{"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:00599301","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599301","name":"Obec Borovnice","short_name":"Borovnice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":595322},"amounts":{"revenue_approved":5127300,"revenue_adjusted":6169562,"revenue_actual":5912938.1,"expense_approved":4742300,"expense_adjusted":6672620,"expense_actual":4850975.23,"tax_revenue":4847725,"nontax_revenue":525970.1,"capital_revenue":20000,"transfer_revenue":519243,"current_expense":3999381.73,"capital_expense":851593.5,"budget_balance":1061962.87,"cash_current":12245442.93,"cash_previous":11565366.27},"ratios":{"revenue_execution":0.95840484,"expense_execution":0.72699708,"balance_to_revenue":0.17959986,"cash_to_expense":2.52432601,"cash_yoy":0.05880286,"capital_expense_share":0.17555099,"transfer_revenue_share":0.08781472},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599301/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599301"},"seo":{"slug":"borovnice-00599301","path":"/cz/municipalities/borovnice-00599301/"},"population":{"value":187,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5127300,"expenditure_czk":4742300,"financing_czk":-385000,"balance_czk":385000},{"stage":"revised","revenue_czk":6169562,"expenditure_czk":6672620,"financing_czk":503058,"balance_czk":-503058},{"stage":"actual","revenue_czk":5912938.1,"expenditure_czk":4850975.23,"financing_czk":-1061962.87,"balance_czk":1061962.87}],"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",1445500],["5169",1161800],["5222",340000],["5137",281000],["5023",280000],["5229",210000],["5139",168000],["5011",160000],["5154",158000],["5021",108000],["5156",55000],["5365",50000],["5153",45000],["5031",40000],["5032",37000],["5141",35000],["5194",30000],["5163",29000],["5168",20000],["5175",18000],["5223",16000],["5172",10000],["5321",10000],["5329",10000],["5136",5000],["5166",5000],["5173",4000],["5161",3000],["5162",3000],["5221",2000],["6349",2000],["5038",1000]],"economic_expenditure_total_czk":4742300,"economic_financing":[["8124",-385000]],"economic_financing_total_czk":-385000,"economic_revenue":[["1211",1600000],["1121",880000],["1111",550000],["2111",520000],["1511",350000],["1122",300000],["4122",200000],["1345",170000],["1113",130000],["2132",129000],["4111",100000],["4112",71800],["1112",50000],["2324",45000],["1381",15000],["2131",7000],["3111",5000],["2139",2000],["1361",1500],["1342",1000]],"economic_revenue_total_czk":5127300,"purpose_expenditure":[["3612",770000],["3639",468000],["6171",463000],["5512",425000],["2310",305000],["6112",305000],["3722",300000],["3631",290500],["3613",263000],["1032",230000],["2333",200000],["3745",140000],["3319",135000],["2212",75000],["3632",65000],["3421",50000],["6399",50000],["3419",35000],["2321",30000],["3399",20000],["1037",15000],["3341",15000],["6320",15000],["3326",10000],["3330",10000],["3725",10000],["3525",8000],["4341",6000],["2292",5000],["3429",5000],["4379",5000],["6115",4000],["3721",3000],["6310",3000],["3726",2300],["3900",2000],["4312",2000],["6114",2000],["3723",500]],"purpose_expenditure_total_czk":4742300},"revised":{"economic_expenditure":[["5171",1863500],["5169",1394500],["6121",650000],["5222",338000],["5023",335687],["6122",230000],["5154",195000],["5139",194608],["5213",190000],["5229",180000],["5011",176000],["5492",135300],["5223",110000],["5021",105648.6],["5365",97020],["5194",79000],["5156",55000],["5032",46000],["5031",45000],["5153",45000],["5163",45000],["5137",43436.4],["5141",24000],["5175",20480],["5168",20000],["5329",10000],["5221",8000],["5321",7000],["5019",6614],["5136",5000],["5173",4724],["5362",4000],["5161",3000],["5162",3000],["6349",2000],["5038",1000],["5039",102]],"economic_expenditure_total_czk":6672620,"economic_financing":[["8115",888058],["8124",-385000]],"economic_financing_total_czk":503058,"economic_revenue":[["1211",2050000],["1121",1100000],["1111",760000],["2111",522940],["1511",442000],["4122",215000],["4116",199943],["1113",145000],["2132",139700],["1345",135000],["1122",100000],["2324",87159],["1112",72000],["4112",71800],["1386",40000],["4111",32500],["3111",20000],["1387",16000],["2139",9060],["2131",7000],["1342",2160],["1361",1800],["1381",500]],"economic_revenue_total_czk":6169562,"purpose_expenditure":[["5512",1210300],["3612",1120000],["6171",507000],["3639",468000],["6112",375000],["2310",350000],["3722",300000],["3631",290500],["1032",286000],["3613",263000],["2333",200000],["2141",180000],["3745",140000],["3319",135000],["3412",118000],["6399",97020],["2212",75000],["3632",65000],["3399",60000],["4341",60000],["2321",55000],["3330",50000],["3421",50000],["3419",35000],["3725",35000],["6320",31000],["6114",22000],["3341",20000],["1037",15000],["3429",13000],["3326",10000],["3525",8000],["3723",5500],["2292",5000],["4379",5000],["3721",3000],["3900",3000],["6310",3000],["3726",2300],["4312",2000]],"purpose_expenditure_total_czk":6672620},"actual":{"economic_expenditure":[["5171",1232912.69],["5169",801131.09],["6121",625793.5],["5023",330730],["5222",321552],["6122",225800],["5011",175339],["5213",160000],["5154",159012.26],["5492",135300],["5365",97020],["5139",84515.68],["5021",83637],["5223",82803],["5194",67598.39],["5032",45569],["5031",43487],["5153",41975.39],["5163",30816.6],["5156",25513],["5168",17005.34],["5137",15938.8],["5329",8366],["5175",7121.7],["5019",6614],["5221",6000],["5173",4692],["5362",4000],["5141",3889.79],["5136",3610],["5161",1315],["5162",1098],["5038",717],["5039",102]],"economic_expenditure_total_czk":4850975.23,"economic_financing":[["8115",-668897.66],["8124",-381886.21],["8901",-11179]],"economic_financing_total_czk":-1061962.87,"economic_revenue":[["1211",2043645.72],["1121",1097090.72],["1111",758295.81],["1511",441105.09],["2111",296559.1],["4122",215000],["4116",199943],["1113",144758.08],["2132",137380],["1345",134475],["1122",97020],["2324",77623],["4112",71800],["1112",71459.9],["1386",39953.82],["4111",32500],["3111",20000],["1387",15661.95],["2139",8166],["2131",6242],["1342",2160],["1361",1800],["1381",298.91]],"economic_revenue_total_czk":5912938.1,"purpose_expenditure":[["5512",1124469.96],["3612",1073141.36],["6171",483433.87],["6112",369683],["2310",334931],["1032",276671.31],["3722",271565],["2141",150000],["3412",98324.39],["6399",97020],["3631",69242.54],["4341",59803],["3399",57720.79],["3745",45967],["3319",44931],["3639",42783.6],["2321",41987],["3725",34273.25],["2212",26250],["6320",25163],["3419",25000],["3330",23000],["6114",21765.4],["3341",19298.29],["3429",13000],["3613",7286.87],["3525",3000],["3723",3000],["3900",3000],["6310",2053.6],["4379",2000],["3726",1210]],"purpose_expenditure_total_czk":4850975.23}},"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."}}}}