{"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:00579556","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00579556","name":"Obec Javorník","short_name":"Javorník","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Svitavy","municipality_code":572713},"amounts":{"revenue_approved":9797100,"revenue_adjusted":13592639.04,"revenue_actual":13592643.54,"expense_approved":9797100,"expense_adjusted":13455320.72,"expense_actual":13448793.22,"tax_revenue":10005806.73,"nontax_revenue":417453.18,"capital_revenue":606286,"transfer_revenue":2563097.63,"current_expense":8758268.53,"capital_expense":4690524.69,"budget_balance":143850.32,"cash_current":10681762.76,"cash_previous":10696312.44},"ratios":{"revenue_execution":1.00000033,"expense_execution":0.99951488,"balance_to_revenue":0.01058295,"cash_to_expense":0.79425437,"cash_yoy":-0.00136025,"capital_expense_share":0.34876919,"transfer_revenue_share":0.18856506},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00579556/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00579556"},"seo":{"slug":"javornik-00579556","path":"/cz/municipalities/javornik-00579556/"},"population":{"value":426,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9797100,"expenditure_czk":9797100,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":13592639.04,"expenditure_czk":13455320.72,"financing_czk":-137318.32,"balance_czk":137318.32},{"stage":"actual","revenue_czk":13592643.54,"expenditure_czk":13448793.22,"financing_czk":-143850.32,"balance_czk":143850.32}],"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",3301100],["5023",1300000],["5169",830000],["5154",765000],["5011",700000],["6121",700000],["5331",540000],["5031",330000],["5021",280000],["5032",205000],["5194",120000],["5139",95000],["5163",91000],["5156",90000],["5168",70000],["5321",60000],["5229",50000],["5903",50000],["5175",45000],["5137",40000],["5162",30000],["5151",20000],["5179",20000],["5164",15000],["5141",10000],["5329",10000],["5362",10000],["5167",5000],["5173",4000],["5038",3000],["5132",2000],["5136",2000],["5161",2000],["5339",2000]],"economic_expenditure_total_czk":9797100,"economic_financing":[["8115",158400],["8124",-158400]],"economic_financing_total_czk":0,"economic_revenue":[["1211",4400000],["1121",2200000],["1111",1600000],["1345",330000],["1511",300000],["1113",280000],["2324",150000],["1112",130000],["4112",101100],["2139",83000],["2132",60000],["1381",50000],["2131",50000],["4121",20000],["4129",20000],["2329",10000],["1341",8000],["1361",3000],["1343",1000],["2141",1000]],"economic_revenue_total_czk":9797100,"purpose_expenditure":[["2212",2191100],["6171",2041000],["6112",1595000],["3113",1490000],["3412",1100000],["3722",500000],["3631",320000],["3745",130000],["3399",122000],["6320",80000],["2333",60000],["5213",50000],["5512",50000],["4359",20000],["4357",15000],["3314",12000],["6310",11000],["3341",10000]],"purpose_expenditure_total_czk":9797100},"revised":{"economic_expenditure":[["6130",2801800],["5171",2052379.19],["5023",1250816],["6122",1098153.65],["5169",966574.59],["6121",790571.04],["5011",762120],["5336",623123.04],["5154",600159.36],["5331",540000],["5031",367020],["5021",344115],["5168",210326.46],["5032",195656],["5137",140573.15],["5194",95551.01],["5139",81973.25],["5365",80640],["5163",75895.71],["5321",53000],["5156",52092.5],["5166",47674],["5175",28931.71],["5162",27572.4],["5172",23183.6],["5362",23000],["5229",22588],["5364",21585],["5151",13982],["5192",12568.3],["5164",10416.88],["5901",6726],["5329",6360],["5141",6060],["5492",4000],["5179",3628.88],["5038",3287],["5167",2940],["5176",2450],["5161",2187],["5339",2000],["5136",1640]],"economic_expenditure_total_czk":13455320.72,"economic_financing":[["8124",-158400],["8115",21081.68]],"economic_financing_total_czk":-137318.32,"economic_revenue":[["1211",4485805.17],["1121",2404953.87],["1111",1639306.72],["4216",1318107.09],["4116",715390.54],["3111",503060],["1511",455569.64],["4213",376000],["1345",330140],["1113",317601.4],["1112",156704.32],["2324",146564.01],["2139",120348.83],["3113",103226],["4112",101100],["1386",87604.24],["1122",80640],["2132",55680],["2131",49127.34],["1387",34336.73],["4111",32500],["2321",28000],["4129",20000],["2329",16658.5],["1341",8808],["1361",3060],["2141",1070],["1381",676.64],["1343",600]],"economic_revenue_total_czk":13592639.04,"purpose_expenditure":[["6171",3075104.77],["3639",2801800],["3113",2073007.77],["6112",1544357],["2212",1267816],["3412",984286.33],["3722",649472.62],["3631",550620.72],["3399",143335.52],["6399",80640],["3745",75831.58],["6320",70195.71],["5512",50000],["6114",32500],["6402",21585],["4359",15000],["3314",14067.7],["6310",5700]],"purpose_expenditure_total_czk":13455320.72},"actual":{"economic_expenditure":[["6130",2801800],["5171",2052379.19],["5023",1250816],["6122",1098153.65],["5169",966574.59],["6121",790571.04],["5011",762120],["5336",623123.04],["5154",600159.36],["5331",540000],["5031",367020],["5021",344115],["5168",210326.46],["5032",195656],["5137",140573.15],["5194",95551.01],["5139",81973.25],["5365",80640],["5163",76119.31],["5321",53000],["5156",52092.5],["5166",47674],["5175",28931.71],["5162",27572.4],["5172",23183.6],["5362",23000],["5229",22588],["5364",21585],["5151",13982],["5192",12568.3],["5164",10416.88],["5329",6360],["5141",6034.9],["5492",4000],["5179",3628.88],["5038",3287],["5167",2940],["5176",2450],["5161",2187],["5339",2000],["5136",1640]],"economic_expenditure_total_czk":13448793.22,"economic_financing":[["8124",-158400],["8115",14549.68]],"economic_financing_total_czk":-143850.32,"economic_revenue":[["1211",4485805.17],["1121",2404953.87],["1111",1639306.72],["4216",1318107.09],["4116",715390.54],["3111",503060],["1511",455569.64],["4213",376000],["1345",330140],["1113",317601.4],["1112",156704.32],["2324",146564.01],["2139",120348.83],["3113",103226],["4112",101100],["1386",87604.24],["1122",80640],["2132",55680],["2131",49127.34],["1387",34336.73],["4111",32500],["2321",28000],["4129",20000],["2329",16658.5],["1341",8808],["1361",3060],["2141",1074.5],["1381",676.64],["1343",600]],"economic_revenue_total_czk":13592643.54,"purpose_expenditure":[["6171",3075079.67],["3639",2801800],["3113",2073007.77],["6112",1544357],["2212",1267816],["3412",984286.33],["3722",649472.62],["3631",550620.72],["3399",143335.52],["6399",80640],["3745",75831.58],["6320",70195.71],["5512",50000],["6114",25774],["6402",21585],["4359",15000],["3314",14067.7],["6310",5923.6]],"purpose_expenditure_total_czk":13448793.22}},"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."}}}}