{"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:00262340","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262340","name":"Statutární město Jablonec nad Nisou","short_name":"Jablonec nad Nisou","entity_type":"statutory_city","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Jablonec nad Nisou","municipality_code":563510},"amounts":{"revenue_approved":1439941900,"revenue_adjusted":1517627225.93,"revenue_actual":1581132533.06,"expense_approved":1664240500,"expense_adjusted":2008897714.01,"expense_actual":1616061280.51,"tax_revenue":1163683119.81,"nontax_revenue":187475129.94,"capital_revenue":30894130.42,"transfer_revenue":199080152.89,"current_expense":1215215990.27,"capital_expense":400845290.24,"budget_balance":-34928747.45,"cash_current":103142995.28,"cash_previous":167134466.74},"ratios":{"revenue_execution":1.04184513,"expense_execution":0.80445175,"balance_to_revenue":-0.02209097,"cash_to_expense":0.06382369,"cash_yoy":-0.38287418,"capital_expense_share":0.24803842,"transfer_revenue_share":0.12590985},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262340/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262340"},"seo":{"slug":"jablonec-nad-nisou","path":"/cz/municipalities/jablonec-nad-nisou/"},"population":{"value":46140,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1439941900,"expenditure_czk":1664240500,"financing_czk":224298600,"balance_czk":-224298600},{"stage":"revised","revenue_czk":1517627225.93,"expenditure_czk":2008897714.01,"financing_czk":491270488.08,"balance_czk":-491270488.08},{"stage":"actual","revenue_czk":1581132533.06,"expenditure_czk":1616061280.51,"financing_czk":34928747.45,"balance_czk":-34928747.45}],"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",323950000],["5169",258194500],["5011",177459518],["5331",155752000],["5213",150300000],["5171",109729000],["5901",70000000],["6351",50000000],["5031",45696881],["6123",32800000],["5152",24059000],["5909",22715000],["5154",19614000],["5221",19517000],["5222",17533000],["5032",16911601],["5365",15000000],["5151",13447000],["6422",12000000],["5336",11427000],["5168",9689000],["5323",9326000],["5023",9018000],["5137",6540000],["5021",6249000],["5163",5997000],["5139",5643000],["5166",5534000],["6122",5000000],["6130",5000000],["5499",3715000],["5134",3487000],["5162",3272000],["5141",3236000],["5167",2595000],["5161",2280000],["6125",2000000],["5136",1985000],["5223",1841000],["5199",1800000],["5157",1683000],["5362",1563000],["5179",1445000],["5194",1400000],["5156",1395000],["5164",1384000],["6119",1300000],["5153",1015000],["5173",1012000],["5175",1000000],["6111",1000000],["5492",995000],["5038",865000],["5493",800000],["6371",800000],["5029",791000],["5903",750000],["5225",600000],["5363",500000],["6324",500000],["5339",440000],["5192",434000],["5132",423000],["5041",380000],["5138",336000],["5229",295000],["5155",140000],["5332",120000],["5212",116000],["5172",100000],["5811",100000],["5019",62000],["5123",45000],["5176",40000],["5133",38000],["5039",30000],["5131",25000],["5329",4000],["5122",1000],["5142",1000]],"economic_expenditure_total_czk":1664240500,"economic_financing":[["8115",194095000],["8905",53000000],["8124",-22796400]],"economic_financing_total_czk":224298600,"economic_revenue":[["1211",486000000],["1121",247000000],["1111",186000000],["1511",86000000],["4216",65817000],["4112",50683900],["1345",50000000],["2132",38530000],["2111",35522000],["1113",31000000],["1361",15661000],["1112",15000000],["1122",15000000],["2142",15000000],["4129",14400000],["4122",11072000],["2212",10799000],["2324",10776000],["4116",10460000],["4222",9800000],["1386",6000000],["3111",5000000],["2141",3000000],["3112",2875000],["2139",2672000],["2119",2500000],["2329",2316000],["1387",2000000],["1343",1900000],["4111",1539000],["1341",1500000],["2131",1225000],["2420",1024000],["1342",900000],["1353",750000],["4121",160000],["1335",20000],["2133",19000],["2229",15000],["2310",5000],["2412",1000]],"economic_revenue_total_czk":1439941900,"purpose_expenditure":[["6171",287338000],["3113",162387000],["2212",91455000],["3722",83564000],["2292",81339000],["6409",80748500],["3612",65805000],["3111",64652000],["5311",61762000],["3412",60110000],["3392",58587000],["4351",49222000],["2219",46994000],["2321",44390000],["3745",37026000],["2294",34579000],["5512",34335000],["3631",29942000],["3639",28751000],["3522",23357000],["3613",22347000],["3429",18515000],["2221",18372000],["3419",16879000],["6399",16080000],["3314",14794000],["3311",13063000],["6112",12998000],["3329",12900000],["3723",12635000],["3399",10294000],["3421",6772000],["6320",5612000],["3632",5368000],["3233",3727000],["6310",3637000],["5399",3212000],["3322",2800000],["3349",2562000],["3635",2556000],["3326",2526000],["3636",2510000],["3231",2376000],["4374",2251000],["6114",1539000],["3341",1465000],["1014",1280000],["6221",1272000],["3315",1196000],["1031",959000],["3299",950000],["4378",947000],["5563",945000],["4371",923000],["5213",750000],["3900",676000],["5212",652000],["4357",645000],["3725",557000],["2332",555000],["4376",552000],["4312",548000],["4344",505000],["3115",475000],["3749",452000],["4349",407000],["4359",403000],["3525",367000],["6223",360000],["3132",350000],["4341",341000],["3721",300000],["2310",290000],["3119",270000],["3691",234000],["4329",230000],["4352",220000],["3543",200000],["4354",184000],["3319",154000],["3716",150000],["4373",148000],["2229",135000],["2143",121000],["3211",120000],["4342",120000],["3330",64000],["4379",47000],["2333",16000],["5273",16000],["1036",15000],["1037",5000],["3633",1000]],"purpose_expenditure_total_czk":1664240500},"revised":{"economic_expenditure":[["6121",494134000],["5169",284639497.55],["5011",195092631.69],["5331",163692000],["5171",162541054],["5213",150648000],["6351",51765000],["5031",50214623.84],["6422",35000000],["6123",33947000],["5222",28830000],["5137",25830393.87],["5901",25506906.26],["5336",24265700],["5152",23515000],["5221",20631000],["5154",20226000],["5032",18558640.38],["6122",16844900],["5151",15476000],["6125",14120000],["5365",12368120],["5909",11490000],["5168",10731000],["5023",9503800],["5323",9326000],["6111",7932000],["6201",7000000],["5139",6788736],["5021",6712560],["5163",6163000],["5166",5479000],["5499",4096945],["5167",3658500],["5162",3583068],["5134",3470000],["5141",3236000],["5493",2857000],["6130",2398000],["5161",2360000],["6119",2155000],["5164",2011000],["5223",1921000],["5136",1829058],["5194",1810160],["5199",1800000],["6321",1714000],["5157",1683000],["5179",1674000],["5362",1563440],["5156",1399542],["5492",1264200],["5173",1201380.18],["5175",1153993],["5153",1057000],["5038",898760.14],["5132",878208],["5029",791166],["5651",700000],["6324",691800],["5339",655000],["6371",650200],["5172",533000],["5363",494000],["5192",456000],["5041",413000],["5138",336000],["5229",292000],["5364",290000],["5225",213000],["5811",205000],["5660",200000],["5024",196000],["5123",167000],["5903",155077],["6127",142000],["5155",140000],["5212",131000],["5332",120000],["5176",82000],["5019",64627],["5039",31313],["5131",30000],["5133",26000],["5122",14000],["5366",13713.1],["5142",11000],["5329",4000],["5191",3000],["5333",1000]],"economic_expenditure_total_czk":2008897714.01,"economic_financing":[["8115",165943000],["8117",164234000],["8123",130889888.08],["8905",53000000],["8124",-22796400]],"economic_financing_total_czk":491270488.08,"economic_revenue":[["1211",486000000],["1121",247000000],["1111",186000000],["1511",86000000],["4216",57504000],["4112",50738800],["1345",50000000],["2132",47170000],["2111",40926000],["4116",39931397.57],["1113",31000000],["2142",19200000],["1361",15911000],["1112",15000000],["3202",14521469.2],["4122",14465287],["4129",14400000],["2324",13037445],["1122",12318120],["2229",11035207.16],["2212",10893000],["4222",9829000],["1386",7800000],["3111",5000000],["1387",4000000],["3112",3215000],["2141",3000000],["2329",2795000],["2119",2500000],["2139",2342000],["1343",2325000],["4111",1612500],["1341",1500000],["2131",1325000],["3129",1163000],["2420",1024000],["4232",957000],["1342",900000],["4121",759000],["1353",750000],["2322",702000],["2451",441000],["4152",321000],["1334",270000],["1335",20000],["2133",19000],["2310",5000],["2412",1000]],"economic_revenue_total_czk":1517627225.93,"purpose_expenditure":[["6171",324781025.75],["3113",233070000],["3111",118003000],["2212",113451000],["3612",88880000],["3412",85577000],["3722",83086000],["2292",81339000],["5311",66306526],["3392",62213000],["4351",57614000],["2221",54987000],["3745",54769000],["2219",49801000],["2321",42107000],["2294",41579000],["3639",38857840],["3329",37537000],["3613",35879000],["5512",35861237.9],["6409",35009336.26],["3631",33319000],["3522",24690700],["3419",17220000],["3314",16178000],["3429",15710000],["3311",15247000],["6112",13615000],["6399",13398120],["3421",12283000],["3723",11792000],["3632",9346000],["3322",8587000],["3399",7268000],["6320",5668000],["3231",4900000],["3326",4576000],["3233",4280000],["6310",3747000],["5399",2874053.59],["3635",2723000],["4357",2665000],["5212",2583578],["3636",2510000],["3349",2497000],["4374",2462000],["3299",1859000],["6114",1612500],["6221",1558103],["3341",1445000],["1031",1352141],["1014",1270000],["3315",1196000],["3319",1001000],["4378",947000],["3900",936000],["4371",923000],["5563",880000],["5213",766077],["3749",725000],["2332",646000],["4341",641000],["4312",618000],["3691",582000],["4376",552000],["2333",543000],["3330",529000],["4344",513000],["5273",486000],["3115",475000],["4349",414000],["4375",404762.41],["4359",403000],["6223",370000],["3525",367000],["3132",350000],["3721",342000],["3119",330000],["2143",320000],["2310",314000],["6402",303713.1],["4329",230000],["4352",220000],["3725",215000],["2229",202000],["3543",190000],["4354",184000],["3716",152000],["4373",148000],["3211",120000],["4342",120000],["4339",108000],["4377",60000],["4379",55000],["4350",40000],["1036",15000],["1037",15000],["3122",1000],["3633",1000]],"purpose_expenditure_total_czk":2008897714.01},"actual":{"economic_expenditure":[["6121",321870198.43],["5169",254367014.03],["5011",192303989],["5331",166866660],["5171",133973324.59],["5213",130339030],["5031",49599053],["5336",35727870.52],["6122",27416385.24],["5222",26968264],["5137",25222219.95],["6351",21587548.3],["5221",20541991],["5152",19514534.16],["5154",19211573.45],["5032",18368987],["5151",14816857.52],["5365",12367865],["6201",11200000],["5023",9442199],["5323",9325511],["5168",7870973.03],["6125",7865874.83],["5163",6063098.81],["5223",5736993.51],["5139",5334096.94],["5021",4830362],["5499",4700663.5],["6111",3625820.25],["5166",3288977.35],["5909",3268469.06],["5362",-3189987.24],["5493",3014988.5],["5167",2955494.22],["5162",2949075.75],["6130",2344077.66],["5161",2308510.5],["5164",2276000.96],["5134",2072394.16],["5141",1999736.21],["5194",1879388.61],["6321",1713921],["5136",1664208.11],["5179",1630381.25],["5364",1483193],["5199",1482486],["5492",1304931],["5175",1227926.87],["5156",1147213.21],["6123",1124305.74],["5173",1068112.71],["5132",895844.57],["5038",888129],["5157",885287.18],["5153",847091.4],["6119",756000],["5339",695000],["6324",691028],["6371",650130.79],["5029",643353.5],["5651",450000],["5172",425329.52],["5041",362728.72],["5138",302428.15],["5229",273793],["5811",245560],["5024",195221],["5192",155126],["5123",142072.19],["5332",120000],["5212",99320],["5176",77365.9],["5155",51330],["5182",38570],["5019",30210.78],["5225",13000],["5039",10208.22],["5366",10190.47],["5133",9526.4],["5122",8352.5],["5142",8001.53],["5329",4000],["5191",2589],["5131",980],["5333",750]],"economic_expenditure_total_czk":1616061280.51,"economic_financing":[["8118",-550186403.46],["8117",543950079.02],["8115",63991471.46],["8124",-22795427],["8901",-30972.57]],"economic_financing_total_czk":34928747.45,"economic_revenue":[["1211",481486469.21],["1121",257773070.42],["1111",184689205.67],["1511",88083341.7],["4116",56594144.78],["4112",50738800],["1345",50521966.63],["2132",50472995.31],["4216",44807794.72],["2111",44144811.2],["1113",34073488.76],["2324",21827084.51],["2142",21510007.19],["1361",18075234],["4122",16835300.57],["1112",16802646.32],["2229",14786910.33],["4129",14729063.24],["3202",14521469.2],["2212",13853473.76],["1122",12318120],["4222",10729650.43],["1386",9389623.72],["3111",8869368],["2119",5835184.67],["3112",5432972.03],["2141",4098807.65],["1387",3680799.62],["1343",2866370],["2329",2859810.62],["2139",2436798.85],["2420",2018187],["4111",1612500],["4232",1525077.93],["2131",1523230.8],["3129",1465321.19],["1341",1423486.99],["2322",1353851],["1342",1090234],["1353",1031150],["4121",876600],["2451",648000],["4152",631221.22],["3122",605000],["1334",272915.5],["1381",74993.34],["2321",54200],["2133",40400],["1335",20003.93],["2310",11343],["1359",10000],["2143",34.05]],"economic_revenue_total_czk":1581132533.06,"purpose_expenditure":[["6171",290361602.25],["3113",210079249.21],["2212",105123011.47],["3111",90102549.77],["3722",81620919.99],["3412",75983631.92],["2292",70068962.8],["3612",64130834.94],["4351",59679406.37],["5311",58951045.22],["3631",42995942.88],["2219",39667883.4],["2321",37498561.4],["2294",33643343],["3392",31622192.21],["3745",30000259.8],["3613",27796745.07],["3639",26196393.91],["2221",24637313.86],["3522",24540699.9],["3419",17212780],["3314",16326379.19],["3311",15684333.7],["6112",13430747.7],["3723",11614857.99],["3421",10441976.26],["3429",9635216.55],["6399",9034478.76],["3632",7569742.48],["3399",5743738.26],["6320",5628005],["3233",5404733.23],["3231",4979518.72],["5512",4180103.35],["3326",3070623.05],["3322",2964920],["6409",2811121.18],["6310",2428915.55],["4374",2396265.36],["3349",2352986.84],["5399",2349884.66],["5212",2045066.5],["3636",1755397.47],["4371",1723000],["4375",1722762.41],["3329",1637000],["6114",1612500],["6402",1493383.47],["6221",1447633],["1031",1351916.11],["3341",1276308],["1014",1204246],["3315",1196000],["3319",1128400],["3900",1040069.5],["3635",989739.63],["4378",947000],["5563",826124.25],["3749",730368.47],["5213",692916.89],["4357",665000],["2332",647756.44],["4312",618000],["4376",552000],["3330",528079.18],["4344",513000],["2333",482936.83],["5273",481613.16],["4339",475705],["3691",441880.84],["4349",400832.91],["4359",383000],["3299",381680],["6223",369808],["3525",366400],["3721",361992.72],["3132",350000],["4341",344401.4],["3119",319892],["3115",319000],["2143",304426.7],["4352",220000],["4329",211840],["2310",205831.62],["4354",184000],["2229",171166],["3716",150646.21],["4373",148000],["3543",146000],["3725",142755],["3211",120000],["4342",120000],["4377",60000],["4379",54999.2],["1070",17000],["1036",13888],["1037",5000],["3122",750],["3633",290.4]],"purpose_expenditure_total_czk":1616061280.51}},"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."}}}}