{"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:00242357","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00242357","name":"Obec Jablonná","short_name":"Jablonná","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":540374},"amounts":{"revenue_approved":10224000,"revenue_adjusted":11756791,"revenue_actual":11535871.76,"expense_approved":10100000,"expense_adjusted":14609791,"expense_actual":9690923.04,"tax_revenue":9239043.81,"nontax_revenue":2010432.95,"capital_revenue":6500,"transfer_revenue":279895,"current_expense":5810929.77,"capital_expense":3879993.27,"budget_balance":1844948.72,"cash_current":6722233.29,"cash_previous":7027284.57},"ratios":{"revenue_execution":0.98120922,"expense_execution":0.66331702,"balance_to_revenue":0.15993145,"cash_to_expense":0.69366285,"cash_yoy":-0.04340955,"capital_expense_share":0.40037396,"transfer_revenue_share":0.02426301},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00242357/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00242357"},"seo":{"slug":"jablonna","path":"/cz/municipalities/jablonna/"},"population":{"value":417,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10224000,"expenditure_czk":10100000,"financing_czk":-124000,"balance_czk":124000},{"stage":"revised","revenue_czk":11756791,"expenditure_czk":14609791,"financing_czk":2853000,"balance_czk":-2853000},{"stage":"actual","revenue_czk":11535871.76,"expenditure_czk":9690923.04,"financing_czk":-1844948.72,"balance_czk":1844948.72}],"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",3767000],["5169",1109000],["5023",1100000],["5011",675000],["5154",495000],["5171",457000],["5031",368000],["5139",339000],["5321",200000],["5021",193000],["6119",172425],["5032",163000],["5365",150000],["5137",114000],["6122",100000],["5499",82000],["5163",70000],["6130",70000],["5168",66875],["5194",61000],["5156",58500],["5166",50000],["5141",45000],["5179",40000],["5903",30000],["5162",29000],["5173",23000],["5164",20000],["5167",16500],["5172",10000],["5362",-10000],["5132",8500],["5175",6000],["5492",6000],["5161",4500],["5038",3000],["5133",2500],["5136",2000],["5151",2000],["5221",1200]],"economic_expenditure_total_czk":10100000,"economic_financing":[["8124",-924000],["8115",800000]],"economic_financing_total_czk":-124000,"economic_revenue":[["1211",3720381],["1121",1800000],["1111",1250000],["2111",998000],["1511",730000],["1345",450000],["2324",436319],["1113",300000],["1122",150000],["1112",80000],["4112",79000],["2132",66000],["1386",40000],["2139",38000],["2131",34000],["1387",20000],["3122",14000],["1341",11000],["1361",3000],["1343",2000],["2149",2000],["2321",300]],"economic_revenue_total_czk":10224000,"purpose_expenditure":[["2223",2003000],["6112",1431000],["2321",1297000],["6171",987200],["3631",820000],["2212",742000],["3639",634000],["3725",534000],["3722",225000],["3635",199300],["2310",188000],["3113",140000],["6399",130000],["3429",129000],["5512",128000],["3399",80000],["3613",70000],["3745",70000],["3111",60000],["3326",50000],["6310",48000],["5213",32000],["6320",25000],["3721",20000],["3349",17500],["3742",15000],["3421",9000],["3412",6000],["1014",5000],["3319",5000]],"purpose_expenditure_total_czk":10100000},"revised":{"economic_expenditure":[["6121",6416791],["5169",1428142],["5023",1100000],["5011",675000],["5139",557983],["6122",517410],["5171",506700],["5154",500341],["5031",368000],["5222",350398],["5021",291693],["5321",240500],["5137",197204],["6119",172425],["5032",163000],["5365",155000],["6130",110000],["5156",100500],["5168",98275],["5163",83899],["5499",83000],["5166",67800],["5194",61000],["5179",51254],["5141",45000],["5164",36930],["5173",36507],["5362",33115],["5903",30000],["5162",29000],["5167",19522],["5492",11000],["5122",10000],["5172",10000],["5138",9520],["5132",8500],["5175",8368],["5221",7200],["5161",4831],["5038",3000],["5133",2500],["5192",2183],["5136",2000],["5151",2000],["5176",1580],["5153",520],["5131",200]],"economic_expenditure_total_czk":14609791,"economic_financing":[["8115",5003000],["8124",-2150000]],"economic_financing_total_czk":2853000,"economic_revenue":[["1211",3850381],["1121",2063791],["1111",1416095],["2111",1128276],["2324",767808],["1511",730000],["1345",611778],["1113",300000],["4116",157905],["1122",150000],["1112",135000],["4112",79700],["2132",76000],["1386",75100],["2139",43814],["4111",42290],["2131",34000],["1387",33000],["3122",14000],["1341",11000],["2141",10300],["2322",8632],["3113",6500],["1361",3500],["2119",2420],["2149",2301],["1343",2000],["1381",900],["2321",300]],"economic_revenue_total_czk":11756791,"purpose_expenditure":[["3613",3265791],["2223",2044300],["6112",1434500],["2321",1323500],["6171",1067276],["2212",1056200],["3639",691903],["3725",592264],["5512",468698],["3631",377500],["3722",331800],["3745",301105],["2310",208200],["3742",200960],["3635",191919],["3113",169000],["6399",163115],["3429",135100],["3399",82700],["1032",78182],["3111",71500],["3326",51449],["6310",48150],["6114",42290],["6320",38749],["5213",32000],["3421",27700],["3349",25200],["3721",22000],["2143",19040],["3319",13000],["3412",9000],["3419",7700],["4359",6000],["1014",5000],["3900",3000],["3741",2000],["4379",2000]],"purpose_expenditure_total_czk":14609791},"actual":{"economic_expenditure":[["6121",3303008.75],["5023",1084535],["5169",1025755.14],["5011",635567],["6122",517053.52],["5154",404745.52],["5031",355948],["5139",354252.04],["5222",301948],["5171",270900.77],["5321",240500],["5021",181862],["5032",155593],["5137",144864.26],["5365",88890],["5168",78418.24],["5156",78358],["5499",75690],["5163",65651.95],["6130",59931],["5194",36699],["5173",32734],["5164",31768.58],["5141",29246.28],["5362",27555],["5162",26688.41],["5166",16931],["5179",16094],["5492",8000],["5221",7200],["5909",5987.08],["5175",5418],["5161",4471],["5122",4235],["5167",4222.5],["5038",2843],["5192",2183],["5138",1980],["5176",1580],["5136",670],["5153",520],["5132",247],["5131",178]],"economic_expenditure_total_czk":9690923.04,"economic_financing":[["8118",-2670556],["8124",-2150000],["8115",1907829.28],["8117",1067778]],"economic_financing_total_czk":-1844948.72,"economic_revenue":[["1211",3847201.86],["1121",2060083.83],["1111",1414897.27],["2111",1097523],["2324",767193.8],["1511",694240.52],["1345",611291],["1113",272274.55],["4116",157905],["1112",134276.99],["1122",85890],["4112",79700],["1386",75055.34],["2132",71670],["4111",42290],["2139",39514],["1387",29415.9],["2131",10962],["1341",10500],["2141",10217.15],["2322",8632],["3113",6500],["1361",3320],["2119",2420],["2149",2301],["1381",596.55]],"economic_revenue_total_czk":11535871.76,"purpose_expenditure":[["3613",3243541.75],["6112",1413861],["6171",965968.3],["2212",580511.32],["2321",548069.46],["3639",392985.73],["3725",355433.28],["5512",353717],["3722",305180.01],["3631",266723.96],["3745",243563],["2310",176667.91],["3113",169000],["6399",99005],["3742",91952],["3111",71500],["2223",64073],["3429",58187.23],["3399",44065],["6114",42290],["6320",34782.55],["1032",33638],["6310",32357.68],["3421",22531],["3721",21079.86],["3349",19771],["2143",11500],["3419",7700],["3319",7260],["4359",6000],["3900",3000],["3412",2700],["4379",2000],["3326",308]],"purpose_expenditure_total_czk":9690923.04}},"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."}}}}