{"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:00580210","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00580210","name":"OBEC BOROVNICE","short_name":"BOROVNICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579092},"amounts":{"revenue_approved":11687277,"revenue_adjusted":23008084.09,"revenue_actual":22954689.04,"expense_approved":27102465,"expense_adjusted":31877940.9,"expense_actual":27009522.51,"tax_revenue":9226364.71,"nontax_revenue":2544701.24,"capital_revenue":74800,"transfer_revenue":11108823.09,"current_expense":8424802.22,"capital_expense":18584720.29,"budget_balance":-4054833.47,"cash_current":27852891.73,"cash_previous":31438240.02},"ratios":{"revenue_execution":0.99767929,"expense_execution":0.8472794,"balance_to_revenue":-0.17664511,"cash_to_expense":1.03122488,"cash_yoy":-0.11404418,"capital_expense_share":0.6880803,"transfer_revenue_share":0.4839457},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00580210/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00580210"},"seo":{"slug":"borovnice-00580210","path":"/cz/municipalities/borovnice-00580210/"},"population":{"value":364,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11687277,"expenditure_czk":27102465,"financing_czk":15415188,"balance_czk":-15415188},{"stage":"revised","revenue_czk":23008084.09,"expenditure_czk":31877940.9,"financing_czk":8869856.81,"balance_czk":-8869856.81},{"stage":"actual","revenue_czk":22954689.04,"expenditure_czk":27009522.51,"financing_czk":4054833.47,"balance_czk":-4054833.47}],"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":[["6121",17300000],["5171",3458000],["5169",1085200],["5011",1050000],["5023",795000],["5365",655000],["5154",615000],["5031",457000],["5139",219000],["5331",177000],["5032",164800],["5163",126000],["5155",114000],["5168",100000],["5660",100000],["5159",84000],["5137",65000],["5362",60000],["5492",55000],["5903",50000],["5229",45000],["6371",40000],["5164",39970],["5162",37000],["5156",34000],["5021",33600],["5321",28000],["5172",15000],["5364",13895],["5179",12950],["5136",11000],["5222",10000],["6130",10000],["5161",7000],["5167",7000],["5166",6050],["5141",5000],["5175",5000],["5194",5000],["5329",3000],["5165",2000],["5339",2000]],"economic_expenditure_total_czk":27102465,"economic_financing":[["8115",15830244],["8124",-415056]],"economic_financing_total_czk":15415188,"economic_revenue":[["1211",3844818],["1121",1958151],["1111",1470729],["2111",982000],["2132",824000],["1122",640000],["1511",510000],["2141",350800],["1345",307000],["1113",247641],["2324",120000],["1112",117438],["4112",90700],["2131",81000],["1386",31000],["1381",20000],["3111",20000],["1341",18000],["2119",17000],["1387",15000],["2139",6500],["2460",6000],["1361",5000],["1342",4500]],"economic_revenue_total_czk":11687277,"purpose_expenditure":[["2310",15130000],["3612",2820000],["2321",2590500],["6171",1607970],["6112",1055000],["6399",640000],["2212",620000],["3722",605000],["3631",360000],["3745",344000],["3639",258000],["3111",177000],["3322",155000],["3319",123100],["3412",105000],["3611",100000],["2141",79700],["5512",57000],["5213",50000],["6409",50000],["4356",35000],["3341",33000],["1031",26800],["3421",23000],["3739",15000],["6402",13895],["3314",12500],["3632",10000],["4341",5000],["6310",1000]],"purpose_expenditure_total_czk":27102465},"revised":{"economic_expenditure":[["6121",20415687],["5171",4201220],["5169",1475270],["5011",1175361],["5023",795000],["5365",655000],["5154",615000],["5031",469514.9],["5139",221000],["5331",177000],["5341",175590],["5032",170667],["5163",126000],["5168",117444],["5155",114000],["5362",101970],["5660",100000],["5137",86980],["5159",84000],["6371",69050],["5021",58938],["5492",55000],["5162",53667],["5229",50000],["5903",50000],["5166",42250],["5164",40089],["5156",34000],["5321",28000],["5179",20970],["5172",15000],["5364",13895],["5136",11000],["5222",10000],["6130",10000],["5161",7398],["5167",7000],["5175",6480],["5141",5000],["5194",5000],["5329",3000],["5165",2000],["5339",2000],["5173",1000],["5192",500]],"economic_expenditure_total_czk":31877940.9,"economic_financing":[["8115",9284912.81],["8124",-415056]],"economic_financing_total_czk":8869856.81,"economic_revenue":[["4213",10287954.73],["1211",3844818],["1121",1958151],["1111",1470729],["2111",982000],["2132",924000],["1122",640000],["1511",510000],["4113",360078.36],["2141",351584],["4116",337590],["1345",307000],["1113",247641],["2324",120000],["1112",117438],["4112",90700],["2212",90000],["2131",81000],["1386",73000],["3111",65000],["4111",32500],["1387",28000],["1381",20000],["1341",18000],["2119",17000],["2139",12400],["2460",12000],["1361",5000],["1342",4500]],"economic_revenue_total_czk":23008084.09,"purpose_expenditure":[["2310",18008389],["3612",2822800],["2321",2675550],["6171",1835568.9],["2212",1343500],["6112",1055000],["3722",811980],["3631",644000],["6399",640000],["3745",344000],["3639",330000],["3111",177000],["6330",175590],["3322",155000],["3319",123100],["3412",105000],["3611",100000],["6409",89170],["2141",79700],["5512",57000],["5213",50000],["2341",41700],["4356",35000],["6114",33698],["3341",33000],["1031",26800],["3421",23000],["3739",15000],["6402",13895],["3314",12500],["3632",10000],["4341",5000],["4359",5000],["6310",1000]],"purpose_expenditure_total_czk":31877940.9},"actual":{"economic_expenditure":[["6121",18515670.29],["5171",1869826.55],["5169",1511112.06],["5011",1094579],["5023",787239],["5365",666344],["5031",460795.72],["5154",416933.84],["5331",177000],["5341",175590],["5032",172092],["5362",157275.84],["5159",133359.16],["5155",119033],["5168",116215.53],["5163",115532.2],["6371",69050],["5139",58354.4],["5021",53843],["5162",53666.74],["5164",51195.2],["5492",43000],["5166",42250],["5321",25500],["5137",22256],["5156",19000],["5179",14388],["5364",13394.87],["5229",13000],["5222",10000],["5167",7076.5],["5136",6599],["5161",4984],["5175",4435],["5194",3240],["5339",2000],["5165",1796],["5141",791.61],["5173",604],["5192",500]],"economic_expenditure_total_czk":27009522.51,"economic_financing":[["8117",34000000],["8118",-31500000],["8115",1849229.98],["8124",-209617.09],["8901",-84779.42]],"economic_financing_total_czk":4054833.47,"economic_revenue":[["4213",10287954.73],["1211",3715438.38],["1121",1985691.73],["1111",1409244.1],["2111",1000666.39],["2132",962906],["1511",658353.36],["1122",640000],["4113",360078.36],["4116",337590],["1345",297499],["1113",262776.13],["2141",217338.51],["2324",167569.34],["1112",129495.8],["4112",90700],["2212",90000],["2131",79411],["3111",74800],["1386",72324.23],["4111",32500],["1387",28358.34],["1341",16666],["2139",12390],["2460",12000],["1361",5160],["1342",4715],["2119",2420],["1381",601.04],["1382",41.6]],"economic_revenue_total_czk":22954689.04,"purpose_expenditure":[["2310",17978353.66],["6171",1744626.66],["2212",1264097.76],["6112",1039192.16],["3612",884639.86],["3722",761736.25],["6399",640000],["3631",630913],["2321",615823.42],["3745",308837.27],["3639",254536.39],["3111",177000],["6330",175590],["6409",154475.84],["3319",94138],["3322",74287],["5512",52671.6],["2341",41700],["2141",32886],["6114",22536.57],["3739",14944],["6402",13394.87],["3412",12540],["4356",8000],["3314",6300],["4359",5000],["6310",1101.2],["3632",201]],"purpose_expenditure_total_czk":27009522.51}},"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."}}}}