{"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:00290823","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00290823","name":"Obec Boršice","short_name":"Boršice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Uherské Hradiště","municipality_code":592064},"amounts":{"revenue_approved":63790212.96,"revenue_adjusted":75873426.7,"revenue_actual":75561333.39,"expense_approved":63407424.45,"expense_adjusted":108838405.46,"expense_actual":107530170.68,"tax_revenue":50569605.13,"nontax_revenue":7722201.2,"capital_revenue":482500,"transfer_revenue":16787027.06,"current_expense":44528467.55,"capital_expense":63001703.13,"budget_balance":-31968837.29,"cash_current":2518809.53,"cash_previous":27354996.82},"ratios":{"revenue_execution":0.99588666,"expense_execution":0.98798003,"balance_to_revenue":-0.42308461,"cash_to_expense":0.02342421,"cash_yoy":-0.90792141,"capital_expense_share":0.58589792,"transfer_revenue_share":0.22216425},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00290823/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00290823"},"seo":{"slug":"borsice","path":"/cz/municipalities/borsice/"},"population":{"value":2203,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":63790212.96,"expenditure_czk":63407424.45,"financing_czk":-382788.51,"balance_czk":382788.51},{"stage":"revised","revenue_czk":75873426.7,"expenditure_czk":108838405.46,"financing_czk":32964978.76,"balance_czk":-32964978.76},{"stage":"actual","revenue_czk":75561333.39,"expenditure_czk":107530170.68,"financing_czk":31968837.29,"balance_czk":-31968837.29}],"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",22803072.31],["5011",8100000],["5169",4761750.64],["5331",3850000],["5171",3805000],["5031",2516250],["5023",2460000],["5154",2317920],["6122",1983891.5],["5139",1385500],["5365",1100000],["5032",990600],["5499",633800],["5156",545000],["5137",535000],["5166",510000],["5163",429200],["5362",425000],["5321",410000],["5151",393000],["5175",389000],["5021",340000],["5153",340000],["5141",325000],["5222",300550],["5168",283240],["5194",263650],["5323",220000],["5329",210950],["5492",130000],["5179",109050],["5903",100000],["5136",90000],["5162",55000],["5152",45000],["5038",39000],["5138",38000],["5161",35000],["5167",33000],["5134",30000],["5172",25000],["5223",20000],["5173",15000],["5041",10000],["5131",5000],["5165",1000]],"economic_expenditure_total_czk":63407424.45,"economic_financing":[["8124",-2868000],["8115",2485211.49]],"economic_financing_total_czk":-382788.51,"economic_revenue":[["1211",20053864],["1121",10231948],["4216",8764802],["1111",7922404],["1511",2600000],["4213",1992297.96],["2132",1778520],["2111",1502830],["1345",1435850],["1113",1420468],["4112",1407200],["1122",1080000],["1112",1013420],["2324",770000],["2420",400000],["1361",220000],["1386",200000],["2139",164409],["1381",150000],["1387",150000],["2131",140000],["2119",100000],["2141",100000],["2310",100000],["1334",25000],["2112",25000],["2142",21200],["2133",14000],["1349",4000],["1343",3000]],"economic_revenue_total_czk":63790212.96,"purpose_expenditure":[["3113",24061839.81],["6171",9600000],["3745",3767000],["6112",3200000],["3111",2933804],["3639",2435800],["2321",2176500],["3722",1557145.2],["6399",1500000],["3341",1096045.44],["3399",1055000],["2212",1000000],["3412",1000000],["3723",1000000],["3631",897920],["3314",797550],["3612",700000],["3429",450000],["4341",440000],["3392",410000],["6320",400000],["6310",350000],["6409",320000],["3613",300000],["3419",235000],["2310",225820],["2292",220000],["5512",200000],["3349",183000],["2219",150000],["3632",150000],["3421",100000],["4339",100000],["4350",100000],["5213",100000],["3329",55000],["4354",50000],["5272",50000],["3330",20000],["4372",20000]],"purpose_expenditure_total_czk":63407424.45},"revised":{"economic_expenditure":[["6121",58316827.05],["5011",9011400],["5169",6100351.89],["5331",4925141],["5171",3771029.37],["5031",2696530.62],["5154",2431530],["5023",2391022.38],["6122",2309885.5],["6123",2250000],["5139",1829262.04],["5137",1335100],["5365",1241520],["5032",1031440.71],["6130",774726.75],["5222",697000],["5499",658115],["5163",607400],["5156",548690.29],["5175",461111],["5153",455000],["5021",429623],["5362",427440],["5151",417500],["5321",410000],["5336",391401.9],["5141",360000],["5168",358240],["5166",345064],["5329",320000],["5194",290851],["5492",248250],["5323",220900],["5192",109000],["5223",100000],["5903",100000],["5136",90000],["5162",55000],["5152",45000],["5038",39650],["5138",38000],["5364",36872.38],["5161",35000],["5167",33000],["5172",25000],["5179",25000],["5173",15000],["5041",10000],["5339",7420],["5131",5000],["5164",4489],["5142",1620.58],["5165",1000]],"economic_expenditure_total_czk":108838405.46,"economic_financing":[["8115",25832978.76],["8123",10000000],["8124",-2868000]],"economic_financing_total_czk":32964978.76,"economic_revenue":[["1211",21739283.33],["1121",11634112.72],["4216",11568539.31],["1111",8124718.24],["1511",3220310.34],["2111",2489636.5],["4222",1940607],["2324",1887300],["2132",1879442.48],["1113",1538229.85],["1345",1435850],["4112",1407200],["1122",1241520],["4213",986181.24],["1112",758434.75],["4116",749499.51],["1386",423876.59],["2420",400000],["3121",400000],["2141",334668],["1361",220000],["2321",200000],["2310",196715],["2139",170434],["1387",166131.53],["1381",149972.61],["2131",134836.52],["1334",89395.61],["3111",82500],["4111",65000],["2322",61747],["4121",35000],["2119",34800.48],["2112",27584.5],["4129",25000],["2142",23961.2],["2133",12500],["4122",10000],["1349",4000],["1343",3000],["2212",1000],["2229",411],["1382",27.39]],"economic_revenue_total_czk":75873426.7,"purpose_expenditure":[["3113",25777115.81],["4339",17635416.64],["6171",10324000],["2219",8820374.39],["3639",7665800],["3745",3917000],["6112",3200000],["3412",3173064],["5512",2776250],["3111",2715781.9],["2221",2554533.7],["6399",1641520],["3722",1587145.2],["3631",1582620],["3613",1423933],["2212",1397690],["3399",1359000],["3612",1176740],["3723",1120000],["3341",1096045.44],["2321",938960],["2411",925234],["3314",834600],["3429",640000],["6320",568200],["3419",554508],["3632",535000],["3392",410000],["6310",395000],["4359",380000],["6409",320000],["4350",238880],["2292",220900],["3349",183000],["3421",145600],["3330",100000],["5213",100000],["3329",88000],["6114",65000],["4341",62201],["4354",50000],["5272",50000],["6402",36872.38],["2310",20000],["4372",20000],["4357",7420],["4379",5000]],"purpose_expenditure_total_czk":108838405.46},"actual":{"economic_expenditure":[["6121",57903080.88],["5011",8730491],["5169",6878523.68],["5331",4925141],["5171",3370463.51],["5031",2688984],["5154",2418958.8],["5023",2329916],["6123",2250000],["6122",2073895.5],["5139",1974956.33],["5365",1241520],["5032",1006942],["5499",810490],["6130",774726.75],["5137",743644.93],["5222",700000],["5163",600922.44],["5153",474627.01],["5175",463428.46],["5156",448357.66],["5321",398530],["5336",391401.9],["5141",359667.32],["5168",359451.8],["5021",352526],["5362",347913],["5151",340542.78],["5166",292197.53],["5194",280237.82],["5323",220900],["5492",212250],["5329",198289],["5024",175764],["5179",155127],["5192",108086],["5223",100000],["5136",85569.61],["5167",60018.4],["5172",59903],["5162",46963.05],["5364",36872.38],["5038",35486],["5138",33948.97],["5161",17397],["5142",11039.94],["5134",10162],["5173",8838],["5339",7420],["5041",5407.49],["5131",4702],["5164",4488.74]],"economic_expenditure_total_czk":107530170.68,"economic_financing":[["8115",24836187.29],["8123",10000000],["8124",-2868000],["8901",650]],"economic_financing_total_czk":31968837.29,"economic_revenue":[["1211",21739283.33],["1121",11634112.72],["4216",11568539.31],["1111",8124718.24],["1511",3220310.34],["2111",2409733.8],["4222",1940607],["2324",1926351.4],["2132",1820660.48],["1113",1538229.85],["4112",1407200],["1345",1391680],["1122",1241520],["4213",986181.24],["1112",758434.75],["4116",749499.51],["1386",423876.59],["2420",400000],["3121",400000],["2141",334667.38],["1361",235470],["2321",200000],["2310",196637.46],["1387",166131.53],["2139",135455],["2131",134426],["1334",89395.61],["3111",82500],["4111",65000],["2322",61747],["2119",37150.48],["4121",35000],["2112",27500],["4129",25000],["2142",23961.2],["2133",12500],["4122",10000],["1381",3414.78],["1343",1560],["1349",1440],["2212",1000],["2229",411],["1382",27.39]],"economic_revenue_total_czk":75561333.39,"purpose_expenditure":[["3113",25772591.96],["4339",17568416.64],["6171",10270823.95],["2219",8820345.65],["3639",7584602.25],["3745",3904873.28],["3412",3145915.77],["6112",3135794.62],["5512",2736582.72],["3111",2704524.74],["2221",2551735.8],["3722",1585162.95],["3631",1580513.92],["6399",1563840],["3613",1404127.24],["2212",1397540.01],["3399",1356774.22],["3341",1052290.95],["3723",1051830.72],["3612",1014715.31],["2321",938960],["2411",886927.4],["3314",743762.11],["6320",564679.64],["3419",554485.11],["3429",523329.87],["3632",497610.92],["3392",393522.58],["6310",392608.52],["4359",375530],["6409",307239],["4350",237890],["2292",220900],["3349",168069],["3421",135986],["3330",100000],["3329",88000],["4341",61707.01],["6114",47926],["6402",36872.38],["2310",17686.08],["4354",16765.36],["4357",7420],["4379",5000],["4372",4291]],"purpose_expenditure_total_czk":107530170.68}},"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."}}}}