{"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:00373648","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00373648","name":"Obec Boršov","short_name":"Boršov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":586927},"amounts":{"revenue_approved":3527300,"revenue_adjusted":5517348,"revenue_actual":5492651.17,"expense_approved":3527300,"expense_adjusted":5489708,"expense_actual":4398116.97,"tax_revenue":3692547.18,"nontax_revenue":1540803.99,"capital_revenue":0,"transfer_revenue":259300,"current_expense":3815619.23,"capital_expense":582497.74,"budget_balance":1094534.2,"cash_current":11437944.68,"cash_previous":10343410.48},"ratios":{"revenue_execution":0.99552379,"expense_execution":0.80115681,"balance_to_revenue":0.19927248,"cash_to_expense":2.60064586,"cash_yoy":0.10581947,"capital_expense_share":0.13244253,"transfer_revenue_share":0.04720853},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00373648/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00373648"},"seo":{"slug":"borsov","path":"/cz/municipalities/borsov/"},"population":{"value":183,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3527300,"expenditure_czk":3527300,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":5517348,"expenditure_czk":5489708,"financing_czk":-27640,"balance_czk":27640},{"stage":"actual","revenue_czk":5492651.17,"expenditure_czk":4398116.97,"financing_czk":-1094534.2,"balance_czk":1094534.2}],"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",825000],["6121",587000],["5169",538300],["5023",410000],["5137",240000],["5139",200000],["5154",195000],["5365",150000],["5021",60000],["5175",60000],["5153",55000],["5032",37000],["5029",35000],["5168",30000],["5156",28000],["5194",20000],["5162",15000],["5167",10000],["5229",10000],["5903",10000],["5166",5000],["5362",3000],["5163",2000],["5161",1000],["5039",500],["5136",500]],"economic_expenditure_total_czk":3527300,"economic_revenue":[["1211",1320000],["1121",700000],["1111",450000],["2111",241000],["1511",200000],["1122",150000],["1113",110000],["1345",105000],["4112",71800],["2132",46000],["2141",40000],["1112",30000],["1356",25000],["1386",15000],["1381",10000],["1387",8000],["1341",2500],["2324",2000],["1361",1000]],"economic_revenue_total_czk":3527300,"purpose_expenditure":[["2310",592000],["6112",447000],["6171",432000],["3745",382000],["2212",280000],["5512",230000],["3631",205000],["3399",191000],["3412",180000],["6399",150000],["3722",100000],["3723",100000],["1031",81300],["2341",50000],["3613",45000],["3635",30000],["3341",10000],["5213",10000],["2321",7000],["3113",5000]],"purpose_expenditure_total_czk":3527300,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",2399751],["6121",701595],["5169",684200],["5023",410000],["5139",232592],["5154",198000],["5137",150000],["5365",139860],["5021",77244],["6122",63000],["5175",61184],["5153",55000],["5163",51521],["5032",37000],["5029",35000],["5156",30000],["5168",30000],["5194",28485],["5162",25860],["5321",16000],["5362",15756],["5167",10000],["5229",10000],["5903",10000],["5166",9600],["5329",4576],["5161",1560],["5019",924],["5039",500],["5136",500]],"economic_expenditure_total_czk":5489708,"economic_financing":[["8115",-27640]],"economic_financing_total_czk":-27640,"economic_revenue":[["1211",1561410],["2324",1081678],["1121",837600],["1111",597100],["2111",366080],["1511",215640],["4122",155000],["1122",150000],["1113",110600],["1345",106150],["4112",71800],["1112",54600],["2132",46000],["2141",40300],["4111",32500],["1386",31000],["1356",25000],["1387",13000],["2131",8960],["2322",4970],["2321",4000],["1341",2500],["1361",1000],["1381",240],["1334",220]],"economic_revenue_total_czk":5517348,"purpose_expenditure":[["2310",1613856],["2212",991000],["6171",515481],["6112",447000],["3631",417000],["3633",239595],["5512",225280],["3399",151000],["6399",139860],["3745",138750],["3723",125300],["3722",100000],["1031",81300],["3412",80000],["3613",62521],["2341",50000],["3635",30000],["3726",29600],["6114",14194],["3341",10000],["5213",10000],["2321",7000],["3314",5971],["3113",5000]],"purpose_expenditure_total_czk":5489708},"actual":{"economic_expenditure":[["5171",2146034.65],["6121",519497.74],["5169",518929.7],["5023",407992],["5154",166395.56],["5365",139860],["5139",91824.99],["6122",63000],["5021",60702],["5163",50571.4],["5032",36720],["5162",25526.32],["5153",24048.23],["5137",22588],["5175",20325],["5168",16598.78],["5321",16000],["5029",13782],["5362",12756],["5194",12427],["5156",11785],["5166",9600],["5329",4576],["5229",3700],["5161",1552.6],["5019",924],["5039",400]],"economic_expenditure_total_czk":4398116.97,"economic_financing":[["8118",-2000000],["8117",1000000],["8115",-94893.2],["8901",359]],"economic_financing_total_czk":-1094534.2,"economic_revenue":[["1211",1561404.07],["2324",1079677.6],["1121",837599.47],["1111",597081.95],["2111",361086.5],["1511",215631.38],["4122",155000],["1122",139860],["1113",110571.81],["1345",106150],["4112",71800],["1112",54568.46],["2132",41865],["2141",40247.89],["4111",32500],["1386",30506.96],["1356",23478.22],["1387",11958.22],["2131",8957],["2322",4970],["2321",4000],["1341",2485],["1361",800],["1381",232.34],["1334",219.3]],"economic_revenue_total_czk":5492651.17,"purpose_expenditure":[["2310",1555097.91],["2212",881689.74],["6112",444712],["3631",390703.89],["6171",294796.51],["6399",139860],["5512",130215],["3723",125288.78],["3745",107417],["3722",95005.85],["3633",72612.39],["3399",61794.33],["3613",44125.52],["3726",29555.22],["6114",14194],["3314",5970.49],["3341",3766.34],["3412",1312]],"purpose_expenditure_total_czk":4398116.97}},"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."}}}}