{"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:00488488","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00488488","name":"Obec Javorník","short_name":"Javorník","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Hodonín","municipality_code":586218},"amounts":{"revenue_approved":21849700,"revenue_adjusted":29124650,"revenue_actual":28377848.55,"expense_approved":31145200,"expense_adjusted":37372950,"expense_actual":23748012.77,"tax_revenue":18038260.74,"nontax_revenue":6732710.38,"capital_revenue":300,"transfer_revenue":3606577.43,"current_expense":16927739.11,"capital_expense":6820273.66,"budget_balance":4629835.78,"cash_current":35026592.23,"cash_previous":30225070.37},"ratios":{"revenue_execution":0.97435844,"expense_execution":0.63543319,"balance_to_revenue":0.16314964,"cash_to_expense":1.47492729,"cash_yoy":0.15885891,"capital_expense_share":0.28719345,"transfer_revenue_share":0.12709129},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00488488/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00488488"},"seo":{"slug":"javornik-00488488","path":"/cz/municipalities/javornik-00488488/"},"population":{"value":647,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":21849700,"expenditure_czk":31145200,"financing_czk":9295500,"balance_czk":-9295500},{"stage":"revised","revenue_czk":29124650,"expenditure_czk":37372950,"financing_czk":8248300,"balance_czk":-8248300},{"stage":"actual","revenue_czk":28377848.55,"expenditure_czk":23748012.77,"financing_czk":-4629835.78,"balance_czk":4629835.78}],"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",12120000],["5171",4017000],["5169",3497500],["5011",2233000],["5331",1500000],["5139",1136000],["5023",1050000],["5031",770000],["5154",583000],["5365",550000],["5362",508000],["5151",441000],["5223",335000],["5032",300000],["5153",272000],["5194",257000],["5175",162000],["5321",155000],["5163",148000],["5499",142000],["5021",111000],["5156",110000],["5137",88000],["5222",86000],["5168",83000],["5166",75000],["5323",66100],["6119",50000],["6130",50000],["5136",38000],["5364",29000],["5162",28000],["5167",27000],["5329",20000],["5172",16500],["5134",16000],["5179",15600],["5041",15000],["5038",11500],["5903",10000],["5173",7000],["5161",5000],["5492",5000],["5042",4000],["5133",2000]],"economic_expenditure_total_czk":31145200,"economic_financing":[["8115",9295500]],"economic_financing_total_czk":9295500,"economic_revenue":[["1211",7600000],["1121",3900000],["1111",2900000],["2111",2029000],["1511",1500000],["1113",600000],["2132",560100],["1122",540000],["1345",540000],["2141",510000],["2324",300000],["1112",232000],["4112",156600],["2131",130000],["1386",90000],["1387",50000],["3111",50000],["1381",40000],["4111",31500],["1344",25000],["3113",20000],["1341",14000],["2119",10000],["2133",10000],["1342",5000],["1361",5000],["1343",1500]],"economic_revenue_total_czk":21849700,"purpose_expenditure":[["3326",4500000],["6171",3900500],["2219",3372000],["3745",2807000],["3113",2270000],["2115",1710000],["3412",1695000],["6112",1443000],["6399",1040000],["3722",902000],["1039",860000],["2321",846000],["3319",785000],["3399",620000],["2310",530000],["3699",452000],["2212",445000],["3639",341000],["3330",335000],["3749",300000],["3725",220000],["3631",197500],["3419",154000],["3723",150000],["3729",144000],["4379",140000],["6320",140000],["3314",133100],["2341",100000],["3429",75000],["3900",72000],["2292",66100],["3341",65000],["3635",50000],["3349",45000],["3612",38000],["3613",36500],["6114",31500],["2333",30000],["3632",29000],["6402",29000],["3721",10000],["5213",10000],["3543",8000],["6310",8000],["3421",7000],["3742",1000],["5512",1000],["5519",1000]],"purpose_expenditure_total_czk":31145200},"revised":{"economic_expenditure":[["6121",16166400],["5169",4498350],["5171",2957900],["5011",2233000],["5331",1500000],["5023",1050000],["5139",1016550],["5151",941000],["5031",770000],["5362",668000],["5365",667500],["5336",625900],["5154",598000],["5194",374000],["6119",342000],["5223",335000],["5032",300000],["5153",281000],["5137",251100],["5499",194000],["5175",163000],["5321",155000],["5163",148000],["5168",127000],["5222",126000],["5156",110000],["5021",107800],["6349",90000],["5166",84000],["5323",66100],["5136",52100],["6130",50000],["5172",38000],["5162",31400],["5123",30000],["5364",29000],["5167",28900],["5041",24800],["5329",20000],["5492",20000],["5134",16000],["5179",15600],["5038",11500],["5221",10000],["5903",10000],["5161",9350],["5138",8300],["5909",7600],["5173",7000],["5042",4000],["5133",2000],["5164",800]],"economic_expenditure_total_czk":37372950,"economic_financing":[["8115",8248300]],"economic_financing_total_czk":8248300,"economic_revenue":[["1211",7600000],["2111",5030000],["1121",3900000],["1111",2900000],["4216",2219500],["1511",1500000],["4116",907150],["1122",652500],["1113",600000],["2132",567100],["1345",540000],["2141",510000],["2324",406300],["4122",292000],["2122",288500],["1112",232000],["2321",200000],["4112",156600],["1386",148000],["2131",130000],["1387",58000],["3111",50000],["1381",40000],["1334",36000],["4111",32500],["1344",25000],["3113",20000],["2112",18000],["1341",14000],["2212",14000],["1342",11000],["2119",10000],["2133",10000],["1361",5000],["1343",1500]],"economic_revenue_total_czk":29124650,"purpose_expenditure":[["3326",4191400],["6171",3781400],["2219",3713100],["3113",3390000],["2321",3311500],["3745",2818400],["3412",2404000],["2115",2210000],["3399",1503000],["6112",1486500],["6399",1302500],["1039",1010000],["3722",932000],["2212",495000],["3699",466500],["3639",430300],["3635",342000],["3330",335000],["3749",300000],["2310",266000],["3725",228000],["3319",216750],["3314",212100],["3631",203500],["3723",200000],["3429",198000],["3729",171000],["3419",163000],["4379",140000],["6320",140000],["3900",124000],["1037",122200],["2341",100000],["2292",66100],["3341",65000],["3349",45000],["3612",39700],["6114",32500],["3613",30500],["2221",30000],["2333",30000],["3632",29000],["6402",29000],["3721",16000],["4359",10000],["5213",10000],["3543",8000],["6310",8000],["3421",7000],["5519",6000],["3741",2000],["3742",1000],["5512",1000]],"purpose_expenditure_total_czk":37372950},"actual":{"economic_expenditure":[["6121",6387505.66],["5169",3862427.7],["5011",1838889],["5171",1761623.47],["5331",1469000],["5023",993635],["5151",866965],["5365",656170],["5031",655151],["5362",650401.5],["5336",625793.5],["5154",556595],["6119",342000],["5223",335000],["5194",311090.95],["5139",272938.68],["5153",262220],["5032",251206],["5137",183207.55],["5321",148270],["5163",144746],["5499",133650],["5168",121172.68],["5222",115000],["5175",110498.02],["5156",92641.66],["5021",90489],["6349",89768],["5166",83534],["5323",66100],["5136",49745],["5162",28813.35],["5364",28033],["5123",26378],["5041",24743.85],["5172",21411],["5167",18800],["5329",16525],["5179",14730.57],["5221",10000],["5138",8300],["5038",7531],["5909",7510.63],["5161",6053],["6130",1000],["5164",749]],"economic_expenditure_total_czk":23748012.77,"economic_financing":[["8115",-4801521.86],["8901",171686.08]],"economic_financing_total_czk":-4629835.78,"economic_revenue":[["1211",7569324.74],["2111",4794629.23],["1121",4054162],["1111",2820953.09],["4216",2219369.1],["1511",1327631.32],["4116",906108.33],["1122",652470],["1113",535740.83],["2132",534020],["1345",532523],["2141",443112.82],["2324",383035.83],["4122",292000],["2122",288469],["1112",264234.58],["4112",156600],["1386",147700.62],["2321",146000],["2131",112523],["1387",57888.11],["4111",32500],["1334",27661.05],["1344",22300],["2112",17100],["2212",13819.5],["1341",13259],["1342",5535],["1361",4670],["1381",1167.4],["1343",1040],["3111",300],["2133",1]],"economic_revenue_total_czk":28377848.55,"purpose_expenditure":[["2219",3615076.53],["3113",2533171.32],["3412",2122067.91],["3745",2015575.8],["3326",1863615.72],["6171",1587151.03],["6112",1392432],["6399",1289809],["3399",1028498.06],["1039",933498.32],["2321",873046],["3722",859481.04],["3699",392206.25],["3635",342000],["3330",335000],["3639",251296.72],["3725",206424],["2115",195650],["3319",187951.48],["3723",187464],["3631",180909.92],["3314",144614],["3419",143196.71],["6320",139063],["4379",137770],["3729",125380.43],["3429",115931],["3900",87615],["2212",66537.5],["2292",66100],["3749",60500],["3341",55345.44],["6402",28033],["2221",25751.1],["3612",23063.33],["3349",19934.88],["1037",19083.75],["6114",18122],["3721",15146.53],["2341",14372],["3632",13749],["4359",10000],["2310",6776],["6310",5683],["3613",3770],["3421",2200],["2333",2000],["3543",2000],["3741",2000],["5519",1950]],"purpose_expenditure_total_czk":23748012.77}},"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."}}}}