{"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:00473545","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00473545","name":"Obec Javorník","short_name":"Javorník","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":529851},"amounts":{"revenue_approved":4783300,"revenue_adjusted":6528353,"revenue_actual":7281656.86,"expense_approved":4213300,"expense_adjusted":5791645.06,"expense_actual":4240315.51,"tax_revenue":4090327.09,"nontax_revenue":2806076.77,"capital_revenue":0,"transfer_revenue":385253,"current_expense":3708656.1,"capital_expense":531659.41,"budget_balance":3041341.35,"cash_current":7384965.8,"cash_previous":4922424.45},"ratios":{"revenue_execution":1.11538957,"expense_execution":0.73214354,"balance_to_revenue":0.41767161,"cash_to_expense":1.74160762,"cash_yoy":0.50027001,"capital_expense_share":0.12538204,"transfer_revenue_share":0.05290733},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00473545/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00473545"},"seo":{"slug":"javornik-00473545","path":"/cz/municipalities/javornik-00473545/"},"population":{"value":149,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4783300,"expenditure_czk":4213300,"financing_czk":-570000,"balance_czk":570000},{"stage":"revised","revenue_czk":6528353,"expenditure_czk":5791645.06,"financing_czk":-736707.94,"balance_czk":736707.94},{"stage":"actual","revenue_czk":7281656.86,"expenditure_czk":4240315.51,"financing_czk":-3041341.35,"balance_czk":3041341.35}],"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",940700],["5021",543000],["5154",380000],["5023",377000],["5362",350000],["6122",250000],["5139",226000],["5141",225000],["5171",215000],["5492",120000],["5329",114100],["6121",100000],["5137",95000],["6130",50000],["5163",46000],["5032",36000],["5168",25000],["5173",23000],["5166",20000],["5194",20000],["5901",20000],["5162",10000],["5167",10000],["5156",7000],["5175",4000],["5136",3000],["5179",1500],["5161",1000],["5365",1000]],"economic_expenditure_total_czk":4213300,"economic_financing":[["8124",-570000]],"economic_financing_total_czk":-570000,"economic_revenue":[["1211",1500000],["2111",1240000],["1121",750000],["1111",550000],["1511",270000],["1345",120000],["1113",110000],["2131",93000],["4112",71800],["1112",35000],["2141",20000],["1386",13000],["1387",6000],["1334",2000],["1341",1500],["1361",1000]],"economic_revenue_total_czk":4783300,"purpose_expenditure":[["2321",560000],["6171",506000],["6112",426000],["1032",391500],["6399",350000],["3722",272210],["2310",250000],["6310",231000],["3639",216100],["3399",190000],["2341",150000],["2212",145000],["3745",103000],["3631",88000],["3412",59490],["5512",54000],["3111",50000],["3723",50000],["2292",40000],["6320",40000],["5213",20000],["3113",10000],["3721",6000],["3314",5000]],"purpose_expenditure_total_czk":4213300},"revised":{"economic_expenditure":[["5169",1313510],["5021",557764],["5154",380000],["5023",377000],["5365",374800],["5362",362300],["6122",350000],["5139",299457],["5492",299000],["6123",250000],["6121",240000],["5141",225000],["5171",225000],["5137",126000],["5329",53580],["5321",52800],["6130",50000],["5163",46000],["5032",36000],["5168",25000],["5173",23705],["5166",20000],["5194",20000],["5223",20000],["5901",20000],["5175",16339.06],["5162",10000],["5156",7000],["5167",3700],["5136",3000],["5229",2000],["5179",1690],["5161",1000]],"economic_expenditure_total_czk":5791645.06,"economic_financing":[["8124",-570000],["8115",-166707.94]],"economic_financing_total_czk":-736707.94,"economic_revenue":[["2111",2249000],["1211",1500000],["1121",750000],["1111",550000],["1122",373800],["1511",270000],["4122",190000],["1345",120000],["1113",110000],["4222",105000],["2131",93000],["4112",71800],["2321",39600],["1112",35000],["2141",20000],["4111",13653],["1386",13000],["2324",9000],["1387",6000],["4129",4800],["1334",2000],["1341",1500],["1361",1000],["1381",200]],"economic_revenue_total_czk":6528353,"purpose_expenditure":[["6399",735800],["2321",685000],["3639",611100],["6171",432000],["6112",426000],["2310",395000],["1032",391500],["3399",380000],["3722",297210],["2212",235000],["6310",231000],["3631",228000],["5512",154000],["2341",150000],["3745",103000],["3723",50000],["3111",46800],["3421",44490],["6320",40000],["2292",39480],["3326",30000],["3330",20000],["5213",20000],["3412",15000],["6114",14265.06],["3113",6000],["3721",6000],["3314",5000]],"purpose_expenditure_total_czk":5791645.06},"actual":{"economic_expenditure":[["5169",957132.1],["5021",399902],["5023",376800],["5365",373800],["5362",362243],["5154",248511.97],["5492",233646],["6123",224900],["5141",203084.04],["6122",169383.5],["6121",137375.91],["5139",134550.39],["5137",116997.81],["5329",53580],["5321",52800],["5163",37037.6],["5032",33912],["5171",28984],["5223",20000],["5173",19719],["5194",18690.04],["5175",12629.02],["5162",7233.33],["5166",6961],["5168",5864.8],["5229",2000],["5179",1690],["5136",888]],"economic_expenditure_total_czk":4240315.51,"economic_financing":[["8117",4000000],["8118",-4000000],["8115",-2462541.35],["8124",-569100],["8901",-9700]],"economic_financing_total_czk":-3041341.35,"economic_revenue":[["2111",2634129.77],["1211",1600454.33],["1121",858461.38],["1111",582222.42],["1122",373800],["1511",325289.65],["4122",190000],["1345",124880],["1113",113333.29],["4222",105000],["2131",93772],["4112",71800],["1112",55929.11],["2321",39600],["1386",31267.23],["2141",29125],["4111",13653],["1387",12256.17],["1334",10594.8],["2324",9450],["4129",4800],["1341",1050],["1361",550],["1381",238.71]],"economic_revenue_total_czk":7281656.86,"purpose_expenditure":[["6399",735753],["3639",457332.8],["6112",417945.33],["2321",380173.33],["3722",290692.42],["3399",264224.04],["6171",251584.32],["2310",214047.29],["6310",206104.64],["3631",200469.86],["1032",186677.25],["5512",135067.05],["2212",94191.19],["2341",69664.73],["3745",64897.7],["3723",48909.41],["3111",46800],["2292",39480],["6320",34017],["3326",25961],["3330",20000],["3421",17399],["6114",14265.06],["3412",8445.8],["3113",6000],["3721",5213.29],["3314",5000]],"purpose_expenditure_total_czk":4240315.51}},"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."}}}}