{"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:00260576","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00260576","name":"Město Jablonné v Podještědí","short_name":"Jablonné v Podještědí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Liberec","municipality_code":561631},"amounts":{"revenue_approved":113910000,"revenue_adjusted":124159126,"revenue_actual":130077420.31,"expense_approved":137450400,"expense_adjusted":141387170,"expense_actual":130608323.5,"tax_revenue":98980015.48,"nontax_revenue":21074182.55,"capital_revenue":445770,"transfer_revenue":9577452.28,"current_expense":116735893.31,"capital_expense":13872430.19,"budget_balance":-530903.19,"cash_current":33779177,"cash_previous":34060927.94},"ratios":{"revenue_execution":1.04766701,"expense_execution":0.92376362,"balance_to_revenue":-0.00408144,"cash_to_expense":0.25862959,"cash_yoy":-0.00827197,"capital_expense_share":0.10621398,"transfer_revenue_share":0.07362886},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00260576/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00260576"},"seo":{"slug":"jablonne-v-podjestedi","path":"/cz/municipalities/jablonne-v-podjestedi/"},"population":{"value":3668,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":113910000,"expenditure_czk":137450400,"financing_czk":23540400,"balance_czk":-23540400},{"stage":"revised","revenue_czk":124159126,"expenditure_czk":141387170,"financing_czk":17228044,"balance_czk":-17228044},{"stage":"actual","revenue_czk":130077420.31,"expenditure_czk":130608323.5,"financing_czk":530903.19,"balance_czk":-530903.19}],"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":[["5331",29997000],["5171",22471000],["5169",17983000],["5011",16984000],["6121",12900000],["5031",5053000],["5365",3505000],["6123",3300000],["5023",2887000],["5153",2030000],["5032",1899000],["5154",1523000],["6122",1350000],["5021",1301000],["5323",1223800],["5168",1219000],["5137",1110000],["5362",1033000],["5139",929000],["5222",871000],["6130",850000],["5163",803000],["6371",800000],["5499",755000],["5151",642000],["6351",413000],["5156",350000],["5162",315000],["6119",250000],["5167",237000],["5123",210000],["5166",210000],["5141",200000],["5164",181200],["5223",170000],["5194",167000],["5132",143000],["5175",141000],["5161",133000],["5179",121000],["5138",120000],["5136",119000],["5903",100000],["5038",85000],["5493",50000],["5811",50000],["5019",40000],["5134",40000],["5041",30000],["5173",30000],["5221",25000],["5172",20000],["5339",20000],["5329",12000],["5039",11000],["5192",10000],["5213",10000],["5494",7000],["5133",6000],["5176",5000],["5321",400]],"economic_expenditure_total_czk":137450400,"economic_financing":[["8123",13000000],["8115",10540400]],"economic_financing_total_czk":23540400,"economic_revenue":[["1211",39000000],["1121",20000000],["1111",14300000],["2132",8180000],["1511",7500000],["2111",5012000],["1122",3500000],["1113",3100000],["1345",2600000],["4112",2163000],["4216",1374000],["2131",1350000],["2324",1150000],["1112",900000],["2212",430000],["1385",400000],["2451",400000],["1342",350000],["1361",300000],["2141",300000],["3111",250000],["4116",250000],["1381",200000],["4111",200000],["1341",150000],["1387",150000],["1356",112000],["2112",100000],["2119",70000],["1335",60000],["1334",30000],["1343",20000],["2460",9000]],"economic_revenue_total_czk":113910000,"purpose_expenditure":[["3639",26869000],["6171",20562000],["3722",10671000],["3113",8600000],["3612",6885000],["2212",6650000],["5512",4505000],["6399",4500000],["5311",4475000],["6112",4199000],["3613",4144000],["4351",3753000],["3111",3670000],["3322",3221000],["2219",2450000],["2321",2065000],["3632",2050000],["3399",1777000],["1032",1645000],["5269",1550000],["3114",1300000],["3745",1250000],["3314",1115000],["3412",1100000],["1031",875000],["3392",840000],["2292",813800],["2143",569000],["3419",550000],["4349",533000],["6320",520000],["3421",500000],["5399",477000],["6310",320000],["3631",300000],["1036",253000],["2229",250000],["3349",250000],["3635",250000],["6114",220000],["3341",183000],["3326",150000],["3429",110000],["2221",100000],["5213",100000],["1014",86000],["3319",83000],["3239",60000],["5273",26600],["2310",20000],["3739",5000]],"purpose_expenditure_total_czk":137450400},"revised":{"economic_expenditure":[["5331",29997000],["5171",25756568],["5169",19209683],["5011",17288400],["6121",8662000],["5031",5129000],["6123",4142968],["5023",2887000],["5365",2601020],["5336",2432038],["5153",2030000],["5032",1924600],["5154",1523000],["6130",1487000],["5139",1422339],["5362",1333000],["5021",1275512],["5168",1224000],["5137",1196357],["5222",1001000],["5323",827800],["5163",803000],["5499",761600],["5151",642000],["6122",512968],["6351",413000],["5192",382000],["5156",355801],["6371",320000],["5162",318134],["5132",266072],["5123",226000],["5223",220000],["5167",217400],["5364",213127],["5166",210000],["5164",189200],["5175",186335],["5194",167000],["5161",159730],["5134",139735],["5909",122000],["5179",121000],["5138",120000],["5136",119000],["5903",100000],["5038",85000],["5221",85000],["6111",80000],["5213",75000],["5041",60000],["5366",50000],["5493",50000],["5811",50000],["5019",41034],["5492",40000],["5173",30000],["5172",20000],["5339",20000],["6127",14000],["5329",12000],["5039",11349],["5363",10000],["5494",7000],["5133",6000],["5176",5000],["5321",400]],"economic_expenditure_total_czk":141387170,"economic_financing":[["8117",23000000],["8118",-23000000],["8115",17228044]],"economic_financing_total_czk":17228044,"economic_revenue":[["1211",40000000],["1121",21000000],["1111",14700000],["1511",8500000],["2132",8192000],["2111",5412000],["4116",3387943],["1113",3300000],["1345",2600000],["1122",2596020],["4112",2163000],["4122",1854082],["2131",1350000],["4216",1331776],["1112",1200000],["2324",1150000],["2451",904000],["2141",550000],["4222",457063],["1342",450000],["2212",430000],["1386",400000],["1361",300000],["2322",261000],["3111",250000],["4111",247500],["1381",200000],["1334",160000],["1341",150000],["1387",150000],["1356",112000],["2112",100000],["2321",79845],["2119",70000],["1335",60000],["4121",42000],["1343",20000],["4171",19897],["2460",9000]],"economic_revenue_total_czk":124159126,"purpose_expenditure":[["3639",27778000],["6171",20777000],["3722",10739000],["3113",10466591],["3612",7185000],["2212",6650000],["5311",4960000],["5512",4926240],["4351",4903000],["3613",4606000],["6112",4199000],["3111",4007629],["6399",3896020],["3322",3221000],["3114",2987818],["3399",2065000],["3632",2050000],["1032",1895000],["3412",1300000],["3745",1300000],["3314",1118845],["1031",1080000],["3392",1040000],["2292",827800],["2219",685000],["2321",665000],["2143",644000],["3419",550000],["6320",520000],["3421",500000],["5399",492000],["3635",480000],["3631",300000],["6114",267500],["6402",263127],["1036",253000],["2229",250000],["3349",250000],["4349",233000],["3341",183000],["5269",150000],["3429",122000],["6310",120000],["2221",100000],["5213",100000],["1014",86000],["3319",83000],["3239",60000],["5273",26600],["2310",20000],["3739",5000]],"purpose_expenditure_total_czk":141387170},"actual":{"economic_expenditure":[["5331",29997000],["5171",23541193.39],["5011",16918957],["5169",16856080.34],["6121",7193643.93],["5031",4879816],["6123",4099865.94],["5023",2652801],["5365",2596020],["5336",2432037.65],["5032",1825190],["6130",1290480],["5139",1133471.25],["5153",1132714.29],["5362",1106944],["5021",1105736],["5168",1044787.4],["5154",948398.68],["5222",887000],["5137",855615.53],["5499",855287],["5323",827800],["5163",784677.37],["5151",661360.49],["6122",462993.32],["6351",413000],["5192",372147.1],["6371",319571],["5162",293498.91],["5132",239472.29],["5156",231445.06],["5223",219798],["5164",216732.49],["5364",213126.49],["5166",183084.39],["5175",172255.8],["5134",130741.65],["5167",126200],["5343",121972],["5136",117640.4],["5909",117619],["5194",112699.93],["5179",110175.67],["5123",109763.42],["5161",108291],["5138",100061.81],["6111",79376],["5038",78825],["5213",70000],["5221",62000],["5366",50000],["5041",43048.02],["5493",30000],["5173",16568],["6127",13500],["5329",12769.8],["5019",12452.1],["5363",10000],["5492",5000],["5039",4168],["5133",690],["5321",400],["5142",359.59]],"economic_expenditure_total_czk":130608323.5,"economic_financing":[["8117",23000000],["8118",-23000000],["8115",293219.94],["8901",237683.25]],"economic_financing_total_czk":530903.19,"economic_revenue":[["1211",40567275.64],["1121",21702307.21],["1111",15073906.94],["1511",9563770.35],["2132",8766996.99],["2111",5780017.17],["4116",3331726.95],["1113",2870105.76],["1345",2706221.82],["1122",2596020],["4112",2163000],["4122",1854082],["2131",1467380.84],["1112",1414925.81],["4216",1331775.7],["2324",1265619.8],["2119",1117913],["2451",904000],["1386",790634.8],["2141",731107.67],["2212",509740.84],["4222",457062.81],["1342",440700],["1361",395990],["2322",331949],["1387",309911.89],["3111",257520],["4111",247500],["3113",188250],["1334",163742.61],["1356",143298.57],["1341",139372],["4132",130408],["2112",109228],["2321",79845],["1335",50574.78],["1343",44674],["4121",42000],["4171",19896.82],["2460",9000],["1381",6423.54],["2124",1384.24],["1382",159.76]],"economic_revenue_total_czk":130077420.31,"purpose_expenditure":[["3639",26473832.44],["6171",19435003.31],["3113",10420151.83],["3722",9670523.43],["3612",7072211.58],["2212",5642828.48],["5512",4672659.08],["4351",4634281.53],["5311",4242230.29],["3111",4006890.05],["3613",3863141.26],["6399",3689884],["6112",3681131.57],["3114",2948563.14],["3322",2584403.41],["3632",2023918.17],["1032",1871464.88],["3399",1775621.94],["3412",1284779.8],["3745",1147522.28],["3314",1027288.34],["2292",827800],["3392",807540.24],["1031",735377.25],["2321",622707.56],["3419",527000],["2143",511274.01],["6320",509891],["3421",499565.27],["5399",488183.01],["3635",450120],["3631",298591.36],["6402",263126.49],["2219",259229],["1036",252574.18],["3349",200587.2],["6114",165966.04],["6330",121972],["4349",120000],["3429",110000],["6310",105219.26],["5269",103247.06],["2229",98881],["3341",92852.64],["3319",83746],["1014",64716.17],["3239",60000],["2221",30482],["5273",25729.68],["2310",3614.27]],"purpose_expenditure_total_czk":130608323.5}},"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."}}}}