53980.52],["3749",51155],["2292",45830],["2212",34471],["6114",22488],["6402",22116.5],["3341",11521.53],["2310",8300],["6310",6975.8],["3632",1547]],"purpose_expenditure_total_czk":10652733.67}},"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."}}}}