{"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:00267431","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00267431","name":"Městys Havlíčkova Borová","short_name":"Havlíčkova Borová","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":568660},"amounts":{"revenue_approved":69337996.42,"revenue_adjusted":93217706.6,"revenue_actual":59586482.84,"expense_approved":69896270.57,"expense_adjusted":89499667.18,"expense_actual":75327791.62,"tax_revenue":25945532.93,"nontax_revenue":8045949.72,"capital_revenue":5944452,"transfer_revenue":19650548.19,"current_expense":23353580.48,"capital_expense":51974211.14,"budget_balance":-15741308.78,"cash_current":2023774.7,"cash_previous":4890272.08},"ratios":{"revenue_execution":0.6392185,"expense_execution":0.84165443,"balance_to_revenue":-0.26417583,"cash_to_expense":0.02686624,"cash_yoy":-0.58616317,"capital_expense_share":0.68997391,"transfer_revenue_share":0.32978198},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00267431/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00267431"},"seo":{"slug":"havlickova-borova","path":"/cz/municipalities/havlickova-borova/"},"population":{"value":984,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":69337996.42,"expenditure_czk":69896270.57,"financing_czk":558274.15,"balance_czk":-558274.15},{"stage":"revised","revenue_czk":93217706.6,"expenditure_czk":89499667.18,"financing_czk":-3718039.42,"balance_czk":3718039.42},{"stage":"actual","revenue_czk":59586482.84,"expenditure_czk":75327791.62,"financing_czk":15741308.78,"balance_czk":-15741308.78}],"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",44453315.57],["5169",4632000],["5011",3562000],["5171",3190000],["5139",2344350],["5154",1769000],["5031",1170980],["5023",1159692],["6122",1136790],["5362",1105000],["5331",983000],["5137",845000],["5152",622000],["5156",464000],["5032",424952],["5153",265000],["5141",264000],["6125",250000],["5021",236000],["5163",230500],["5222",120000],["5138",85000],["5162",73500],["5166",66000],["5175",62500],["5173",57000],["6130",50000],["5134",49500],["5167",41000],["5329",30627],["5492",30000],["5136",25000],["5172",25000],["5194",20000],["5038",15000],["5161",15000],["5229",10000],["5221",9660],["5164",2904],["5903",1000]],"economic_expenditure_total_czk":69896270.57,"economic_financing":[["8123",5494663.14],["8124",-3558424.4],["8115",-1163645.59],["8114",-214319]],"economic_financing_total_czk":558274.15,"economic_revenue":[["4216",19783989.42],["1211",12000000],["3113",12000000],["1121",5000000],["2111",4074000],["2131",3920000],["4213",3247000],["1111",3100000],["3111",1320000],["1511",1260000],["1113",750000],["2324",745000],["1345",715000],["2132",610800],["4112",233107],["1112",200000],["1386",100000],["1381",50000],["1387",50000],["2112",50000],["2343",40000],["1341",25000],["1342",20000],["1361",15000],["4111",15000],["1343",12000],["2141",2100]],"economic_revenue_total_czk":69337996.42,"purpose_expenditure":[["2321",31020915.57],["2310",9086700],["6171",4844061],["3631",4126900],["2212",3053800],["3639",2503400],["3722",2366500],["3319",1659280],["6112",1629668],["1032",1540700],["5512",1280028],["3113",1233000],["3421",1045000],["6399",1000000],["3315",563896],["2411",500456],["3745",407320],["3612",395140],["3723",293000],["6310",289000],["3313",207000],["3349",153056],["3111",115000],["6320",103000],["1012",100000],["3399",96000],["3632",91450],["3341",82000],["3314",45500],["3721",35000],["6114",15000],["3511",13000],["5213",1000],["3619",500]],"purpose_expenditure_total_czk":69896270.57},"revised":{"economic_expenditure":[["6121",54569725.32],["5169",6180671.52],["5011",4104803],["5171",3383630.38],["5139",3165667.63],["5154",1794178],["5031",1314268],["5023",1203860],["5362",1105000],["6122",1104042.32],["5331",1050260],["5365",934710],["5336",910227.2],["5137",904139.68],["5141",839796.9],["6202",824624],["6449",676753],["5152",622000],["5032",555210],["5166",548790],["6351",518092.38],["5156",464000],["5021",347223],["6125",290101],["6349",290037],["5153",265000],["5163",241013],["5138",176645.44],["6130",150000],["5222",120000],["5329",119648],["5649",114345],["5175",105493.02],["5162",98450.62],["5172",67798],["5173",62833],["5167",55353.5],["5134",52105],["5492",51000],["5136",25000],["5194",20000],["5038",17275.27],["5229",15020],["5161",15000],["5321",10000],["5221",9660],["5164",4066],["5363",1151],["5903",1000]],"economic_expenditure_total_czk":89499667.18,"economic_financing":[["8123",3798205.62],["8115",-3743501.64],["8124",-3558424.4],["8114",-214319]],"economic_financing_total_czk":-3718039.42,"economic_revenue":[["4216",20714408.05],["3113",17800000],["1211",12000000],["4213",6785829.44],["4222",6066792],["1121",5994335.33],["2111",4373466.5],["1111",4124150.05],["2131",4009771],["4116",1700074.65],["1511",1431580.09],["3111",1320000],["2324",1185734.33],["1122",934710],["2132",881686],["1113",792293.93],["2449",791098],["1345",729730],["1112",390721.48],["4112",263600],["4113",237504.03],["1386",218395.16],["4122",95000],["1387",85593.6],["2343",74372.16],["2112",57735],["1381",50000],["4111",32500],["1341",25000],["1342",20000],["1361",15000],["1343",12000],["2141",2100],["2212",1828],["1334",639],["1335",58.8]],"economic_revenue_total_czk":93217706.6,"purpose_expenditure":[["2321",35396268.05],["2310",10315960.97],["6171",7510563.98],["3631",5842109],["2212",5016157.65],["3639",3461264.31],["3113",2728579.58],["3319",2684487.75],["3722",2592386.43],["6399",1934710],["6112",1759209.41],["1032",1580447.15],["5512",1388957.39],["3421",1045000],["6310",864796.9],["1039",824624],["3315",672406],["2411",584002],["2115",482790],["3745",453119],["3612",437000.9],["3723",351165.03],["3635",238000],["1012",209500],["3313",207900],["3349",181401.72],["3399",179226.02],["3111",115000],["6320",103211],["3632",92684],["3341",82000],["3721",68605.94],["3314",45500],["6114",32500],["3511",16633],["5213",1000],["3619",500]],"purpose_expenditure_total_czk":89499667.18},"actual":{"economic_expenditure":[["6121",49217603.76],["5169",5187544.3],["5011",4075625],["5139",2190543.88],["5031",1220097],["5023",1203860],["5154",1099413.88],["5331",1050260],["5365",934710],["5336",910227.2],["5141",839796.9],["6202",824624],["6449",676753],["5362",584901],["5166",520233.85],["6351",518092.38],["5152",483365.5],["5032",475176],["5156",326191],["5021",324939],["6125",290101],["6349",290037],["5171",268113.55],["5163",236846.8],["5153",230756.49],["5137",229065.18],["5138",152190.34],["6130",149000],["5649",114345],["5329",112178],["5222",102500],["5175",99024.02],["5162",96633.82],["5173",47408],["5492",45000],["5172",42798],["5134",33994],["5167",28353.5],["5038",16275.27],["5229",15020],["5161",14225],["5321",10000],["5221",9660],["5194",9169],["6122",8000],["5136",7923],["5164",4066],["5363",1151]],"economic_expenditure_total_czk":75327791.62,"economic_financing":[["8113",9500000],["8901",5727329.27],["8124",-3860946.4],["8115",2833411.38],["8123",1755833.53],["8114",-214319]],"economic_financing_total_czk":15741308.78,"economic_revenue":[["1211",11195314.37],["4213",6785829.44],["4222",6066792],["1121",5994335.33],["3113",5800000],["4216",4469248.07],["2111",4339699.59],["1111",4124150.05],["4116",1700074.65],["1511",1421580.09],["2324",1125384.33],["1122",934710],["2132",881511],["1113",792293.93],["2449",791098],["2131",778702],["1345",720430],["1112",390721.48],["4112",263600],["4113",237504.03],["1386",218395.16],["3111",144452],["4122",95000],["1387",85593.6],["2343",74372.16],["2112",51456],["4111",32500],["1341",23616],["1342",16156],["1361",13800],["1343",12000],["2141",1898.64],["2212",1828],["1381",1739.12],["1334",639],["1335",58.8]],"economic_revenue_total_czk":59586482.84,"purpose_expenditure":[["2321",31426466.87],["2310",9521241.98],["6171",6780368.47],["3631",5380493.5],["3639",3105338.68],["3113",2706876.58],["2212",2258395.84],["3319",1949240.56],["6112",1583292.11],["6399",1435311],["1032",1396359.63],["3722",1365348.79],["5512",1178945.53],["6310",863775.7],["1039",824624],["3315",574269.55],["2411",560397],["2115",482790],["3745",402748.16],["3723",313290.59],["1012",206800],["3349",177252.44],["3399",162945.02],["3612",140713.1],["3111",104335],["6320",103211],["3421",82956.5],["3632",56122],["3721",50353.79],["3313",40449.2],["3341",35861.28],["6114",25627],["3511",13633],["3314",11477.75],["3635",6000],["3619",480]],"purpose_expenditure_total_czk":75327791.62}},"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."}}}}