{"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:00512931","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00512931","name":"Obec Bořetín","short_name":"Bořetín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Jindřichův Hradec","municipality_code":562742},"amounts":{"revenue_approved":2936000,"revenue_adjusted":3126959.98,"revenue_actual":3089193.82,"expense_approved":2936000,"expense_adjusted":3540107.19,"expense_actual":2562240.55,"tax_revenue":2764219.12,"nontax_revenue":170674.7,"capital_revenue":50000,"transfer_revenue":104300,"current_expense":2319359.67,"capital_expense":242880.88,"budget_balance":526953.27,"cash_current":5464071.63,"cash_previous":5081118.36},"ratios":{"revenue_execution":0.9879224,"expense_execution":0.72377485,"balance_to_revenue":0.17057954,"cash_to_expense":2.13253655,"cash_yoy":0.07536791,"capital_expense_share":0.09479238,"transfer_revenue_share":0.03376285},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00512931/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00512931"},"seo":{"slug":"boretin-00512931","path":"/cz/municipalities/boretin-00512931/"},"population":{"value":101,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2936000,"expenditure_czk":2936000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":3126959.98,"expenditure_czk":3540107.19,"financing_czk":413147.21,"balance_czk":-413147.21},{"stage":"actual","revenue_czk":3089193.82,"expenditure_czk":2562240.55,"financing_czk":-526953.27,"balance_czk":526953.27}],"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":[["5169",823540],["5023",568500],["5171",435000],["5011",400000],["5154",150000],["5031",93000],["5032",85500],["5021",71000],["5139",53000],["5163",43151],["5168",30000],["5364",28900.85],["5321",19260],["5141",17000],["5194",16000],["5137",14000],["5166",14000],["5175",13000],["5162",12000],["5903",10000],["6322",10000],["5329",5000],["6130",4900],["5156",4000],["5167",3000],["5173",3000],["5179",2248.15],["5222",2000],["5019",1000],["5039",1000],["5042",1000],["5136",1000],["5161",1000]],"economic_expenditure_total_czk":2936000,"economic_financing":[["8115",144000],["8124",-144000]],"economic_financing_total_czk":0,"economic_revenue":[["1211",1117148],["1121",583687],["1111",414761],["1511",346613],["2111",122500],["1113",73817],["4112",71800],["1345",67250],["1112",35006],["2131",32100],["2132",24000],["1386",19279],["2133",15000],["1387",9639],["1341",2700],["2141",600],["1361",100]],"economic_revenue_total_czk":2936000,"purpose_expenditure":[["6171",704148.15],["6112",620000],["2310",500000],["1031",300000],["3635",200000],["3722",120000],["3745",100000],["2212",50000],["3631",50000],["3723",50000],["6320",34151],["2321",30000],["3399",30000],["6402",28900.85],["1070",26000],["6310",26000],["5311",18260],["2341",10000],["3639",10000],["5213",10000],["5512",10000],["4351",4000],["3613",2000],["4379",2000],["3341",540]],"purpose_expenditure_total_czk":2936000},"revised":{"economic_expenditure":[["5169",849540],["5023",588500],["5011",430000],["5171",412312.59],["6122",250000],["5154",150200],["5139",126000],["5031",113000],["5021",110700],["5032",95500],["5168",85000],["5163",43151],["5321",39260],["5365",37380],["5175",29184],["5364",28900.85],["5137",28090.6],["5141",17000],["5162",17000],["5166",13500],["5194",11000],["5903",10000],["6322",10000],["5173",7140],["5167",7100],["5156",5500],["5329",5000],["6130",4900],["5019",3500],["5155",3000],["5179",2748.15],["5222",2000],["5039",1000],["5042",1000],["5136",1000],["5161",1000]],"economic_expenditure_total_czk":3540107.19,"economic_financing":[["8115",557147.21],["8124",-144000]],"economic_financing_total_czk":413147.21,"economic_revenue":[["1211",1123148],["1121",600787],["1111",414761],["1511",368813],["2111",122500],["1113",79817],["4112",71800],["1345",67250],["3121",50000],["1112",39306],["1122",37380],["2131",32822],["4111",32500],["1386",24279],["2132",24000],["2133",15000],["1387",9639],["1335",8476.36],["1341",2900],["2119",800],["2141",600],["1381",177.92],["1361",100],["2329",100],["1382",3.7]],"economic_revenue_total_czk":3126959.98,"purpose_expenditure":[["6171",924748.15],["2310",882200],["6112",640000],["3635",200000],["1031",150000],["3722",120000],["3745",116500],["3723",80000],["3631",62312.59],["2212",57090.6],["6399",37380],["6320",34151],["2321",30000],["3399",30000],["6402",28900.85],["1070",26000],["6310",26000],["5512",20000],["5311",18260],["6114",18024],["2341",10000],["3639",10000],["5213",10000],["4351",4000],["3613",2000],["4379",2000],["3341",540]],"purpose_expenditure_total_czk":3540107.19},"actual":{"economic_expenditure":[["5023",559025],["5169",472400.59],["5011",418186],["6122",242880.88],["5154",128564.57],["5139",114095.44],["5031",106783],["5032",88163],["5168",68139.4],["5021",65060],["5171",55374.84],["5163",41561],["5365",37380],["5321",29260],["5364",28900.85],["5137",27292.6],["5162",14713.81],["5141",14626.57],["5175",10701],["5194",8916],["5167",6090],["5329",5000],["5173",4202],["5156",4092],["5166",3025],["5155",3000],["5179",2498],["5019",1372],["5161",472],["5039",465]],"economic_expenditure_total_czk":2562240.55,"economic_financing":[["8115",-382953.27],["8124",-144000]],"economic_financing_total_czk":-526953.27,"economic_revenue":[["1211",1123031.77],["1121",600773.75],["1111",407312.82],["1511",368725.1],["2111",98580],["1113",79453],["4112",71800],["1345",66350],["3121",50000],["1112",39168.94],["1122",37380],["2131",32722],["4111",32500],["2132",24000],["1386",21886.61],["2133",14100],["1387",8579.15],["1335",8476.36],["1341",2900],["2119",800],["2141",463.7],["1381",177.92],["2329",9],["1382",3.7]],"economic_revenue_total_czk":3089193.82,"purpose_expenditure":[["6171",821266.63],["6112",609329],["2310",515650.63],["1031",114820],["3722",93611.26],["3745",64921.2],["3723",54922.39],["3631",52000.97],["6399",37380],["6320",34151],["6402",28900.85],["1070",24640],["6310",22036.57],["5311",18260],["3399",18128],["6114",17506],["2212",13511.1],["5512",10000],["2321",5357.88],["3639",5098],["3613",479.07],["3341",270]],"purpose_expenditure_total_czk":2562240.55}},"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."}}}}