{"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:00377007","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00377007","name":"Obec Javůrek","short_name":"Javůrek","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":583154},"amounts":{"revenue_approved":7086700,"revenue_adjusted":10974000,"revenue_actual":12249857.96,"expense_approved":7086700,"expense_adjusted":11930500,"expense_actual":11334555.42,"tax_revenue":8061205.81,"nontax_revenue":374261.36,"capital_revenue":5880,"transfer_revenue":3808510.79,"current_expense":6979913.99,"capital_expense":4354641.43,"budget_balance":915302.54,"cash_current":6075195.1,"cash_previous":5159892.56},"ratios":{"revenue_execution":1.11626189,"expense_execution":0.95004865,"balance_to_revenue":0.07471944,"cash_to_expense":0.53598883,"cash_yoy":0.17738791,"capital_expense_share":0.38419164,"transfer_revenue_share":0.31090244},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00377007/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00377007"},"seo":{"slug":"javurek","path":"/cz/municipalities/javurek/"},"population":{"value":353,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7086700,"expenditure_czk":7086700,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":10974000,"expenditure_czk":11930500,"financing_czk":956500,"balance_czk":-956500},{"stage":"actual","revenue_czk":12249857.96,"expenditure_czk":11334555.42,"financing_czk":-915302.54,"balance_czk":915302.54}],"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":[["5901",2085900],["5169",1941200],["5023",700000],["6349",326000],["5329",319000],["5154",240000],["5021",192000],["5153",190000],["5139",177000],["5365",160000],["5011",120000],["5032",120000],["5163",110000],["5171",86000],["5137",60000],["5031",50000],["5156",40000],["5323",36600],["5194",25200],["5151",25000],["5321",18000],["5162",12000],["5175",12000],["5136",11000],["5167",9000],["5364",8800],["5173",4000],["5179",4000],["5161",3000],["5903",1000]],"economic_expenditure_total_czk":7086700,"economic_revenue":[["1211",3300000],["1121",1400000],["1111",900000],["1511",400000],["1345",240000],["1113",200000],["1122",160000],["4112",117900],["2324",106900],["2111",100300],["1112",70000],["1386",30000],["1387",20000],["2131",10500],["1334",10000],["2119",10000],["1341",8000],["1361",2000],["2141",1000],["2132",100]],"economic_revenue_total_czk":7086700,"purpose_expenditure":[["6171",3688900],["6112",800000],["2321",645000],["3722",350000],["5512",260000],["6399",160000],["3412",150000],["3723",150000],["1031",147000],["3631",140000],["3745",110000],["3399",99200],["2212",50000],["2219",50000],["2310",50000],["3725",50000],["2292",36600],["4351",30000],["3314",26000],["3421",25000],["3721",20000],["3341",15000],["3419",10000],["6402",8800],["6310",8000],["3613",5000],["3326",1000],["5213",1000],["3633",200]],"purpose_expenditure_total_czk":7086700,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",4084500],["6349",2877300],["6121",1335000],["5023",722000],["5329",365200],["5366",296500],["5154",240000],["5139",210700],["5021",207000],["5171",201500],["5153",190000],["5365",164900],["5321",125000],["5032",123100],["5011",120000],["5163",110000],["5137",100000],["6122",91500],["6130",62100],["5031",50000],["5156",40000],["5323",36600],["5151",34000],["5194",25200],["5901",21800],["5175",13800],["5162",12000],["5136",11000],["5019",10000],["5492",10000],["5167",9000],["5364",8800],["5173",6000],["5179",4000],["6202",4000],["5161",3200],["5904",2000],["5909",1600],["5903",1000],["5223",200]],"economic_expenditure_total_czk":11930500,"economic_financing":[["8115",956500]],"economic_financing_total_czk":956500,"economic_revenue":[["1211",3300000],["4213",2462700],["1121",1400000],["1111",1043600],["4116",601700],["1511",400000],["4222",300000],["1345",240000],["4122",204000],["1113",200000],["1122",164900],["4112",117900],["2324",106900],["2111",100300],["4129",90000],["1112",70000],["2132",42100],["4111",32500],["1386",30000],["1387",20000],["2131",10500],["1334",10000],["2119",10000],["1341",8000],["3111",5900],["1361",2000],["2141",1000]],"economic_revenue_total_czk":10974000,"purpose_expenditure":[["2321",3196300],["6171",1981500],["3745",1210400],["2212",1020000],["6112",825100],["2310",740200],["1031",413400],["3722",404300],["3631",310000],["3399",278700],["5512",262000],["2219",236000],["3723",172000],["6399",164900],["3412",160000],["3639",105000],["4351",101000],["3725",80000],["3636",62100],["2292",36600],["6114",32500],["3314",26000],["3421",25000],["3419",20000],["3721",20000],["3341",15000],["3613",11700],["6402",8800],["6310",8000],["6409",1600],["3326",1000],["5213",1000],["3330",200],["3633",200]],"purpose_expenditure_total_czk":11930500},"actual":{"economic_expenditure":[["5169",4019798.53],["6349",2870719.33],["6121",1326354],["5023",721176],["5366",296434],["5154",228280],["5329",180629.46],["5021",176922],["5139",172879],["5365",164850],["5171",153740.74],["5153",146331],["5321",124915],["5011",123138],["5032",120793],["6122",91488.1],["6130",62080],["5137",52695],["5031",44453],["5163",38302.76],["5323",36600],["5156",36384],["5151",33546],["5194",17100],["5175",14383],["5162",13292],["5019",10767],["5173",10204],["5492",10000],["5136",8924],["5364",8705.15],["6202",4000],["5179",3983.42],["5167",2870],["5161",2331],["5904",1973.93],["5362",1713],["5909",1600],["5223",200]],"economic_expenditure_total_czk":11334555.42,"economic_financing":[["8115",-915302.54]],"economic_financing_total_czk":-915302.54,"economic_revenue":[["1211",3491635.19],["4213",2462550.79],["1121",1866773.09],["1111",1271254.76],["4116",601560],["1511",508925.8],["4222",300000],["1345",280750],["1113",246978.77],["4122",204000],["1122",164850],["1112",121728.36],["4112",117900],["2324",105189.9],["2111",104716],["2212",90000],["4129",90000],["1386",67998.65],["2132",48001],["4111",32500],["1387",26659.18],["2131",20127],["1341",8100],["3111",5880],["2119",5300],["1334",3362.1],["1361",1600],["2329",600],["1381",560.34],["2141",327.46],["1382",29.57]],"economic_revenue_total_czk":12249857.96,"purpose_expenditure":[["2321",3004837.39],["6171",1896554.38],["3745",1199735.95],["2212",1000344.22],["6112",824202],["2310",734796],["3722",404288.7],["1031",383937],["3399",277947],["3631",253433],["2219",235404],["3723",171982.05],["6399",164850],["5512",152145.43],["3412",147506],["3639",105000],["4351",100915],["3636",62080],["3725",59653],["2292",36600],["6114",30814],["3314",21289],["3419",13901],["3421",13500],["3613",10224.5],["3721",10049.05],["6402",8705.15],["6310",7646.4],["6409",1600],["3341",270],["3330",200],["3633",145.2]],"purpose_expenditure_total_czk":11334555.42}},"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."}}}}