{"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:00250341","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00250341","name":"Obec Borová Lada","short_name":"Borová Lada","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Prachatice","municipality_code":545902},"amounts":{"revenue_approved":16640500,"revenue_adjusted":23101068.3,"revenue_actual":19419078.92,"expense_approved":16605000,"expense_adjusted":21484519.65,"expense_actual":14587574.62,"tax_revenue":11849264.96,"nontax_revenue":5522612.72,"capital_revenue":62034,"transfer_revenue":1985167.24,"current_expense":12564739.13,"capital_expense":2022835.49,"budget_balance":4831504.3,"cash_current":44234325.26,"cash_previous":41148708.95},"ratios":{"revenue_execution":0.84061389,"expense_execution":0.67898072,"balance_to_revenue":0.24880193,"cash_to_expense":3.03232898,"cash_yoy":0.07498695,"capital_expense_share":0.13866839,"transfer_revenue_share":0.10222767},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00250341/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00250341"},"seo":{"slug":"borova-lada","path":"/cz/municipalities/borova-lada/"},"population":{"value":295,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":16640500,"expenditure_czk":16605000,"financing_czk":-35500,"balance_czk":35500},{"stage":"revised","revenue_czk":23101068.3,"expenditure_czk":21484519.65,"financing_czk":-1616548.65,"balance_czk":1616548.65},{"stage":"actual","revenue_czk":19419078.92,"expenditure_czk":14587574.62,"financing_czk":-4831504.3,"balance_czk":4831504.3}],"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",1956000],["6121",1770000],["5154",1666000],["5011",1600000],["5331",1348700],["5171",1310000],["6122",740000],["5909",720000],["5023",655000],["5365",552000],["5031",550000],["5151",470000],["5362",456000],["5139",425000],["5137",403000],["5032",280000],["5021",261000],["5163",255000],["5492",230000],["5156",196000],["5166",115000],["5168",84000],["5499",74000],["5341",62000],["5182",60000],["5162",45000],["5222",41000],["5364",30000],["5164",27000],["5229",26000],["5172",25000],["5192",25000],["5175",24000],["5321",20000],["6119",20000],["5194",12000],["5038",10000],["5134",10000],["5167",10000],["5136",9000],["5161",8000],["5363",6000],["5132",5000],["5494",5000],["5901",4000],["5179",3300],["5173",1000]],"economic_expenditure_total_czk":16605000,"economic_financing":[["8117",12000000],["8118",-12000000],["8124",-2124400],["8115",2088900]],"economic_financing_total_czk":-35500,"economic_revenue":[["1211",4000000],["2132",2652000],["1121",2100000],["2111",2067000],["1111",1400000],["2324",783000],["1122",700000],["1511",660000],["1342",500000],["1345",360000],["1113",350000],["3111",320000],["2119",260000],["1112",100000],["2131",67000],["2321",65000],["2322",44000],["1381",40000],["1386",40000],["1334",20000],["1387",20000],["2212",15000],["1361",13000],["1339",10000],["2133",10000],["2329",10000],["4131",10000],["1343",9000],["1341",6000],["1346",6000],["2141",2000],["2460",1500]],"economic_revenue_total_czk":16640500,"purpose_expenditure":[["6171",4052000],["3119",2655000],["3612",1530000],["3639",1251000],["6399",1000000],["3723",908000],["6112",834000],["6409",704000],["3722",550000],["5512",518000],["3326",482000],["2310",295000],["3631",270000],["2321",221000],["6320",214000],["3399",183000],["3613",140000],["3745",139000],["3419",136000],["2143",85000],["6330",62000],["3429",58000],["2219",50000],["3611",37000],["3314",32000],["6114",30000],["6402",30000],["6310",25000],["2329",20000],["3635",20000],["3721",20000],["2212",10000],["3632",10000],["5511",5000],["5519",5000],["3900",4000],["3599",3000],["4357",3000],["4359",3000],["4379",3000],["3329",2000],["3341",2000],["5212",2000],["5272",2000]],"purpose_expenditure_total_czk":16605000},"revised":{"economic_expenditure":[["6121",3552000],["5169",2495000],["5171",2182000],["5154",1747000],["5011",1600000],["5331",1348700],["6122",890000],["5909",820000],["5023",675000],["5137",591000],["5031",590000],["5336",589519.65],["5365",552000],["5139",504500],["5151",470000],["5362",457000],["5021",357000],["5032",280000],["5163",266000],["5492",243000],["5156",198000],["5149",121000],["5499",119000],["5166",115000],["5168",84000],["5341",62000],["5364",61000],["5182",60000],["5222",56000],["5162",46000],["5192",45000],["5321",40000],["5164",36000],["5175",31000],["5229",31000],["5136",29100],["5172",25000],["6119",20000],["5194",18000],["5134",15000],["5038",10000],["5167",10000],["5329",10000],["5161",8200],["5363",6000],["5132",5200],["5494",5000],["5901",4000],["5179",3300],["5173",1000]],"economic_expenditure_total_czk":21484519.65,"economic_financing":[["8117",12000000],["8118",-12000000],["8124",-1820400],["8115",243941.68],["8901",-40090.33]],"economic_financing_total_czk":-1616548.65,"economic_revenue":[["1211",4499000],["2132",2864000],["1121",2414000],["2111",2222000],["2324",1803000],["1111",1657000],["2133",1100000],["1511",1090000],["4213",976313],["1122",700000],["4116",589519.65],["1342",576000],["1345",471000],["3111",363000],["1113",350000],["4122",315034.65],["2119",260000],["1112",157300],["2329",130000],["2321",107100],["1386",100000],["2131",75000],["4112",71800],["2322",44000],["1387",40000],["4111",32500],["1334",20000],["2212",15000],["1361",13000],["1339",10000],["4131",10000],["1343",9000],["1341",6000],["1346",6000],["2141",2000],["2460",1500],["1381",1000],["3113",1]],"economic_revenue_total_czk":23101068.3,"purpose_expenditure":[["6171",4247100],["3119",3264519.65],["3723",2784000],["3612",1810000],["3639",1420200],["6399",1000000],["2310",895000],["6112",854000],["6409",805000],["5512",693000],["3326",677500],["3722",550000],["2321",319000],["3399",309000],["3631",270000],["3419",231000],["6320",225000],["3429",179000],["3613",140000],["3745",139000],["2143",106000],["6330",62000],["6402",61000],["6114",52200],["2212",50000],["2219",50000],["2292",40000],["3611",37000],["3314",32000],["2361",27000],["6310",25000],["2329",20000],["3635",20000],["3721",20000],["3632",10000],["3725",9000],["3319",8000],["4349",5000],["5511",5000],["5519",5000],["3329",4000],["3900",4000],["3599",3000],["4357",3000],["4359",3000],["4379",3000],["3341",2000],["4339",2000],["5212",2000],["5272",2000]],"purpose_expenditure_total_czk":21484519.65},"actual":{"economic_expenditure":[["5169",2099748.24],["6121",1827894.45],["5154",1438228.6],["5331",1348700],["5011",1302123.48],["5171",1194289.41],["5023",669850],["5336",589519.65],["5365",530150],["5031",488733],["5151",375301],["5139",279942.23],["5137",275242.42],["5362",263918],["5021",231332.52],["5163",225712.02],["5492",202475],["6122",194941.04],["5032",177362],["5149",120887],["5499",117133],["5156",98817],["5909",93507.3],["5166",82582.5],["5222",53000],["5168",51558.24],["5162",40148.87],["5164",36000],["5364",30753.8],["5136",25717],["5229",24816.75],["5321",23000],["5175",21183],["5194",15500],["5329",9903.1],["5167",8220],["5134",6264],["5038",5339],["5132",5064],["5179",1405],["5161",1312]],"economic_expenditure_total_czk":14587574.62,"economic_financing":[["8115",-2971714.92],["8124",-1820400],["8901",-39389.38]],"economic_financing_total_czk":-4831504.3,"economic_revenue":[["1211",4498288.19],["1121",2413337.69],["2132",1872393.36],["1111",1656531.67],["2111",1643741.23],["2133",1096260],["1511",1088709.14],["4213",976312.94],["2324",676191.85],["4116",589519.65],["1342",575313.5],["1122",528150],["1345",470701],["1113",318561.6],["4122",315034.65],["1112",157220.79],["2329",118214.18],["1386",87900.48],["4112",71800],["2131",63840],["3111",62033],["2321",45670],["1387",34454.36],["4111",32500],["1343",5917],["1341",5242],["1346",4700],["2212",3850],["1361",3570],["2460",1449],["2141",1003.1],["1381",667.54],["3113",1]],"economic_revenue_total_czk":19419078.92,"purpose_expenditure":[["6171",2882075.89],["3723",2742767.16],["3119",2280167.96],["3612",1177892.78],["6399",790518],["3639",682594.23],["6112",672250],["2310",540081.08],["3722",536779.92],["3326",430592],["5512",397629.17],["2321",219947.5],["3399",218569.37],["6320",203871],["3419",165874.39],["3429",123167],["3631",121775.74],["6409",97634.05],["2143",79744.51],["2212",43560],["6402",30753.8],["2361",26588.25],["6114",22444.22],["2292",20000],["6310",19837.02],["3745",10440],["3725",8903.1],["3314",8888],["3319",7850],["4349",5000],["5519",4099.48],["3900",3102],["4357",3000],["4359",3000],["4379",3000],["4339",2000],["3329",1177]],"purpose_expenditure_total_czk":14587574.62}},"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."}}}}