{"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:00274933","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00274933","name":"OBEC JAVORNICE","short_name":"JAVORNICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Rychnov nad Kněžnou","municipality_code":576336},"amounts":{"revenue_approved":30534200,"revenue_adjusted":34037340.59,"revenue_actual":35751574.3,"expense_approved":49272321,"expense_adjusted":55099122.94,"expense_actual":47384677.7,"tax_revenue":27759115,"nontax_revenue":2338772.08,"capital_revenue":9364,"transfer_revenue":5644323.22,"current_expense":12502489.89,"capital_expense":34882187.81,"budget_balance":-11633103.4,"cash_current":38154816.58,"cash_previous":49787919.98},"ratios":{"revenue_execution":1.05036333,"expense_execution":0.85998969,"balance_to_revenue":-0.32538716,"cash_to_expense":0.80521423,"cash_yoy":-0.23365313,"capital_expense_share":0.7361491,"transfer_revenue_share":0.15787621},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00274933/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00274933"},"seo":{"slug":"javornice","path":"/cz/municipalities/javornice/"},"population":{"value":1114,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30534200,"expenditure_czk":49272321,"financing_czk":18738121,"balance_czk":-18738121},{"stage":"revised","revenue_czk":34037340.59,"expenditure_czk":55099122.94,"financing_czk":21061782.35,"balance_czk":-21061782.35},{"stage":"actual","revenue_czk":35751574.3,"expenditure_czk":47384677.7,"financing_czk":11633103.4,"balance_czk":-11633103.4}],"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",34273500],["5331",2474040],["5169",2347350],["5171",1870000],["5011",1672000],["5023",1464000],["6313",1060000],["5031",645000],["5154",545000],["5139",472800],["6351",382000],["6122",380000],["5032",291500],["5021",228000],["5163",140000],["5194",135000],["5151",123000],["5222",105200],["5168",100000],["5499",100000],["5132",73800],["5492",68000],["5156",60000],["5173",39000],["5179",39000],["5175",28000],["5167",25000],["5137",21800],["5166",20000],["5903",20000],["5162",14000],["5364",12229],["5329",11500],["5038",8000],["5161",7000],["5213",7000],["5321",3602],["5136",3000],["5164",2000],["6130",1000]],"economic_expenditure_total_czk":49272321,"economic_financing":[["8115",18738121]],"economic_financing_total_czk":18738121,"economic_revenue":[["1211",11500000],["1121",6000000],["1111",4000000],["4216",2325000],["1511",1500000],["2132",1155000],["1113",900000],["2141",800000],["1345",628200],["2131",400000],["4112",291100],["1112",257000],["2324",150000],["1386",120000],["2111",115000],["1381",100000],["2310",80000],["1387",60000],["4121",60000],["3111",20000],["1341",18900],["1356",17000],["1342",15000],["1361",6000],["2119",5000],["2139",5000],["2142",5000],["2112",1000]],"economic_revenue_total_czk":30534200,"purpose_expenditure":[["3113",26493540],["5512",8334600],["6171",3415102],["2212",3315000],["3639",1893000],["6112",1879000],["3722",965000],["3635",586850],["3745",505000],["3631",302000],["3399",250000],["3319",235000],["3632",200000],["3412",199500],["2310",180000],["3612",150000],["6320",100000],["3721",60000],["3314",41000],["1036",40000],["3341",40000],["6409",27500],["5213",20000],["6310",20000],["6402",12229],["1014",8000]],"purpose_expenditure_total_czk":49272321},"revised":{"economic_expenditure":[["6121",37691318.35],["5331",2931040],["5169",2503810],["5171",2056730],["5011",1679500],["5023",1464000],["6313",1060000],["5336",925288.59],["5031",651000],["5154",596920],["5139",441057],["6122",380000],["5021",370912],["6351",368835],["5365",298410],["5032",291500],["5194",184800],["5222",183200],["5163",134000],["5168",101815],["5499",100000],["5221",89500],["5492",68000],["5137",66300],["5132",64177],["5156",61680],["5151",52870],["5173",39373],["5166",38150],["5175",28000],["5167",27250],["5223",26000],["5903",20000],["5162",17900],["5161",16900],["5179",16000],["5364",12229],["5329",11500],["5038",8000],["5213",7000],["5321",3602],["5136",3000],["5131",2200],["5134",2123],["5164",2000],["6130",1000],["5133",233]],"economic_expenditure_total_czk":55099122.94,"economic_financing":[["8115",21061782.35]],"economic_financing_total_czk":21061782.35,"economic_revenue":[["1211",11500000],["1121",6000000],["1111",4000000],["4216",2325000],["4222",2100000],["1511",1500000],["2132",1154900],["4116",1032230.59],["1113",899200],["2141",800000],["1345",628200],["2131",400100],["1122",298410],["4112",291100],["1112",257000],["1386",215000],["2324",155800],["2111",112200],["2310",77000],["1387",60000],["4121",60000],["2321",40000],["4111",32500],["3111",20000],["1341",18900],["1356",17000],["1342",15000],["1361",6000],["1381",5000],["2119",5000],["2139",5000],["2142",5000],["2112",1000],["1334",800]],"economic_revenue_total_czk":34037340.59,"purpose_expenditure":[["3113",29697481.94],["5512",9538400],["6171",3415102],["2212",3315000],["3639",1936990],["6112",1879000],["3722",965000],["3635",677860],["3612",674500],["3745",605000],["3399",302000],["6399",298410],["3631",297000],["3319",285000],["3632",200000],["3412",179500],["2310",130000],["2321",130000],["6320",100000],["3721",60000],["4341",51000],["3314",41000],["1036",40000],["3341",40000],["4351",40000],["6114",32500],["4371",29500],["6409",27500],["5213",20000],["6310",20000],["3636",18150],["6402",12229],["3545",10000],["1014",8000],["3429",8000],["4350",5000],["4359",5000],["4379",5000]],"purpose_expenditure_total_czk":55099122.94},"actual":{"economic_expenditure":[["6121",34512352.81],["5331",2931040],["5011",1579464],["5169",1578251.49],["5023",1264534],["5336",925288.59],["5171",690540.73],["5031",614084],["5154",534597.23],["6351",368835],["5021",333998],["5365",298410],["5139",278306.04],["5032",254487],["5222",183200],["5194",167115.3],["5163",135379.06],["5168",107645.57],["5221",89500],["5499",84680],["5137",61782.34],["5492",54000],["5156",51803.64],["5151",48416],["5132",41262],["5175",35658.4],["5173",26183],["5223",26000],["5162",17913.37],["5179",14809.33],["5161",13895.1],["5364",12228.2],["5329",11090],["5167",10550],["5213",7000],["5038",6575],["5166",6352.5],["5131",2151],["5134",2123],["5136",1769],["6130",1000],["5133",233],["5164",174]],"economic_expenditure_total_czk":47384677.7,"economic_financing":[["8115",11633103.4]],"economic_financing_total_czk":11633103.4,"economic_revenue":[["1211",12467458.35],["1121",6681607.28],["1111",4533510.99],["4216",2138492.63],["4222",2100000],["1511",1434665.67],["2132",1082936],["4116",1032230.59],["1113",882600.33],["1345",630240],["2141",558529.08],["1112",435410.97],["2131",406706],["1122",298410],["4112",291100],["1386",243401.72],["2324",192258],["1387",95399.72],["4121",50000],["2321",40000],["2111",38840],["4111",32500],["1341",17895],["1356",16708.53],["2310",13884],["1342",13600],["3111",9364],["1361",5510],["2142",5491],["1381",1896.94],["1334",799.5],["2112",128]],"economic_revenue_total_czk":35751574.3,"purpose_expenditure":[["3113",28790727.69],["5512",9290410.75],["6171",2465052.42],["6112",1625734],["3722",954676.05],["2212",718410.01],["3612",587218.61],["3745",558161.05],["3639",360443.28],["6399",298410],["3399",287590.88],["3319",273933.8],["3631",249881.24],["3632",185128.48],["3412",133854.5],["2321",122583],["6320",100422],["4341",51000],["4351",40000],["3721",38415.39],["1036",34971.89],["3314",31784],["4371",29500],["6114",28376.1],["6409",25899.33],["3341",25720.97],["6310",20961.06],["6402",12228.2],["3545",10000],["1014",8000],["3429",8000],["4350",5000],["4359",5000],["4379",5000],["2310",2183]],"purpose_expenditure_total_czk":47384677.7}},"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."}}}}