{"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:00599310","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599310","name":"Obec Borovník","short_name":"Borovník","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":595331},"amounts":{"revenue_approved":2776600,"revenue_adjusted":3048800,"revenue_actual":2718748.87,"expense_approved":2513100,"expense_adjusted":3183300,"expense_actual":2255140.29,"tax_revenue":2470405.37,"nontax_revenue":74043.5,"capital_revenue":0,"transfer_revenue":174300,"current_expense":2019090.29,"capital_expense":236050,"budget_balance":463608.58,"cash_current":4164782.55,"cash_previous":4130923.97},"ratios":{"revenue_execution":0.89174392,"expense_execution":0.70842845,"balance_to_revenue":0.17052277,"cash_to_expense":1.84679533,"cash_yoy":0.00819637,"capital_expense_share":0.10467198,"transfer_revenue_share":0.06411037},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599310/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599310"},"seo":{"slug":"borovnik","path":"/cz/municipalities/borovnik/"},"population":{"value":109,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2776600,"expenditure_czk":2513100,"financing_czk":-263500,"balance_czk":263500},{"stage":"revised","revenue_czk":3048800,"expenditure_czk":3183300,"financing_czk":134500,"balance_czk":-134500},{"stage":"actual","revenue_czk":2718748.87,"expenditure_czk":2255140.29,"financing_czk":-463608.58,"balance_czk":463608.58}],"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":[["5169",516000],["5141",400000],["5365",400000],["6121",286600],["5023",230000],["5021",140000],["5154",105000],["5139",85000],["5171",70000],["5175",50000],["5163",45000],["5032",30000],["5137",29600],["5162",24000],["5329",21800],["5156",19000],["5153",15000],["5321",13200],["5323",11100],["5194",10000],["5903",5000],["5222",3400],["5229",2000],["5161",1000],["5038",400]],"economic_expenditure_total_czk":2513100,"economic_financing":[["8115",-263500]],"economic_financing_total_czk":-263500,"economic_revenue":[["1211",970000],["1121",570000],["1111",340000],["1511",300000],["2111",236000],["1113",80000],["1345",73200],["4112",71800],["2141",50000],["2132",36900],["1112",25000],["1386",15000],["1387",5000],["1341",2700],["1361",1000]],"economic_revenue_total_czk":2776600,"purpose_expenditure":[["2321",500000],["6399",400000],["6171",350000],["6112",260000],["2310",200000],["3722",130000],["3723",110000],["1031",100000],["3745",80000],["3399",70000],["2212",50000],["3631",50000],["5512",50000],["3633",26000],["3636",25000],["6114",25000],["3721",20000],["6320",20000],["3341",15000],["2292",11100],["3412",10000],["5213",5000],["6310",4000],["3111",2000]],"purpose_expenditure_total_czk":2513100},"revised":{"economic_expenditure":[["5169",697500],["5141",400000],["5365",400000],["6121",286600],["5023",260000],["5329",223900],["6119",150000],["5021",143000],["5154",105000],["5171",100000],["5139",96000],["5163",45000],["5175",38000],["5162",31000],["5032",30000],["5137",29600],["5156",20000],["5904",15100],["5153",15000],["5321",13200],["5364",12600],["5229",12000],["5909",12000],["5323",11100],["5194",10000],["5151",5500],["5019",5200],["5903",5000],["5222",3400],["5362",3400],["5039",2100],["5161",1000],["5173",700],["5038",400]],"economic_expenditure_total_czk":3183300,"economic_financing":[["8115",134500]],"economic_financing_total_czk":134500,"economic_revenue":[["1211",1035700],["1121",570000],["1111",389000],["1511",273500],["2111",237000],["1112",85000],["1113",80000],["1345",73200],["4112",71800],["4122",70000],["2141",50000],["2132",38200],["4111",35000],["1386",21000],["1387",10000],["1334",5300],["1341",2800],["1361",1000],["1381",200],["1382",100]],"economic_revenue_total_czk":3048800,"purpose_expenditure":[["2321",696700],["6171",448000],["6399",403400],["6112",300000],["2310",200000],["3745",190600],["3635",150000],["3722",130000],["3723",123000],["1031",100000],["3399",85000],["5512",57500],["2212",50000],["3631",50000],["3636",30400],["3633",26000],["6114",25000],["3721",22600],["6320",20000],["6409",15100],["3341",15000],["6402",12600],["2292",11100],["3412",10300],["5213",5000],["6310",4000],["3111",2000]],"purpose_expenditure_total_czk":3183300},"actual":{"economic_expenditure":[["5169",563642.21],["5141",428963.47],["5023",262235],["6119",236050],["5329",223705],["5021",161908],["5154",70113],["5171",53064.28],["5139",38473.57],["5162",33581.78],["5032",23685],["5163",21910.4],["5156",16515],["5904",15066.15],["5321",12700],["5364",12469],["5137",12168.99],["5323",11100],["5153",10817.63],["5229",10000],["5194",9379.81],["5175",7885],["5151",5000],["5019",4999],["5362",3360],["5222",3330],["5039",1690],["5173",694],["5038",400],["5161",234]],"economic_expenditure_total_czk":2255140.29,"economic_financing":[["8118",-1800000],["8115",1766141.42],["8124",-484200],["8117",54450]],"economic_financing_total_czk":-463608.58,"economic_revenue":[["1211",1035603.95],["1121",554201.05],["1111",388887.56],["1511",273411.17],["1113",73276.51],["1345",72000],["4112",71800],["4122",70000],["2132",38155],["1112",36129.02],["2111",35888.5],["4111",32500],["1386",20191.58],["1387",7913.84],["1334",5227.2],["1341",2800],["1361",600],["1381",162.79],["1382",0.7]],"economic_revenue_total_czk":2718748.87,"purpose_expenditure":[["2321",671320.47],["6171",370880.72],["6112",295920],["3745",156309.58],["3635",133200],["3723",116301],["3722",114666],["2310",70432],["3399",59101.31],["5512",36124.54],["3631",32667],["3636",29796],["3633",25855.28],["3721",22516],["6114",22498],["6320",19559],["6409",15066.15],["2212",13018],["6402",12469],["1031",11983.84],["2292",11100],["3412",9056],["6399",3360],["6310",1940.4]],"purpose_expenditure_total_czk":2255140.29}},"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."}}}}