{"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:00574139","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00574139","name":"Obec Borovno","short_name":"Borovno","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Plzeň-jih","municipality_code":566705},"amounts":{"revenue_approved":2385000,"revenue_adjusted":2908910,"revenue_actual":2875376.59,"expense_approved":2385000,"expense_adjusted":6289850,"expense_actual":4368668.5,"tax_revenue":2300968.09,"nontax_revenue":53108.5,"capital_revenue":0,"transfer_revenue":521300,"current_expense":2663113.82,"capital_expense":1705554.68,"budget_balance":-1493291.91,"cash_current":2196872.38,"cash_previous":2096725.62},"ratios":{"revenue_execution":0.98847217,"expense_execution":0.69455846,"balance_to_revenue":-0.51933785,"cash_to_expense":0.50287001,"cash_yoy":0.04776341,"capital_expense_share":0.39040607,"transfer_revenue_share":0.18129799},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00574139/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00574139"},"seo":{"slug":"borovno","path":"/cz/municipalities/borovno/"},"population":{"value":97,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2385000,"expenditure_czk":2385000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":2908910,"expenditure_czk":6289850,"financing_czk":3380940,"balance_czk":-3380940},{"stage":"actual","revenue_czk":2875376.59,"expenditure_czk":4368668.5,"financing_czk":1493291.91,"balance_czk":-1493291.91}],"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":[["5023",480000],["5171",422500],["5021",350000],["5169",323000],["5154",175000],["5137",110000],["5139",96000],["6130",56000],["5156",45000],["5364",45000],["5032",43000],["5175",30000],["5163",25000],["5173",23000],["5019",20000],["5168",20000],["5329",20000],["5212",15000],["5162",13000],["6121",11000],["5166",10000],["5176",10000],["5362",9000],["5167",8000],["5194",8000],["5323",5000],["5365",4000],["5038",3000],["5136",2000],["5222",2000],["5903",1000],["5161",500]],"economic_expenditure_total_czk":2385000,"economic_revenue":[["1211",950000],["1121",500000],["1111",350000],["1511",330000],["4112",71800],["1113",62000],["1112",30000],["4121",24000],["2324",22700],["1386",10000],["1387",10000],["2111",6000],["3111",5000],["2131",3500],["1122",3000],["1361",2000],["2132",2000],["2139",2000],["2119",1000]],"economic_revenue_total_czk":2385000,"purpose_expenditure":[["6171",860500],["6112",553000],["3613",155000],["2221",110000],["3631",105000],["3722",90000],["5512",75000],["3745",70000],["3639",67500],["3725",55000],["3319",50000],["6402",45000],["1014",36000],["3326",20000],["6320",20000],["3723",18000],["2141",15000],["3412",11000],["3721",10000],["2292",5000],["3399",5000],["6310",5000],["6399",3000],["5213",1000]],"purpose_expenditure_total_czk":2385000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",2701000],["5169",1395000],["5023",498000],["5171",417500],["5021",348000],["5154",175000],["5137",171000],["5139",112000],["6122",62000],["6130",56000],["5032",45000],["5364",45000],["5156",40000],["5175",31200],["5163",25000],["5168",20000],["5329",20000],["5229",16000],["5212",15000],["5323",15000],["5173",14000],["5162",13000],["5166",10000],["5176",10000],["5194",10000],["5362",9000],["5167",8000],["5019",-6000],["5365",4000],["5038",3000],["5136",2000],["5222",2000],["5039",1000],["5903",1000],["6349",650],["5161",500]],"economic_expenditure_total_czk":6289850,"economic_financing":[["8115",1780940],["8123",1600000]],"economic_financing_total_czk":3380940,"economic_revenue":[["1211",954000],["1121",510200],["1511",361000],["1111",350000],["4222",350000],["4112",71800],["1113",67500],["1112",43700],["4122",43000],["4111",32500],["4121",24000],["2324",22700],["1386",19000],["2322",16800],["2111",14000],["1387",10000],["3111",5000],["2131",3500],["1122",3000],["1361",2000],["2132",2000],["2139",2000],["2119",1000],["1381",200],["1382",10]],"economic_revenue_total_czk":2908910,"purpose_expenditure":[["3613",3755000],["6171",922500],["6112",553000],["5512",190000],["3745",170000],["2221",110000],["3631",105000],["3722",90000],["3725",68000],["3639",55150],["3319",50000],["6402",45000],["1014",36000],["3326",20000],["6320",20000],["3723",18000],["6114",15200],["2141",15000],["2292",15000],["3412",11000],["3721",10000],["3399",7000],["6310",5000],["6399",3000],["5213",1000]],"purpose_expenditure_total_czk":6289850},"actual":{"economic_expenditure":[["6121",1643312],["5169",1280320.76],["5023",497197],["5021",226342],["5137",146844.4],["5154",144977.55],["5171",77486.8],["5139",62706.79],["6122",61600],["5032",44763],["5364",44112],["5163",20373.2],["5168",19229.75],["5212",15000],["5156",12655.02],["5329",12348],["5162",11033.31],["5173",10336],["5194",9914.14],["5323",9792],["5229",8000],["5175",4096.1],["5167",3388],["5362",1050],["6349",642.68],["5039",540],["5038",470],["5161",138]],"economic_expenditure_total_czk":4368668.5,"economic_financing":[["8123",1600000],["8115",-100146.76],["8124",-6561.33]],"economic_financing_total_czk":1493291.91,"economic_revenue":[["1211",953808.79],["1121",510158.93],["1511",360901.48],["4222",350000],["1111",347933.55],["4112",71800],["1113",67476.73],["4122",43000],["1112",33262.62],["4111",32500],["4121",24000],["2324",19246.5],["1386",18584.71],["2322",16800],["2111",13516],["1387",7285.26],["2131",2946],["1122",1050],["2139",600],["1361",350],["1381",151.69],["1382",4.33]],"economic_revenue_total_czk":2875376.59,"purpose_expenditure":[["3613",2672086.91],["6112",550495],["6171",498366.27],["5512",157655.6],["3745",114159],["3722",88620.09],["3631",75263.6],["3725",67509.67],["6402",44112],["6320",18823],["2141",15000],["6114",13847],["2292",9792],["3723",8850],["3319",8583.34],["3399",6848],["3639",6522.68],["3721",6468],["1014",3066.14],["6310",1550.2],["6399",1050]],"purpose_expenditure_total_czk":4368668.5}},"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."}}}}