{"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:00599441","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00599441","name":"Obec Javorek","short_name":"Javorek","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":595748},"amounts":{"revenue_approved":2849700,"revenue_adjusted":4004041,"revenue_actual":3967195.44,"expense_approved":2515000,"expense_adjusted":4977830,"expense_actual":3836875.37,"tax_revenue":2505510.13,"nontax_revenue":453745.31,"capital_revenue":0,"transfer_revenue":1007940,"current_expense":1952623.74,"capital_expense":1884251.63,"budget_balance":130320.07,"cash_current":3573818.13,"cash_previous":3443498.06},"ratios":{"revenue_execution":0.99079791,"expense_execution":0.77079277,"balance_to_revenue":0.03284942,"cash_to_expense":0.93143972,"cash_yoy":0.03784526,"capital_expense_share":0.49109013,"transfer_revenue_share":0.25406865},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00599441/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00599441"},"seo":{"slug":"javorek","path":"/cz/municipalities/javorek/"},"population":{"value":106,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2849700,"expenditure_czk":2515000,"financing_czk":-334700,"balance_czk":334700},{"stage":"revised","revenue_czk":4004041,"expenditure_czk":4977830,"financing_czk":973789,"balance_czk":-973789},{"stage":"actual","revenue_czk":3967195.44,"expenditure_czk":3836875.37,"financing_czk":-130320.07,"balance_czk":130320.07}],"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",619000],["5171",515000],["6121",395000],["5023",278000],["5154",170000],["5021",115000],["6119",100000],["5139",74000],["5365",45000],["5163",40000],["5137",35000],["5151",23000],["5156",22000],["5194",20000],["5229",16000],["5032",12000],["5141",12000],["5162",5000],["5173",5000],["5175",5000],["5329",5000],["5321",2000],["5161",1000],["5362",1000]],"economic_expenditure_total_czk":2515000,"economic_financing":[["8115",-334700]],"economic_financing_total_czk":-334700,"economic_revenue":[["1211",950000],["1121",500000],["1111",340000],["2111",203000],["1511",165000],["4122",150000],["2132",113800],["1113",80000],["4112",72000],["1345",63000],["1122",45000],["4111",43000],["1342",27000],["1112",25000],["2324",16500],["1381",15000],["2131",15000],["1386",12000],["1387",6000],["1361",5000],["1341",1900],["2112",1000],["2141",500]],"economic_revenue_total_czk":2849700,"purpose_expenditure":[["2141",400000],["3639",350000],["6112",290000],["2321",250000],["6171",230000],["2310",200000],["2212",150000],["3635",100000],["3722",70000],["3745",70000],["3631",60000],["5512",60000],["3612",50000],["3721",50000],["6399",45000],["3723",40000],["6320",30000],["2219",20000],["3399",20000],["3726",20000],["3429",5000],["6310",5000]],"purpose_expenditure_total_czk":2515000},"revised":{"economic_expenditure":[["6121",1973000],["5169",640710],["5137",394500],["6122",280000],["5023",278000],["5171",266500],["5021",250503],["5139",213500],["5154",191500],["6119",100000],["5365",78330],["5492",47000],["5163",40500],["5194",38000],["5032",33500],["5156",27000],["5223",20000],["5031",17000],["5229",16000],["5168",15000],["5141",12000],["5175",11451],["5222",11000],["5162",8000],["5173",5836],["5329",5000],["5321",2000],["5161",1000],["5362",1000]],"economic_expenditure_total_czk":4977830,"economic_financing":[["8115",973789]],"economic_financing_total_czk":973789,"economic_revenue":[["1211",1052000],["1121",565000],["4116",527558],["1111",381000],["2111",283516],["4213",221082],["1511",195000],["4222",155000],["2132",113800],["1113",80000],["1122",78330],["4112",71800],["1345",71500],["1112",37000],["4111",32500],["1342",27000],["2324",26300],["1386",22000],["2139",20000],["2131",15000],["2321",12000],["1387",8055],["1361",5000],["1341",1900],["2112",1000],["2141",500],["1381",200]],"economic_revenue_total_czk":4004041,"purpose_expenditure":[["3639",2000000],["2141",400000],["6171",390000],["3745",350000],["6112",305000],["3399",257000],["2321",250000],["2310",200000],["2212",150000],["3635",100000],["6399",78330],["5512",77000],["3722",70000],["3631",60000],["3612",50000],["3721",50000],["3723",40000],["6320",30000],["3419",25000],["6114",25000],["2219",20000],["3330",20000],["3726",20000],["6310",5500],["3429",5000]],"purpose_expenditure_total_czk":4977830},"actual":{"economic_expenditure":[["6121",1607898.63],["5169",421862.25],["5137",351030.22],["6122",276353],["5023",272286],["5021",221451],["5154",176131.95],["5139",157279.55],["5365",78330],["5492",46600],["5194",37298.11],["5171",34753.45],["5032",30385],["5163",26228.6],["5223",20000],["5156",16664.5],["5031",16184],["5168",14520],["5222",10728],["5162",7736.11],["5175",7666.8],["5329",4653],["5173",835.2]],"economic_expenditure_total_czk":3836875.37,"economic_financing":[["8118",-2500000],["8115",2391712.93],["8901",-22033]],"economic_financing_total_czk":-130320.07,"economic_revenue":[["1211",1051310.05],["1121",564213.65],["4116",527558],["1111",380646.97],["2111",268726],["4213",221082],["1511",194562.6],["4222",155000],["2132",112800],["1122",78330],["1113",74460.43],["4112",71800],["1345",71500],["1112",36753.36],["4111",32500],["2324",25613],["1342",22975],["1386",20548.4],["2139",20000],["2131",14473],["2321",11898],["1387",8054.85],["1341",1900],["2141",235.31],["1381",154.82],["1361",100]],"economic_revenue_total_czk":3967195.44,"purpose_expenditure":[["3639",1993979.05],["3745",306444.5],["6112",296798],["6171",279948.61],["3399",231610.51],["2321",210007.28],["2310",93733.66],["6399",78330],["5512",68107.35],["3722",50771.28],["2141",47226.91],["3631",35973.75],["3723",35216.67],["3419",24114],["6320",20784],["3330",20000],["6114",17928.8],["3726",10363.65],["2212",10092.75],["6310",5444.6]],"purpose_expenditure_total_czk":3836875.37}},"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."}}}}