{"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:00580201","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00580201","name":"Obec Borovnička","short_name":"Borovnička","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":548821},"amounts":{"revenue_approved":5775500,"revenue_adjusted":7225130,"revenue_actual":6954789.96,"expense_approved":6345500,"expense_adjusted":7365130,"expense_actual":7035374.23,"tax_revenue":4987328.03,"nontax_revenue":1287161.93,"capital_revenue":15000,"transfer_revenue":665300,"current_expense":5711584.42,"capital_expense":1323789.81,"budget_balance":-80584.27,"cash_current":8307522.2,"cash_previous":8380514.47},"ratios":{"revenue_execution":0.96258337,"expense_execution":0.95522743,"balance_to_revenue":-0.01158687,"cash_to_expense":1.18082165,"cash_yoy":-0.00870976,"capital_expense_share":0.18816196,"transfer_revenue_share":0.09566069},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00580201/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00580201"},"seo":{"slug":"borovnicka","path":"/cz/municipalities/borovnicka/"},"population":{"value":222,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5775500,"expenditure_czk":6345500,"financing_czk":570000,"balance_czk":-570000},{"stage":"revised","revenue_czk":7225130,"expenditure_czk":7365130,"financing_czk":140000,"balance_czk":-140000},{"stage":"actual","revenue_czk":6954789.96,"expenditure_czk":7035374.23,"financing_czk":80584.27,"balance_czk":-80584.27}],"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",1833000],["5169",1096000],["6121",655000],["5023",600000],["5139",305000],["5166",301000],["6202",300000],["6371",250000],["5011",225000],["5031",196000],["5154",99000],["5032",91000],["5123",55000],["5365",50000],["5137",36000],["5168",30000],["5362",30000],["5364",30000],["5163",26000],["5162",22000],["5321",18000],["5156",10000],["5179",10000],["5903",10000],["5021",8000],["5175",8000],["5901",7000],["5138",5000],["5167",5000],["5194",5000],["5132",3000],["5134",3000],["5164",3000],["5499",3000],["5038",2500],["5161",2000],["5173",2000],["5212",2000],["5229",2000],["6130",2000],["5039",1000],["5136",1000],["5172",1000],["5176",1000],["5223",1000]],"economic_expenditure_total_czk":6345500,"economic_financing":[["8115",570000]],"economic_financing_total_czk":570000,"economic_revenue":[["1211",2000000],["1121",1000000],["1111",750000],["2111",562000],["1511",340000],["2141",200000],["2329",150780],["1345",150000],["2132",121420],["1113",120000],["1122",100000],["2324",100000],["4112",71800],["1112",50000],["1381",15000],["2131",10000],["2321",10000],["1341",5500],["2112",5000],["1342",4000],["2119",3000],["1361",2000],["1382",1000],["2133",1000],["2310",1000],["2328",1000],["3111",1000]],"economic_revenue_total_czk":5775500,"purpose_expenditure":[["3613",1250000],["2212",1113000],["6112",820000],["3745",632000],["6171",629500],["3722",410000],["1031",300000],["2310",245000],["3326",219000],["1032",200000],["3399",124000],["2321",107000],["6399",50000],["3612",40000],["3631",40000],["5519",30000],["6402",30000],["3632",20000],["6320",20000],["3412",15000],["3721",10000],["5213",10000],["2221",8000],["3319",5000],["3341",5000],["5399",5000],["6310",5000],["5273",2000],["5212",1000]],"purpose_expenditure_total_czk":6345500},"revised":{"economic_expenditure":[["5169",1744030],["5171",1640000],["5023",782000],["6121",466000],["6122",416000],["6202",368000],["5137",306000],["6111",304000],["5139",212100],["5031",206000],["5154",140000],["5365",134000],["5032",96000],["5166",89000],["5163",61000],["5901",39500],["5162",35000],["5229",32000],["5364",30000],["5168",29000],["5021",23000],["5499",23000],["5173",20000],["5194",20000],["5175",18000],["5212",17500],["5321",17500],["6371",16000],["5179",15000],["5493",13500],["5156",10000],["5903",10000],["5011",6000],["5132",3000],["5134",3000],["5164",3000],["5167",3000],["5123",2000],["5161",2000],["6130",2000],["5038",1500],["5039",1000],["5136",1000],["5172",1000],["5176",1000],["5223",1000],["5138",500],["5362",500],["5649",500]],"economic_expenditure_total_czk":7365130,"economic_financing":[["8115",140000]],"economic_financing_total_czk":140000,"economic_revenue":[["1211",2000900],["1121",1000000],["2111",829300],["1111",778000],["4222",501000],["4116",392130],["1511",340000],["2321",189600],["2141",170000],["1113",150000],["1345",150000],["1122",130000],["2132",121420],["2324",112000],["1112",77000],["4112",71800],["4122",60000],["1386",42000],["4111",32500],["1387",20000],["3113",15000],["2131",10000],["1361",7000],["1341",5500],["2112",5000],["1342",4000],["2119",3000],["2329",1280],["1381",1000],["1382",1000],["2133",1000],["2310",1000],["2328",1000],["3111",1000],["2139",600],["1334",100]],"economic_revenue_total_czk":7225130,"purpose_expenditure":[["3613",1950000],["2212",1109000],["6112",1070000],["6171",900500],["3722",500000],["1032",420000],["3745",386000],["3326",159000],["3399",132000],["1031",121130],["6399",121000],["2310",106000],["3631",90000],["6320",50000],["3721",45000],["6114",32500],["5519",30000],["6402",30000],["3612",20000],["3632",20000],["3412",15000],["2321",12000],["5213",10000],["6310",10000],["2221",8000],["3319",5000],["3341",5000],["5399",5000],["5273",2000],["5212",1000]],"purpose_expenditure_total_czk":7365130},"actual":{"economic_expenditure":[["5169",1834638.34],["5171",1570998.95],["5023",769226],["6122",536960.08],["6121",452774.58],["5649",400000],["6111",334055.15],["5031",174665],["5137",168933],["5154",135266.91],["5365",132278.5],["5139",129856.9],["5032",69232],["5163",43358],["5162",32956.91],["5229",30000],["5021",28798],["5364",27162.07],["5168",24902],["5212",20000],["5194",18889.3],["5321",17500],["5175",16790.55],["5499",15650],["5493",13500],["5179",12869.99],["5182",7592],["5156",5540],["5173",5176],["5167",2900],["5164",1794],["5161",425],["5038",371],["5132",314]],"economic_expenditure_total_czk":7035374.23,"economic_financing":[["8115",80584.27]],"economic_financing_total_czk":80584.27,"economic_revenue":[["1211",2116331.29],["1121",1131205.02],["1111",777422.82],["2111",714320.5],["4222",501000],["1511",413740.4],["2321",183116.92],["2141",154950.01],["1113",149685.1],["1345",135600],["1122",120960],["2132",112019],["2324",111475.5],["1112",73768.35],["4112",71800],["4122",60000],["1386",41202.74],["4111",32500],["1387",16154.94],["3113",15000],["2131",9680],["1361",4630],["1342",3211],["1341",3000],["2139",1000],["2328",600],["1381",341.4],["1334",55.08],["1382",19.89]],"economic_revenue_total_czk":6954789.96,"purpose_expenditure":[["3613",1902421.68],["2212",1107580.85],["6112",1033507],["6171",891311.29],["3722",492865.55],["1032",417261.81],["3745",371965.5],["3326",137042.69],["6399",120960],["3399",120077.1],["2310",102314.47],["1031",92952.19],["3631",84151.42],["3721",39249.62],["6320",36298],["6402",27162.07],["5519",17971],["6114",15028.5],["3412",7757.89],["6310",7060],["2321",5435.6],["3319",5000]],"purpose_expenditure_total_czk":7035374.23}},"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."}}}}