{"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:42634555","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"42634555","name":"Obec Borovná","short_name":"Borovná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Jihlava","municipality_code":587184},"amounts":{"revenue_approved":2885750,"revenue_adjusted":3138480,"revenue_actual":2963024.42,"expense_approved":2531075,"expense_adjusted":3351275,"expense_actual":3071188.1,"tax_revenue":2199102.92,"nontax_revenue":448461.5,"capital_revenue":640,"transfer_revenue":314820,"current_expense":2172731.1,"capital_expense":898457,"budget_balance":-108163.68,"cash_current":2876790.28,"cash_previous":2984953.96},"ratios":{"revenue_execution":0.94409536,"expense_execution":0.91642378,"balance_to_revenue":-0.03650448,"cash_to_expense":0.93670273,"cash_yoy":-0.0362363,"capital_expense_share":0.29254379,"transfer_revenue_share":0.10624955},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/42634555/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/42634555"},"seo":{"slug":"borovna","path":"/cz/municipalities/borovna/"},"population":{"value":86,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2885750,"expenditure_czk":2531075,"financing_czk":-354675,"balance_czk":354675},{"stage":"revised","revenue_czk":3138480,"expenditure_czk":3351275,"financing_czk":212795,"balance_czk":-212795},{"stage":"actual","revenue_czk":2963024.42,"expenditure_czk":3071188.1,"financing_czk":108163.68,"balance_czk":-108163.68}],"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",704000],["5171",523140],["5023",325000],["5154",267720],["6121",150000],["5021",140000],["5139",92000],["5137",90000],["5166",52000],["5032",35000],["5909",25000],["5175",22000],["5156",20000],["5163",13000],["5221",13000],["5162",12000],["5168",10000],["5194",10000],["5339",5000],["5365",5000],["5903",5000],["5362",3500],["5132",2500],["5136",2500],["5329",2075],["5173",1000],["5038",400],["5161",200],["5321",40]],"economic_expenditure_total_czk":2531075,"economic_financing":[["8115",-354675]],"economic_financing_total_czk":-354675,"economic_revenue":[["1211",970000],["2111",625000],["1121",495000],["1111",350000],["1511",170000],["4112",71800],["1113",68000],["1345",37450],["1112",30000],["4111",25000],["2321",15000],["1386",12000],["1387",6000],["1122",5000],["1342",4000],["1341",1500]],"economic_revenue_total_czk":2885750,"purpose_expenditure":[["2212",510000],["1032",500000],["6171",440000],["6112",360000],["2341",150000],["3745",145000],["3722",135000],["3631",90000],["3399",45000],["3723",45000],["3326",30000],["6114",25000],["6409",12075],["6320",11000],["3721",7000],["3639",6000],["3111",5000],["5213",5000],["6399",5000],["4329",3000],["6310",2000]],"purpose_expenditure_total_czk":2531075},"revised":{"economic_expenditure":[["5171",1040140],["5169",724000],["6121",414000],["5023",344200],["5154",267720],["5021",140000],["5139",92000],["5137",90000],["5166",52000],["5032",35000],["5909",25000],["5175",22000],["5156",20000],["5163",13000],["5221",13000],["5162",12000],["5168",10000],["5194",10000],["5339",5000],["5365",5000],["5903",5000],["5362",3500],["5132",2500],["5136",2500],["5329",2075],["5173",1000],["5038",400],["5161",200],["5321",40]],"economic_expenditure_total_czk":3351275,"economic_financing":[["8115",212795]],"economic_financing_total_czk":212795,"economic_revenue":[["1211",970000],["2111",625100],["1121",495000],["1111",350600],["1511",174200],["4222",155000],["4112",71800],["1113",68500],["4116",55520],["1345",37450],["1112",33800],["4111",32500],["1386",21000],["1342",16160],["2321",15000],["1387",8000],["1122",5000],["1341",1500],["1334",1150],["3111",1000],["1381",200]],"economic_revenue_total_czk":3138480,"purpose_expenditure":[["3639",523000],["2212",510000],["1032",500000],["6171",440000],["2341",414000],["6112",379200],["3745",145000],["3722",140000],["3631",90000],["3723",60000],["3399",45000],["3326",30000],["6114",25000],["6409",12075],["6320",11000],["3721",7000],["3111",5000],["5213",5000],["6399",5000],["4329",3000],["6310",2000]],"purpose_expenditure_total_czk":3351275},"actual":{"economic_expenditure":[["6121",898457],["5169",697383.48],["5171",551948.67],["5023",347809],["5154",179365.83],["5021",140865],["5166",54700],["5139",46743.86],["5032",31308],["5175",27243],["5163",15741.8],["5137",15478.99],["5221",13000],["5162",12782.88],["5156",11830.51],["5172",7603.64],["5339",5000],["5365",4620],["5168",4312.44],["5329",2075],["5194",1400],["5173",794],["5038",400],["5161",285],["5321",40]],"economic_expenditure_total_czk":3071188.1,"economic_financing":[["8115",108163.68]],"economic_financing_total_czk":108163.68,"economic_revenue":[["1211",966960.27],["1121",517978.13],["2111",448461.5],["1111",350571.85],["1511",174104.16],["4222",155000],["4112",71800],["1113",68442.58],["4116",55520],["1345",37450],["1112",33758.57],["4111",32500],["1386",18869.71],["1342",16160],["1387",7395.97],["1122",4620],["1341",1500],["1334",1143],["3111",640],["1381",148.68]],"economic_revenue_total_czk":2963024.42,"purpose_expenditure":[["3639",516673],["2212",485000],["1032",426890],["2341",413457],["6171",411242.87],["6112",379117],["3722",136812.78],["3745",105424.8],["3723",58813.14],["3631",49969.37],["3399",27067],["6114",15828.92],["6409",12075],["3326",10311],["3721",6657.42],["3111",5000],["6399",4620],["4329",3000],["6320",1722],["6310",1506.8]],"purpose_expenditure_total_czk":3071188.1}},"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."}}}}