{"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:00573531","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00573531","name":"Obec Javor","short_name":"Javor","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":541869},"amounts":{"revenue_approved":2451200,"revenue_adjusted":3648640,"revenue_actual":3909955.81,"expense_approved":3362200,"expense_adjusted":5110730,"expense_actual":3950279.96,"tax_revenue":2171115.1,"nontax_revenue":897380.71,"capital_revenue":21000,"transfer_revenue":820460,"current_expense":2976178.17,"capital_expense":974101.79,"budget_balance":-40324.15,"cash_current":5657886.5,"cash_previous":10342943.53},"ratios":{"revenue_execution":1.07162006,"expense_execution":0.7729385,"balance_to_revenue":-0.0103132,"cash_to_expense":1.43227482,"cash_yoy":-0.45297134,"capital_expense_share":0.24659057,"transfer_revenue_share":0.20983869},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00573531/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00573531"},"seo":{"slug":"javor","path":"/cz/municipalities/javor/"},"population":{"value":82,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2451200,"expenditure_czk":3362200,"financing_czk":911000,"balance_czk":-911000},{"stage":"revised","revenue_czk":3648640,"expenditure_czk":5110730,"financing_czk":1462090,"balance_czk":-1462090},{"stage":"actual","revenue_czk":3909955.81,"expenditure_czk":3950279.96,"financing_czk":40324.15,"balance_czk":-40324.15}],"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":[["5171",1105000],["6130",500000],["5169",436000],["5023",380000],["5021",135000],["5139",115000],["5137",110000],["5154",87000],["6122",80000],["5365",72000],["5222",50000],["5175",45000],["5168",40000],["5364",40000],["5032",35000],["5166",30000],["5156",23000],["5163",17300],["5162",15000],["5194",10000],["5179",7000],["5173",6000],["5229",6000],["5903",5000],["5323",3200],["6202",2600],["5321",2000],["5362",2000],["5136",1000],["5161",1000],["5167",700],["5038",400]],"economic_expenditure_total_czk":3362200,"economic_financing":[["8115",911000]],"economic_financing_total_czk":911000,"economic_revenue":[["1211",750000],["1121",450000],["1111",260000],["2111",244000],["1511",190000],["2141",180000],["4112",71800],["1122",70000],["1113",65000],["1345",53000],["2131",38000],["1112",20000],["3111",20000],["2324",17000],["1386",10000],["1381",5000],["1387",5000],["1341",1200],["2132",1000],["1361",200]],"economic_revenue_total_czk":2451200,"purpose_expenditure":[["2212",1038000],["3639",500000],["6171",425400],["6112",415000],["5512",164000],["3745",125000],["1031",100000],["1032",100000],["3722",87600],["6399",70000],["2341",50000],["3399",50000],["3723",50000],["6402",40000],["1036",37000],["3631",30000],["2321",25000],["2310",20000],["6320",12000],["3721",10000],["5213",5000],["6310",5000],["2292",3200]],"purpose_expenditure_total_czk":3362200},"revised":{"economic_expenditure":[["5171",2080500],["6123",500800],["5169",473000],["6130",455000],["5023",380000],["5021",172000],["6121",170000],["5139",162800],["5365",116030],["5137",90000],["5154",87000],["5163",85200],["5222",50000],["5175",47000],["5168",40000],["5364",40000],["5032",35000],["5166",32000],["5156",23000],["5162",15000],["5194",10000],["5173",7500],["5179",7000],["5229",6000],["5019",5000],["5903",5000],["5323",3200],["5172",3000],["6202",2600],["5321",2000],["5362",2000],["5136",1000],["5161",1000],["5167",700],["5038",400]],"economic_expenditure_total_czk":5110730,"economic_financing":[["8115",1462090]],"economic_financing_total_czk":1462090,"economic_revenue":[["1211",750000],["4122",700000],["2141",582000],["1121",450000],["1111",260000],["2111",244000],["1511",190000],["1122",114030],["4112",71800],["1113",65000],["1345",53000],["2131",38000],["4111",32500],["1112",20000],["3111",20000],["2324",18750],["4116",16160],["1386",10000],["1381",5000],["1387",5000],["1341",1200],["2132",1000],["2329",1000],["1361",200]],"economic_revenue_total_czk":3648640,"purpose_expenditure":[["2310",1600000],["6171",1043900],["2212",498000],["3639",455000],["6112",415000],["5512",164000],["3745",125000],["6399",114030],["1031",100000],["1032",100000],["3722",98600],["3399",50000],["3723",50000],["6310",50000],["2321",45000],["1036",41000],["6402",40000],["6114",32500],["3631",30000],["2341",28500],["6320",12000],["3721",10000],["5213",5000],["2292",3200]],"purpose_expenditure_total_czk":5110730},"actual":{"economic_expenditure":[["5171",1540474.25],["6123",500800],["5023",376020],["6130",332211],["5169",323587.02],["6121",138540.79],["5021",128431],["5365",114030],["5163",80902.2],["5154",67236.58],["5139",54419.74],["5222",50000],["5364",39916],["5032",33840],["5166",31460],["5175",29975],["5168",23998],["5137",22123.04],["5156",15412],["5162",13646.34],["5229",6000],["5179",5508],["5194",4000],["5173",3588],["5323",3116],["5172",2699],["5019",2554],["6202",2550],["5321",2000],["5161",792],["5038",400],["5362",50]],"economic_expenditure_total_czk":3950279.96,"economic_financing":[["8118",-4455000],["8117",2500000],["8127",2000000],["8901",-8906],["8115",4230.15]],"economic_financing_total_czk":40324.15,"economic_revenue":[["1211",885735.12],["4122",700000],["2141",582013.67],["1121",473998.46],["1111",324288.99],["2111",255388.54],["1511",201761.92],["1122",114030],["4112",71800],["1113",62672.18],["1345",52250],["2131",37455],["4111",32500],["1112",30900.53],["3111",21000],["2324",19096.5],["1386",17269.51],["4116",16160],["1387",6768.57],["2119",2000],["1341",1200],["2329",927],["2132",500],["1381",139.24],["1361",100],["1382",0.58]],"economic_revenue_total_czk":3909955.81,"purpose_expenditure":[["2310",1192643.84],["6171",924301.58],["6112",409860],["2212",370032.15],["3639",332211],["6399",114030],["3722",98383.02],["5512",85073.36],["1032",66733.32],["3745",62578],["6310",46800.2],["3723",46063.49],["1036",40411],["6402",39916],["1031",31437.4],["2321",24703.64],["6114",15451],["3631",15414.38],["3399",15064],["6320",11491],["3721",4565.58],["2292",3116]],"purpose_expenditure_total_czk":3950279.96}},"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."}}}}