{"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:00544523","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00544523","name":"Obec Bořenovice","short_name":"Bořenovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Kroměříž","municipality_code":549690},"amounts":{"revenue_approved":4385685,"revenue_adjusted":6121105.11,"revenue_actual":5940832.57,"expense_approved":4097685,"expense_adjusted":5832905.11,"expense_actual":5491087.41,"tax_revenue":4055657.99,"nontax_revenue":370270.58,"capital_revenue":0,"transfer_revenue":1514904,"current_expense":4231155.05,"capital_expense":1259932.36,"budget_balance":449745.16,"cash_current":608499.54,"cash_previous":446896.29},"ratios":{"revenue_execution":0.97054902,"expense_execution":0.94139838,"balance_to_revenue":0.07570406,"cash_to_expense":0.11081585,"cash_yoy":0.36161242,"capital_expense_share":0.22945043,"transfer_revenue_share":0.2549986},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00544523/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00544523"},"seo":{"slug":"borenovice","path":"/cz/municipalities/borenovice/"},"population":{"value":202,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4385685,"expenditure_czk":4097685,"financing_czk":-288000,"balance_czk":288000},{"stage":"revised","revenue_czk":6121105.11,"expenditure_czk":5832905.11,"financing_czk":-288200,"balance_czk":288200},{"stage":"actual","revenue_czk":5940832.57,"expenditure_czk":5491087.41,"financing_czk":-449745.16,"balance_czk":449745.16}],"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",769290],["5171",582200],["5023",564400],["5011",550000],["5021",219000],["5154",156000],["6121",150000],["5031",140000],["5032",113000],["5168",100000],["6122",100000],["5141",80000],["5163",75000],["5155",70795],["5156",60000],["5362",50000],["5365",50000],["5139",40000],["5364",34000],["5321",32000],["5194",25000],["5323",21000],["5137",20000],["5151",20000],["5167",14000],["5162",10000],["5166",10000],["5329",10000],["5903",10000],["5222",7000],["5136",6000],["5173",4000],["5038",2000],["5132",2000],["5161",1000]],"economic_expenditure_total_czk":4097685,"economic_financing":[["8124",-288000]],"economic_financing_total_czk":-288000,"economic_revenue":[["1211",1718346],["1121",875147],["1111",625271],["1511",318600],["1345",150000],["2132",133000],["1113",110677],["2324",90000],["4112",71800],["2111",70000],["1112",52486],["1122",50000],["2131",40000],["4111",32000],["1386",27358],["1381",8000],["1387",8000],["1341",3500],["1361",1000],["2141",500]],"economic_revenue_total_czk":4385685,"purpose_expenditure":[["3745",1093000],["6171",758285],["6112",621400],["3613",266000],["3722",150000],["3723",150000],["3399",125000],["3631",102000],["3115",100000],["6399",100000],["3412",60000],["6320",60000],["2219",56000],["3633",50000],["3636",50000],["3639",50000],["6409",37000],["6402",34000],["5512",32000],["6114",32000],["2292",21000],["2310",20000],["2329",20000],["3326",20000],["3721",15000],["6310",15000],["3319",13000],["3349",10000],["3612",10000],["5213",10000],["1014",7000],["3314",5000],["3421",5000]],"purpose_expenditure_total_czk":4097685},"revised":{"economic_expenditure":[["5171",997570],["5169",722273.91],["6122",691564],["5011",561700],["5023",553190],["6121",541410],["5021",332226],["5139",185367],["5154",174463.5],["5031",139000],["5032",103500],["5163",100743],["5168",98300],["5156",84044.97],["5141",64907.33],["5362",59900],["5175",57337.9],["5137",57000],["5365",50000],["5194",42020],["5364",34000],["6130",28355.5],["5323",21000],["5151",19752],["5321",18810],["5155",18315],["5162",10800],["5339",10000],["5903",10000],["5222",8000],["5329",6090],["5167",5600],["5173",5500],["5134",5320],["5909",3700],["5038",2335],["5164",2000],["5138",1500],["5136",1300],["5132",1250],["5229",1200],["5131",750],["5039",500],["5161",310]],"economic_expenditure_total_czk":5832905.11,"economic_financing":[["8124",-288200]],"economic_financing_total_czk":-288200,"economic_revenue":[["1211",1718346],["1121",903947],["4222",716000],["1111",625271],["4116",519604],["1511",423153.01],["2132",180330],["4213",175000],["1345",150000],["2324",148500],["1113",119577],["2111",98640],["4112",71800],["1112",58986],["1122",50000],["1386",32938],["4111",32500],["2322",22208],["2131",15980],["1387",12915.5],["2321",10500],["1334",8868.6],["1381",8000],["2329",5121],["2328",4140],["2112",3700],["1341",3575],["1361",1000],["2141",500],["1382",5]],"economic_revenue_total_czk":6121105.11,"purpose_expenditure":[["3745",1959424],["6171",676215],["6112",617690],["3613",611186],["3115",531910],["3722",150000],["3723",150000],["3399",124080],["3639",107950.51],["6399",100000],["3612",97466.6],["6320",80693],["2219",80210],["3631",72000],["5512",66000],["3412",53200],["3636",50000],["6409",37000],["6402",34000],["6114",32500],["2310",31500],["3721",29700],["2292",21000],["6310",20050],["2329",20000],["3319",13000],["3421",11620],["3349",10000],["4350",10000],["5213",10000],["3326",9860],["1014",9650],["3314",5000]],"purpose_expenditure_total_czk":5832905.11},"actual":{"economic_expenditure":[["5171",922827.9],["6122",691486],["5169",567490.55],["5011",561661],["5023",552792],["6121",540946.36],["5021",329621],["5139",183569.57],["5154",141386.58],["5031",138930],["5163",100520.73],["5032",100158],["5168",98282.45],["5156",83634.98],["5137",56789],["5175",56436.6],["5362",51636],["5141",50350.04],["5365",43680],["5194",40773.41],["5364",30202.49],["6130",27500],["5323",20000],["5155",18307],["5151",16562],["5162",10703.97],["5339",10000],["5222",7974],["5329",6090],["5167",5542],["5173",5390],["5134",5319.98],["5909",3690.13],["5038",2335],["5164",2000],["5138",1488.3],["5321",1200],["5229",1198],["5132",1076.87],["5131",725.5],["5039",500],["5161",310]],"economic_expenditure_total_czk":5491087.41,"economic_financing":[["8124",-288141.91],["8115",-161603.25]],"economic_financing_total_czk":-449745.16,"economic_revenue":[["1211",1689333.06],["1121",903917.33],["4222",716000],["1111",612472.47],["4116",519604],["1511",423055.89],["4213",175000],["2324",148473.25],["1345",145480],["2132",122321.57],["1113",119526.94],["4112",71800],["1112",58929.65],["2111",57983.76],["1122",43680],["1386",32931.98],["4111",32500],["2322",22171],["1387",12907.84],["2321",10500],["1334",8868.6],["2329",5121],["2112",3700],["1341",3575],["1361",710],["1381",266.37],["1382",2.86]],"economic_revenue_total_czk":5940832.57,"purpose_expenditure":[["3745",1879993.67],["6171",675547.55],["6112",613835.71],["3613",592676.61],["3115",531904],["3723",118942.29],["3399",116987.79],["3722",106333.93],["3639",102419.9],["3612",85946.72],["6399",85471],["6320",80471],["2219",80106.18],["3631",62027.47],["5512",60196.78],["3412",39785.03],["2310",30719.36],["6402",30202.49],["3721",29667.85],["6409",23503.13],["6114",23453],["6310",20049.73],["2292",20000],["2329",19504.74],["3421",11529],["4350",10000],["1014",9604.98],["3319",8000],["3349",7638],["3636",6655],["3326",4310.5],["3314",3604]],"purpose_expenditure_total_czk":5491087.41}},"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."}}}}