{"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:00278998","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278998","name":"Obec Javorník","short_name":"Javorník","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":580406},"amounts":{"revenue_approved":5797100,"revenue_adjusted":6133657,"revenue_actual":6069466.58,"expense_approved":6510000,"expense_adjusted":8147292.43,"expense_actual":4485989.02,"tax_revenue":5587784.61,"nontax_revenue":127484.97,"capital_revenue":73700,"transfer_revenue":280497,"current_expense":4210133.22,"capital_expense":275855.8,"budget_balance":1583477.56,"cash_current":16088814.84,"cash_previous":14505337.28},"ratios":{"revenue_execution":0.98953472,"expense_execution":0.55061102,"balance_to_revenue":0.26089238,"cash_to_expense":3.58645881,"cash_yoy":0.10916517,"capital_expense_share":0.06149275,"transfer_revenue_share":0.04621444},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278998/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278998"},"seo":{"slug":"javornik","path":"/cz/municipalities/javornik/"},"population":{"value":243,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5797100,"expenditure_czk":6510000,"financing_czk":712900,"balance_czk":-712900},{"stage":"revised","revenue_czk":6133657,"expenditure_czk":8147292.43,"financing_czk":2013635.43,"balance_czk":-2013635.43},{"stage":"actual","revenue_czk":6069466.58,"expenditure_czk":4485989.02,"financing_czk":-1583477.56,"balance_czk":1583477.56}],"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",2920000],["5169",1280000],["5023",550000],["5171",410000],["5213",240000],["5139",185000],["5154",180000],["5021",150000],["5153",120000],["5163",95000],["5137",70000],["5032",55000],["5903",50000],["5156",45000],["5222",45000],["5168",40000],["5162",20000],["5167",20000],["5019",11000],["5173",8000],["5151",5000],["5175",5000],["5038",2000],["5136",2000],["5161",2000]],"economic_expenditure_total_czk":6510000,"economic_financing":[["8115",712900]],"economic_financing_total_czk":712900,"economic_revenue":[["1211",2299700],["1121",1171200],["1511",850000],["1111",831600],["1345",170000],["1113",148100],["4112",102300],["1112",70200],["2111",50000],["2324",30000],["1381",25000],["2131",22000],["2132",17000],["1341",8000],["1361",1000],["2141",1000]],"economic_revenue_total_czk":5797100,"purpose_expenditure":[["2219",2150000],["3412",800000],["3745",780000],["6112",618000],["6171",571000],["3722",530000],["2141",240000],["3429",150000],["3631",130000],["2212",115000],["1031",100000],["6320",90000],["3399",85000],["5512",66000],["5213",50000],["3419",20000],["3314",5000],["3341",5000],["6310",5000]],"purpose_expenditure_total_czk":6510000},"revised":{"economic_expenditure":[["6121",2920000],["5169",1681000],["5171",1171000],["5023",632000],["6122",280000],["5213",243000],["5139",190000],["5154",180000],["5021",170000],["5153",120000],["5163",95000],["5137",70000],["5222",65000],["5032",55000],["5903",50000],["5156",45000],["5168",40000],["5364",30432.43],["5365",24360],["5162",20000],["5167",20000],["5175",12500],["5019",11000],["5173",8000],["5151",5000],["5321",3000],["5038",2000],["5136",2000],["5161",2000]],"economic_expenditure_total_czk":8147292.43,"economic_financing":[["8115",2013635.43]],"economic_financing_total_czk":2013635.43,"economic_revenue":[["1211",2299700],["1121",1171200],["1511",850000],["1111",831600],["1345",170000],["1113",148100],["4122",145697],["4112",102300],["3111",71000],["1112",70200],["2111",50000],["1386",45000],["4111",32500],["2324",30000],["1381",25000],["1122",24360],["2131",22000],["1387",18000],["2132",17000],["1341",8000],["1361",1000],["2141",1000]],"economic_revenue_total_czk":6133657,"purpose_expenditure":[["2219",2150000],["3429",1000000],["3412",800000],["3745",780000],["6171",754000],["6112",700000],["3722",581000],["3639",350000],["2141",243000],["3631",161000],["2212",115000],["1031",100000],["6320",90000],["3399",85000],["5512",66000],["5213",50000],["6114",32500],["6402",30432.43],["6399",24360],["3419",20000],["3314",5000],["3341",5000],["6310",5000]],"purpose_expenditure_total_czk":8147292.43},"actual":{"economic_expenditure":[["5169",1587474.55],["5171",875748.65],["5023",631152],["6122",275855.8],["5213",242455],["5021",181829],["5154",169884.87],["5153",119550],["5163",63271.3],["5032",58929],["5222",50000],["5139",35433.32],["5162",31568.96],["5168",31325.62],["5364",30432.43],["5365",24360],["5156",20650],["5175",19857.8],["5137",11789],["5179",5229],["5151",4148],["5329",3920],["5321",3000],["5019",1732],["5167",1680],["5362",1676.72],["5161",1411],["5221",1225],["5038",400]],"economic_expenditure_total_czk":4485989.02,"economic_financing":[["8115",-1562127.56],["8901",-21350]],"economic_financing_total_czk":-1583477.56,"economic_revenue":[["1211",2296441.25],["1121",1230028.81],["1111",829100.7],["1511",730666.9],["1345",163250],["1113",162539.31],["4122",145697],["4112",102300],["2324",84956.53],["1112",80167.71],["3111",73700],["1386",44810.09],["4111",32500],["2131",31499],["1122",24360],["1387",17563.14],["2132",7466],["1341",6250],["2111",2500],["1334",2152.82],["2141",1063.44],["1381",353.88],["1361",100]],"economic_revenue_total_czk":6069466.58,"purpose_expenditure":[["3429",895550.77],["6112",690081],["6171",662817.53],["3745",593482.5],["3722",580841.05],["3639",346920],["2141",242455],["3631",160056.02],["2219",68622],["6320",61187],["3399",40920.32],["5512",37824],["6402",30432.43],["6399",24360],["3419",20000],["6114",12943.8],["2212",5496.3],["3314",5000],["3412",3025],["6310",2084.3],["3341",1890]],"purpose_expenditure_total_czk":4485989.02}},"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."}}}}