{"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:00512257","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00512257","name":"Obec Bořetice","short_name":"Bořetice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":561240},"amounts":{"revenue_approved":2380000,"revenue_adjusted":3121344,"revenue_actual":2869898.41,"expense_approved":2380000,"expense_adjusted":3661135,"expense_actual":3354362.08,"tax_revenue":2381584.94,"nontax_revenue":126569.47,"capital_revenue":0,"transfer_revenue":361744,"current_expense":2283303.35,"capital_expense":1071058.73,"budget_balance":-484463.67,"cash_current":2564098.27,"cash_previous":3048561.94},"ratios":{"revenue_execution":0.91944317,"expense_execution":0.91620825,"balance_to_revenue":-0.16880865,"cash_to_expense":0.76440712,"cash_yoy":-0.15891548,"capital_expense_share":0.31930325,"transfer_revenue_share":0.12604767},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00512257/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00512257"},"seo":{"slug":"boretice-00512257","path":"/cz/municipalities/boretice-00512257/"},"population":{"value":103,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2380000,"expenditure_czk":2380000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":3121344,"expenditure_czk":3661135,"financing_czk":539791,"balance_czk":-539791},{"stage":"actual","revenue_czk":2869898.41,"expenditure_czk":3354362.08,"financing_czk":484463.67,"balance_czk":-484463.67}],"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",647665],["5171",507000],["5163",414000],["5023",250000],["5154",170000],["5139",76000],["5168",72000],["5021",63235],["5137",50000],["5175",41000],["5032",25000],["5166",15000],["5156",13000],["5492",10600],["5903",10000],["5194",6000],["5329",6000],["5222",3000],["5161",500]],"economic_expenditure_total_czk":2380000,"economic_revenue":[["1211",805000],["1121",495000],["1111",300000],["2111",275000],["1511",200000],["1113",75000],["4112",71800],["1345",60000],["2131",46000],["1112",28000],["1386",15000],["1387",8600],["1341",600]],"economic_revenue_total_czk":2380000,"purpose_expenditure":[["6171",770100],["2310",361505],["1032",300000],["6112",275000],["3399",214235],["3631",195000],["3722",180000],["3745",54000],["5213",10000],["6320",10000],["5512",4000],["6310",4000],["3341",2160]],"purpose_expenditure_total_czk":2380000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",849665],["6121",667344],["5171",578500],["6130",400000],["5023",265000],["5137",250000],["5154",170000],["5139",153000],["5021",80179],["5168",72000],["5175",42230],["5163",28000],["5032",25000],["5166",15000],["5229",15000],["5156",13000],["5492",10600],["5903",10000],["5194",6000],["5329",6000],["5222",3000],["5173",1117],["5161",500]],"economic_expenditure_total_czk":3661135,"economic_financing":[["8115",539791]],"economic_financing_total_czk":539791,"economic_revenue":[["1211",1025000],["1121",555000],["1111",400000],["2111",276750],["1511",230000],["4122",205000],["1113",75000],["4112",71800],["1345",70000],["4116",52444],["2131",46000],["1112",38000],["4111",32500],["1386",20000],["2141",14500],["1387",8600],["1341",600],["1381",150]],"economic_revenue_total_czk":3121344,"purpose_expenditure":[["6171",1662444],["1032",520000],["2321",360000],["6112",290000],["3399",214235],["3631",195000],["3722",185000],["2310",113505],["3745",62500],["6320",24000],["6114",14291],["5213",10000],["5512",4000],["6310",4000],["3341",2160]],"purpose_expenditure_total_czk":3661135},"actual":{"economic_expenditure":[["5169",803539.97],["6121",671058.73],["6130",400000],["5171",373772.53],["5023",260958],["5137",243841.54],["5154",155989.22],["5139",147615.59],["5168",72000],["5175",63958.5],["5021",63179],["5163",26511],["5032",23492],["5229",15000],["5156",12164],["5329",6000],["5492",5600],["5194",5250],["5222",3000],["5173",1117],["5161",315]],"economic_expenditure_total_czk":3354362.08,"economic_financing":[["8117",1000000],["8115",-515536.33]],"economic_financing_total_czk":484463.67,"economic_revenue":[["1211",1006300.68],["1121",541423.23],["1111",367616.86],["1511",227452.06],["4122",205000],["1345",104635],["4112",71800],["1113",71334.23],["2111",66983.47],["4116",52444],["2131",45461],["1112",35244.73],["4111",32500],["1386",19711],["2141",14125],["1387",7727.83],["1381",139.32]],"economic_revenue_total_czk":2869898.41,"purpose_expenditure":[["6171",1574015.73],["1032",515193],["2321",353190.53],["6112",284450],["3722",172052],["3631",155989.22],["2310",101598.1],["3399",92713.5],["3745",59198],["6320",23909],["6114",14291],["5512",3000],["6310",2602],["3341",2160]],"purpose_expenditure_total_czk":3354362.08}},"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."}}}}