{"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:00274747","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00274747","name":"OBEC BOROVNICE","short_name":"BOROVNICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576140},"amounts":{"revenue_approved":8244600,"revenue_adjusted":9054913.36,"revenue_actual":9982673.71,"expense_approved":10213200,"expense_adjusted":12948660,"expense_actual":9030093.55,"tax_revenue":9154076.28,"nontax_revenue":685757.43,"capital_revenue":0,"transfer_revenue":142840,"current_expense":8621984.55,"capital_expense":408109,"budget_balance":952580.16,"cash_current":12238429.76,"cash_previous":11914908.6},"ratios":{"revenue_execution":1.10245933,"expense_execution":0.69737668,"balance_to_revenue":0.09542335,"cash_to_expense":1.3552938,"cash_yoy":0.02715263,"capital_expense_share":0.04519433,"transfer_revenue_share":0.01430879},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00274747/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00274747"},"seo":{"slug":"borovnice","path":"/cz/municipalities/borovnice/"},"population":{"value":404,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8244600,"expenditure_czk":10213200,"financing_czk":1968600,"balance_czk":-1968600},{"stage":"revised","revenue_czk":9054913.36,"expenditure_czk":12948660,"financing_czk":3893746.64,"balance_czk":-3893746.64},{"stage":"actual","revenue_czk":9982673.71,"expenditure_czk":9030093.55,"financing_czk":-952580.16,"balance_czk":952580.16}],"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":[["5171",4600000],["5169",1455000],["5011",1050000],["5023",1000000],["5031",390000],["5154",275000],["5021",205000],["6121",200000],["5032",180000],["5139",117500],["5156",77000],["5172",70000],["5137",60000],["5365",60000],["5153",53000],["5173",52000],["5175",44000],["5163",43700],["5168",40000],["5321",36000],["5339",35000],["5329",26000],["5138",20000],["5141",20000],["5162",20000],["5194",16000],["5151",13000],["5167",11000],["5492",10000],["5903",10000],["5132",5000],["5222",5000],["5038",4000],["5179",4000],["5161",2000],["5364",2000],["5136",1000],["5229",1000]],"economic_expenditure_total_czk":10213200,"economic_financing":[["8115",2611600],["8124",-643000]],"economic_financing_total_czk":1968600,"economic_revenue":[["1211",3050000],["1121",1500000],["1111",1200000],["1511",800000],["1345",450000],["1113",300000],["2111",224000],["2324",150000],["2131",120000],["2141",100000],["4112",92600],["1112",80000],["1122",70000],["1386",31000],["4111",30000],["1387",17000],["1341",10000],["4116",10000],["1361",5000],["2112",5000]],"economic_revenue_total_czk":8244600,"purpose_expenditure":[["2212",3000000],["6112",1280000],["5512",1222000],["6171",1143700],["3639",1047000],["3722",630000],["2310",600000],["3326",300000],["3745",166000],["3631",150000],["6399",126000],["2321",100000],["3632",65000],["3399",54000],["1032",50000],["3419",43500],["3611",40000],["1031",30000],["3421",30000],["6117",30000],["6320",25000],["3721",20000],["3314",12000],["6310",12000],["3319",10000],["3635",10000],["5213",10000],["1019",5000],["6402",2000]],"purpose_expenditure_total_czk":10213200},"revised":{"economic_expenditure":[["5171",5921000],["5169",1535000],["5011",1050000],["5023",1000000],["6121",910000],["5031",390000],["5137",300000],["5021",280000],["5154",275000],["5168",190000],["5032",180000],["5139",173500],["5365",120960],["5156",77000],["5172",70000],["5175",55000],["5173",53500],["5153",53000],["5329",51000],["5163",43700],["5321",36000],["5339",35000],["5138",20000],["5141",20000],["5162",20000],["5151",18000],["5194",16000],["5167",11000],["5492",10000],["5903",10000],["5132",5000],["5222",5000],["5038",4000],["5179",4000],["5161",2000],["5364",2000],["5136",1000],["5229",1000]],"economic_expenditure_total_czk":12948660,"economic_financing":[["8115",4536746.64],["8124",-643000]],"economic_financing_total_czk":3893746.64,"economic_revenue":[["1211",3441186.55],["1121",1631776.56],["1111",1200000],["1511",800000],["1345",450000],["1113",300000],["2111",229230],["2141",173400],["2324",150000],["1122",120960],["2131",120000],["1112",101235.56],["4112",92600],["1386",73433.08],["4111",62500],["1387",28397.21],["2322",20367],["4116",19804],["2119",11375],["1341",10000],["2112",8000],["1334",5648.4],["1361",5000]],"economic_revenue_total_czk":9054913.36,"purpose_expenditure":[["2212",4450000],["5512",1722000],["6171",1288700],["6112",1280000],["3639",1047000],["3722",630000],["2310",600000],["3745",507000],["3326",300000],["6399",211960],["3635",160000],["3631",150000],["2321",100000],["3632",65000],["3399",59000],["3421",56000],["1032",50000],["3419",43500],["3611",40000],["6114",32500],["1031",30000],["6117",30000],["6320",25000],["3721",20000],["3314",12000],["6310",12000],["3319",10000],["5213",10000],["1019",5000],["6402",2000]],"purpose_expenditure_total_czk":12948660},"actual":{"economic_expenditure":[["5171",4118388],["5011",887424],["5023",859305],["5169",822251.63],["6121",408109],["5031",400646],["5021",241458],["5154",187699.79],["5137",161897.34],["5032",146548],["5139",133014.23],["5365",124960],["5172",97770.42],["5173",64001],["5153",52898],["5156",47698.4],["5175",43871.8],["5163",36496.27],["5321",30000],["5329",26295],["5339",22400],["5162",17362.98],["5194",14589],["5182",13697],["5134",12533.06],["5138",11720],["5141",11413.6],["5151",11357],["5167",6420],["5222",5000],["5179",3104],["5038",2708],["5161",1991],["5364",1507.08],["5229",1000],["5362",1000],["5168",756.8],["5132",465.15],["5133",255],["5164",82]],"economic_expenditure_total_czk":9030093.55,"economic_financing":[["8118",-25500000],["8117",17000000],["8115",8166083.84],["8124",-642756],["8901",24092]],"economic_financing_total_czk":-952580.16,"economic_revenue":[["1211",3789279.32],["1121",2034603.11],["1111",1378761.26],["1511",853986.65],["1345",455500],["1113",268425.21],["2111",181637],["2141",176276.93],["2324",165762.5],["1112",132518.44],["1122",120960],["2131",114635],["4112",92600],["1386",74096.98],["4111",32500],["1387",29045.29],["2322",20367],["4116",17740],["2119",11375],["2112",9665],["1341",8700],["2329",6039],["1334",5648.4],["1361",2000],["1381",551.62]],"economic_revenue_total_czk":9982673.71,"purpose_expenditure":[["2212",3796941.26],["6171",1150743.86],["6112",1111656],["3639",685820.97],["5512",515032.78],["3722",483352.99],["3745",351992.71],["3326",267893],["6399",173759],["3631",135784.79],["3399",55078.5],["3632",50702],["3421",45724.23],["6114",31192.78],["1031",27524.15],["1032",25398],["6320",24594.67],["3314",22600],["3611",18132.98],["3419",16928],["2310",11300],["3721",9220.2],["6310",5058.6],["1019",5000],["3635",3630],["2321",3525],["6402",1507.08]],"purpose_expenditure_total_czk":9030093.55}},"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."}}}}