{"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:00473430","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00473430","name":"Obec Borovnice","short_name":"Borovnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":532096},"amounts":{"revenue_approved":2902500,"revenue_adjusted":4496010,"revenue_actual":3556604.51,"expense_approved":6367000,"expense_adjusted":6945600,"expense_actual":2361277.32,"tax_revenue":2262168.96,"nontax_revenue":341814.55,"capital_revenue":231000,"transfer_revenue":721621,"current_expense":2270769.32,"capital_expense":90508,"budget_balance":1195327.19,"cash_current":13871782.99,"cash_previous":12411071.68},"ratios":{"revenue_execution":0.79105796,"expense_execution":0.33996736,"balance_to_revenue":0.33608662,"cash_to_expense":5.87469454,"cash_yoy":0.11769421,"capital_expense_share":0.0383301,"transfer_revenue_share":0.20289605},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00473430/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00473430"},"seo":{"slug":"borovnice-00473430","path":"/cz/municipalities/borovnice-00473430/"},"population":{"value":95,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2902500,"expenditure_czk":6367000,"financing_czk":3464500,"balance_czk":-3464500},{"stage":"revised","revenue_czk":4496010,"expenditure_czk":6945600,"financing_czk":2449590,"balance_czk":-2449590},{"stage":"actual","revenue_czk":3556604.51,"expenditure_czk":2361277.32,"financing_czk":-1195327.19,"balance_czk":1195327.19}],"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",3895000],["5171",575000],["5021",560000],["5023",390000],["5139",307000],["5154",300000],["5137",80000],["5032",50000],["5329",50000],["5031",40000],["5156",35000],["5175",30000],["5362",25000],["5162",15000],["5163",15000]],"economic_expenditure_total_czk":6367000,"economic_financing":[["8115",3464500]],"economic_financing_total_czk":3464500,"economic_revenue":[["2111",1000000],["1211",600000],["1111",380000],["1121",309000],["1511",210000],["1122",90000],["3111",80000],["4112",70500],["1345",70000],["1113",48000],["1112",25000],["1386",15000],["1387",5000]],"economic_revenue_total_czk":2902500,"purpose_expenditure":[["3745",2600000],["1031",1000000],["6171",900000],["3412",500000],["6112",410000],["3639",250000],["2310",200000],["3631",200000],["3722",100000],["2221",50000],["3326",50000],["3721",25000],["6399",25000],["3632",20000],["6310",15000],["3314",12000],["3399",5000],["3723",5000]],"purpose_expenditure_total_czk":6367000},"revised":{"economic_expenditure":[["5169",4160500],["5171",585000],["5021",572250],["5139",435100],["5023",395000],["5154",325000],["6122",92000],["5137",80000],["5032",65500],["5329",44000],["5031",40000],["5362",39200],["5156",35000],["5175",31320],["5162",15000],["5163",15000],["5194",8000],["5222",4000],["5173",2220],["5038",1200],["5161",310]],"economic_expenditure_total_czk":6945600,"economic_financing":[["8115",2449590]],"economic_financing_total_czk":2449590,"economic_revenue":[["2111",1085700],["1211",901000],["4116",632030],["1121",482000],["1111",380000],["1511",296000],["3111",206000],["1345",100000],["1122",90000],["4112",71800],["1113",64000],["2324",48100],["2131",37500],["1112",32000],["3121",25000],["1386",17600],["4111",13890],["1387",7000],["4129",3900],["2141",2000],["1361",350],["1381",140]],"economic_revenue_total_czk":4496010,"purpose_expenditure":[["3745",2600000],["1031",1000170],["6171",953340],["3412",500000],["2310",439200],["6112",430500],["3639",409500],["3722",217000],["3631",200000],["3326",50000],["2292",25000],["3721",25000],["6399",25000],["3632",20000],["6310",15000],["6114",13890],["3314",12000],["3399",5000],["3723",5000]],"purpose_expenditure_total_czk":6945600},"actual":{"economic_expenditure":[["5169",1098491.3],["5023",394492],["5021",328775],["5154",217044.7],["5139",133681.98],["5362",-115993],["6122",90508],["5032",47218],["5329",43920],["5031",32488],["5137",27709],["5156",18603],["5171",9609.82],["5175",8207.76],["5194",7319.8],["5162",7204.16],["5163",5708.8],["5222",3802],["5173",1637],["5038",538],["5161",312]],"economic_expenditure_total_czk":2361277.32,"economic_financing":[["8118",-1000000],["8115",-195327.19]],"economic_financing_total_czk":-1195327.19,"economic_revenue":[["1211",900384.13],["4116",632030],["1121",482619.56],["1111",339049.66],["1511",295755.74],["2111",266708.6],["3111",206000],["1345",99430],["4112",71800],["1113",63743.99],["2131",37479],["2324",37427.81],["1112",31448.74],["3121",25000],["1122",24780],["1386",17579.96],["4111",13891],["1387",6890.72],["4129",3900],["1361",350],["2141",199.14],["1381",136.46]],"economic_revenue_total_czk":3556604.51,"purpose_expenditure":[["1031",677392.46],["6171",492791.73],["6112",429920],["2310",269236.7],["3722",216658.71],["3639",184814.41],["6399",-130137],["3745",95163.89],["3631",79616.62],["2292",24920],["6114",13891],["6310",5708.8],["3314",1300]],"purpose_expenditure_total_czk":2361277.32}},"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."}}}}