{"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:00581186","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00581186","name":"Obec Borovnice","short_name":"Borovnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"České Budějovice","municipality_code":535681},"amounts":{"revenue_approved":2398557,"revenue_adjusted":3730209,"revenue_actual":3519988.06,"expense_approved":2398557,"expense_adjusted":3038402,"expense_actual":1728952.84,"tax_revenue":3333125.09,"nontax_revenue":71162.97,"capital_revenue":11400,"transfer_revenue":104300,"current_expense":1574395.84,"capital_expense":154557,"budget_balance":1791035.22,"cash_current":8342446.6,"cash_previous":6551411.38},"ratios":{"revenue_execution":0.94364366,"expense_execution":0.5690336,"balance_to_revenue":0.50881855,"cash_to_expense":4.8251441,"cash_yoy":0.27338158,"capital_expense_share":0.08939342,"transfer_revenue_share":0.02963078},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00581186/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00581186"},"seo":{"slug":"borovnice-00581186","path":"/cz/municipalities/borovnice-00581186/"},"population":{"value":158,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2398557,"expenditure_czk":2398557,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":3730209,"expenditure_czk":3038402,"financing_czk":-691807,"balance_czk":691807},{"stage":"actual","revenue_czk":3519988.06,"expenditure_czk":1728952.84,"financing_czk":-1791035.22,"balance_czk":1791035.22}],"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",596359.97],["6121",368338.03],["5169",339700],["5021",298200],["5023",260000],["5492",172000],["5139",72446],["5175",60000],["5137",36059],["5229",35000],["5154",34000],["5032",30000],["5168",24000],["5194",23100],["5162",14000],["5172",10000],["5163",7764],["5321",4000],["5151",3700],["5179",2720],["5136",2000],["5221",2000],["5329",1170],["5161",1000],["5903",1000]],"economic_expenditure_total_czk":2398557,"economic_revenue":[["1211",920000],["1121",595000],["1111",299551],["1511",145548],["3111",144000],["2132",76800],["4112",70500],["1113",52000],["1112",35000],["1382",18336],["2111",15156],["2142",11206],["2131",5000],["2141",5000],["1334",2800],["1341",2100],["2119",500],["1361",60]],"economic_revenue_total_czk":2398557,"purpose_expenditure":[["2310",422838.03],["6112",290000],["6171",287953],["2212",207000],["3613",205100],["3722",166000],["1031",155200],["3399",148400],["3745",146000],["2219",133200],["2321",84656.97],["3631",40299],["3111",32000],["6221",30000],["5519",25000],["3113",10000],["6409",5890],["6310",5000],["3639",2000],["1019",1020],["5213",1000]],"purpose_expenditure_total_czk":2398557,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",531500],["5023",422600],["5171",414059.97],["6121",368338.03],["5021",319656],["5492",172000],["6349",155000],["5175",152684],["5139",119948],["5154",59000],["5222",55000],["5032",38300],["5137",36059],["5329",34005],["5162",34000],["5168",30500],["5194",25530],["5364",15771],["5163",11686],["5172",10000],["5229",10000],["5221",9085],["5321",4000],["5179",2980],["5151",2700],["5136",2000],["5161",1000],["5903",1000]],"economic_expenditure_total_czk":3038402,"economic_financing":[["8115",-691807]],"economic_financing_total_czk":-691807,"economic_revenue":[["1211",1462400],["1121",785500],["1111",528551],["1511",361348],["3111",144000],["1113",107000],["2132",83700],["4112",71800],["1112",55000],["4111",32500],["1386",28597],["2131",23000],["2111",16656],["1387",11211],["2142",11206],["1334",2800],["1341",2100],["2324",1660],["2119",500],["2141",400],["1381",220],["1361",60]],"economic_revenue_total_czk":3730209,"purpose_expenditure":[["6112",460900],["2310",422838.03],["3399",350130],["6171",342153],["3722",256000],["3745",216100],["2212",207000],["3113",195835],["1031",125200],["2219",123200],["2321",90156.97],["3631",47699],["3111",32000],["6221",30000],["5512",25000],["3419",20000],["6402",17856],["6114",16942],["3613",15100],["6409",13150],["1019",11020],["6310",8922],["3639",7000],["3421",3200],["5213",1000]],"purpose_expenditure_total_czk":3038402},"actual":{"economic_expenditure":[["5169",491703.66],["5023",422503],["6349",154557],["5175",152340],["5171",83312.89],["5021",71456],["5139",59568.42],["5154",55340],["5222",55000],["5032",38278],["5329",33815],["5168",29985],["5194",25523],["5162",20974.87],["5364",15771],["5221",9085],["5163",8921],["5151",819]],"economic_expenditure_total_czk":1728952.84,"economic_financing":[["8118",-5500000],["8115",3708964.78]],"economic_financing_total_czk":-1791035.22,"economic_revenue":[["1211",1462239.4],["1121",785276.08],["1111",528284.15],["1511",361273.74],["1113",103588.81],["4112",71800],["1112",51144.3],["2132",43670],["4111",32500],["1386",28596.55],["2131",21680],["3111",11400],["1387",11210.15],["2111",4000],["2324",1657.12],["1341",1300],["1381",211.91],["2141",155.85]],"economic_revenue_total_czk":3519988.06,"purpose_expenditure":[["6112",460781],["3399",298426.86],["3722",252244.88],["3113",185392],["6171",167519.23],["3745",101612],["2219",71254.89],["5512",25000],["3631",23311],["2321",21780],["3419",20000],["6402",17856],["6114",16942],["1031",16940],["1019",10000],["6409",9980],["6310",8921],["3613",7420],["3639",7000],["2310",3433.98],["3421",3138]],"purpose_expenditure_total_czk":1728952.84}},"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."}}}}