{"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:00237264","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237264","name":"Obec Velký Borek","short_name":"Velký Borek","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535265},"amounts":{"revenue_approved":25076000,"revenue_adjusted":26432552.34,"revenue_actual":29527910.88,"expense_approved":50125000,"expense_adjusted":60440633,"expense_actual":30202870.03,"tax_revenue":26570166.55,"nontax_revenue":1881783.99,"capital_revenue":247760,"transfer_revenue":828200.34,"current_expense":21612340.26,"capital_expense":8590529.77,"budget_balance":-674959.15,"cash_current":38976295.48,"cash_previous":39651254.63},"ratios":{"revenue_execution":1.11710404,"expense_execution":0.49971135,"balance_to_revenue":-0.02285834,"cash_to_expense":1.29048317,"cash_yoy":-0.01702239,"capital_expense_share":0.2844276,"transfer_revenue_share":0.02804805},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237264/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237264"},"seo":{"slug":"velky-borek","path":"/cz/municipalities/velky-borek/"},"population":{"value":1205,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":25076000,"expenditure_czk":50125000,"financing_czk":25049000,"balance_czk":-25049000},{"stage":"revised","revenue_czk":26432552.34,"expenditure_czk":60440633,"financing_czk":34008080.66,"balance_czk":-34008080.66},{"stage":"actual","revenue_czk":29527910.88,"expenditure_czk":30202870.03,"financing_czk":674959.15,"balance_czk":-674959.15}],"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",23970000],["5169",6470000],["5171",4782000],["5011",3345000],["6122",2567000],["5023",2069000],["5331",1895000],["5031",1126000],["5139",577000],["5032",510000],["5021",507800],["5154",433000],["5499",236000],["5365",205000],["5137",160000],["5222",152000],["5493",120000],["5213",102000],["5153",100000],["5168",100000],["5132",90000],["5163",88000],["5175",79000],["5194",67000],["5151",60000],["5167",56000],["5162",50000],["5136",42200],["5173",34000],["5156",30000],["5492",25000],["5192",20000],["5229",18000],["5038",15000],["5166",10000],["5161",5000],["5362",3000],["6130",3000],["5339",2000],["5363",1000]],"economic_expenditure_total_czk":50125000,"economic_financing":[["8115",25049000]],"economic_financing_total_czk":25049000,"economic_revenue":[["1211",10000000],["1121",5857000],["1111",3902000],["1511",1360000],["1345",1050000],["1113",740000],["2211",496000],["1112",487000],["2132",232000],["4112",220400],["2324",143600],["1386",130000],["4111",96000],["1387",65000],["2111",60000],["1122",50000],["1381",50000],["2321",50000],["2131",24000],["1361",20000],["1341",15000],["2141",10000],["2329",10000],["1334",5000],["1342",2000],["1343",1000]],"economic_revenue_total_czk":25076000,"purpose_expenditure":[["5512",20050000],["3722",4500000],["2212",4000000],["6171",3130000],["2219",2900000],["6112",2660000],["3639",2535000],["3725",1200000],["3745",1100000],["3421",1020000],["3111",971000],["3113",924000],["3631",700000],["3412",600000],["2411",550000],["2223",384000],["3635",350000],["3612",300000],["2341",200000],["3326",200000],["3419",200000],["6399",200000],["3721",150000],["5311",144000],["3399",110000],["3429",100000],["6114",96000],["3314",90000],["3713",90000],["2292",70000],["6320",70000],["1031",50000],["2321",50000],["3613",50000],["3636",50000],["3744",50000],["3900",50000],["6409",35000],["3512",32000],["3319",24000],["2221",20000],["3341",20000],["3392",20000],["4341",20000],["5213",20000],["4199",15000],["4379",10000],["6310",10000],["4351",5000]],"purpose_expenditure_total_czk":50125000},"revised":{"economic_expenditure":[["6121",31079000],["5169",7355000],["5171",6052000],["5011",3365000],["6122",2567000],["5023",2069000],["5331",1895000],["5031",1127100],["5139",643905],["5021",630904],["5032",511700],["5154",456000],["5137",425000],["5365",240000],["5499",236000],["5222",202000],["6351",146934],["5153",121000],["5151",120000],["5493",120000],["5163",115000],["5213",102000],["5168",100000],["5132",95000],["5175",80048],["5194",73000],["5336",66381],["6130",63000],["5162",60000],["5156",57000],["5167",56000],["5136",42200],["5229",39000],["5173",33800],["5492",25000],["5192",20000],["5038",15000],["5366",14118],["5166",10000],["5161",5543],["5362",3000],["5339",2000],["5363",1000]],"economic_expenditure_total_czk":60440633,"economic_financing":[["8115",34008080.66]],"economic_financing_total_czk":34008080.66,"economic_revenue":[["1211",10122000],["1121",5857000],["1111",3902000],["1511",1360000],["1345",1050000],["1113",803700],["2211",496000],["1112",487000],["4112",254300],["3111",247000],["2132",232000],["1122",200000],["4116",189241.94],["2324",178600],["2111",172000],["1386",130000],["2141",110934],["4216",109432.4],["4111",97500],["4121",81345],["4122",66381],["1387",65000],["1381",50000],["2321",50000],["4221",30000],["2131",24000],["1361",20000],["1341",15000],["2229",14118],["2329",10000],["1334",5000],["1342",2000],["1343",1000]],"economic_revenue_total_czk":26432552.34,"purpose_expenditure":[["5512",21405000],["2212",8505000],["3722",4807000],["2219",4180000],["6171",3312000],["6112",2670000],["3639",2635000],["3745",1780000],["3111",1547433],["3631",1290000],["3725",1215000],["3421",1024000],["3113",924000],["2223",634000],["3412",600000],["2411",550000],["3612",350000],["3635",350000],["3399",287000],["3419",251000],["6399",205000],["2341",200000],["3326",200000],["3429",160000],["3721",150000],["5311",144000],["6114",97500],["3314",93700],["3713",90000],["2292",70000],["6320",70000],["3741",60000],["6409",56000],["1031",50000],["2221",50000],["2321",50000],["3613",50000],["3636",50000],["3744",50000],["3900",50000],["3512",32000],["3319",24000],["3341",20000],["3392",20000],["4341",20000],["5213",20000],["4199",15000],["6310",12000],["4359",10000],["4351",5000]],"purpose_expenditure_total_czk":60440633},"actual":{"economic_expenditure":[["6121",6170467.67],["5169",5105673.63],["5171",4610173.01],["5011",3257451],["6122",2215198.1],["5023",1979023],["5331",1895000],["5031",1076155],["5032",470491],["5021",451870],["5137",398988.23],["5139",389489.12],["5154",374682.59],["5365",222710],["5499",201670],["5222",188400],["6351",146934],["5153",120753.96],["5151",102084],["5213",97960],["5163",95212.92],["5168",75876.7],["5336",66381],["5162",58691.6],["6130",57930],["5194",55603],["5175",51934.06],["5156",50987],["5136",41166.7],["5229",38293.04],["5167",25480],["5173",25361],["5132",24798.7],["5492",21600],["5366",14118],["5038",13326],["5161",4940],["5493",3600],["5339",2000],["5362",396]],"economic_expenditure_total_czk":30202870.03,"economic_financing":[["8117",27000000],["8118",-27000000],["8115",674959.15]],"economic_financing_total_czk":674959.15,"economic_revenue":[["1211",11572364.86],["1121",6201480.84],["1111",4272603.79],["1511",1708378.23],["1345",1018270],["1113",819215.41],["2324",507456.23],["2111",408472.26],["1112",404130.72],["2211",375552],["4112",254300],["3111",247760],["2132",226750],["1386",225913.67],["1122",202020],["4116",189241.94],["2141",183375],["4216",109432.4],["4111",97500],["1387",88545.02],["2321",87000],["4121",81345],["4122",66381],["4221",30000],["2131",28725],["2119",26680],["1361",24520],["2329",23655.5],["1334",16161.5],["2229",14118],["1341",13560],["1381",1763.51],["1342",1239]],"economic_revenue_total_czk":29527910.88,"purpose_expenditure":[["2212",4936119.19],["3722",4033985.09],["2219",3592943.11],["6171",3034333.79],["6112",2522377.06],["3639",2509263],["3111",1448333.09],["3745",1159917.68],["3725",1157889.8],["3631",938783.99],["3113",924000],["3421",576949.6],["5512",544100.73],["2223",536410.86],["2411",473918],["3399",265090.45],["6399",202020],["3419",168706],["5311",144000],["3721",125908.61],["3429",119974.87],["6114",97500],["3314",92905.7],["3612",76924],["2292",68160],["3741",59437.62],["6409",55293.04],["6320",53867],["2221",49441],["2321",40199.83],["3412",37460],["3900",33000],["3744",30000],["3512",29800],["3319",24000],["6310",11107.92],["4359",10000],["1031",8700],["5213",7430],["3613",2619]],"purpose_expenditure_total_czk":30202870.03}},"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."}}}}