{"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:00275778","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275778","name":"MĚSTO JABLONEC NAD JIZEROU","short_name":"JABLONEC NAD JIZEROU","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577162},"amounts":{"revenue_approved":58833610,"revenue_adjusted":63523925.86,"revenue_actual":60889108.44,"expense_approved":63609900.52,"expense_adjusted":66126727.15,"expense_actual":50680634.68,"tax_revenue":36799105.38,"nontax_revenue":12554892.76,"capital_revenue":3451780,"transfer_revenue":8083330.3,"current_expense":40229876.02,"capital_expense":10450758.66,"budget_balance":10208473.76,"cash_current":20764957.86,"cash_previous":13143665.28},"ratios":{"revenue_execution":0.95852244,"expense_execution":0.7664168,"balance_to_revenue":0.16765681,"cash_to_expense":0.40972174,"cash_yoy":0.5798453,"capital_expense_share":0.20620813,"transfer_revenue_share":0.13275495},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275778/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275778"},"seo":{"slug":"jablonec-nad-jizerou","path":"/cz/municipalities/jablonec-nad-jizerou/"},"population":{"value":1603,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":58833610,"expenditure_czk":63609900.52,"financing_czk":4776290.52,"balance_czk":-4776290.52},{"stage":"revised","revenue_czk":63523925.86,"expenditure_czk":66126727.15,"financing_czk":2602801.29,"balance_czk":-2602801.29},{"stage":"actual","revenue_czk":60889108.44,"expenditure_czk":50680634.68,"financing_czk":-10208473.76,"balance_czk":10208473.76}],"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",18627241],["5171",8905000],["5169",5539689],["5341",4835000],["5011",4448289],["5331",4200000],["5154",3042700],["5139",2307060],["5023",2298670],["5031",1630544.18],["5362",873722.52],["5021",739319],["5032",636160],["6130",400000],["5156",398500],["5499",394000],["5221",389300],["5137",388000],["5222",375000],["5155",340000],["5323",334400],["6122",330000],["5163",327283.82],["5329",240566.08],["5168",213200],["5321",175224],["5903",150000],["5162",117500],["5141",110000],["5175",91716],["5166",89000],["6349",88462.97],["5161",65300],["5138",63000],["5136",60000],["5167",58000],["5660",50000],["5364",43337.52],["5132",41700],["5164",37632],["5172",30000],["5134",20500],["5165",20000],["5038",18500],["5229",15523.43],["5194",14000],["5151",10000],["5173",9500],["5179",8500],["5192",5000],["5019",1500],["5133",1200],["5039",700],["5366",460]],"economic_expenditure_total_czk":63609900.52,"economic_financing":[["8115",7069886.45],["8124",-2293595.93]],"economic_financing_total_czk":4776290.52,"economic_revenue":[["1211",16100000],["4213",8029383.26],["1121",8000000],["2132",7551000],["1111",5600000],["2111",3367400],["3111",3259500],["1511",2300000],["1113",1200000],["2324",907100],["4112",677300],["1345",522000],["1112",400000],["1386",190000],["1387",161000],["1342",150000],["4111",128000],["2131",70000],["2212",60000],["2112",40000],["4116",36000],["1341",31000],["1361",20000],["2119",10000],["2141",6126.74],["1346",6000],["1344",5000],["2411",3800],["1343",3000]],"economic_revenue_total_czk":58833610,"purpose_expenditure":[["2115",11008841],["3612",7484500],["3631",5911420],["6330",4835000],["6171",4676918],["3113",4200000],["3613",3920400],["6112",3033300],["2212",2640000],["3639",2509300],["2219",2190000],["3722",1407300],["3725",1100000],["4351",1070000],["5512",778000],["3314",740600],["6399",659600],["3399",589000],["3319",575600],["1036",540000],["3745",470500],["3429",455000],["3419",347000],["2292",334400],["2310",308000],["3341",223000],["3349",212000],["6320",175500],["3632",172700],["5213",150000],["6310",141000],["6114",128000],["3412",100000],["3421",90000],["2321",80000],["4349",70224],["3726",61000],["3326",53000],["3635",50000],["3721",47000],["6402",43797.52],["3636",20000],["2122",8000]],"purpose_expenditure_total_czk":63609900.52},"revised":{"economic_expenditure":[["6121",19436504.18],["5171",8206606.82],["5169",5345055.35],["5341",4835000],["5011",4614170.99],["5331",4200000],["5154",2897300],["5139",2691057.01],["5023",2298220],["5031",1676600.56],["5336",1125253.86],["5362",895790.52],["5021",771229],["5032",654620.65],["6122",621916],["5137",542916],["5499",414740],["6130",400000],["5222",399500],["5221",398300],["6123",396796.73],["5156",364000],["5155",340000],["5323",334400],["5163",328155.82],["5329",240566.08],["5168",235400],["5321",175224],["5903",150000],["5162",119189.16],["5141",110146.5],["5138",102500],["6349",88462.97],["5175",80320],["5166",76900],["5167",71000],["5132",70600],["5136",60800],["5161",58269],["5660",50000],["5364",43337.52],["5164",42132],["5134",29530],["5165",20000],["5363",20000],["5038",18500],["5194",17203],["5229",10523.43],["5151",10000],["5172",10000],["5173",9500],["5179",8500],["5192",7500],["5133",1200],["5019",620],["5366",460],["5039",210]],"economic_expenditure_total_czk":66126727.15,"economic_financing":[["8115",4896397.22],["8124",-2293595.93]],"economic_financing_total_czk":2602801.29,"economic_revenue":[["1211",16275000],["1121",8586000],["4213",8029383.26],["2132",7557400],["1111",6020050],["2111",3665425],["3111",3284000],["1511",3012308],["4116",1356705.86],["1113",1150553],["2324",1075072],["4112",677300],["1112",567000],["1345",522000],["1386",317000],["4122",254123],["4232",243170],["3113",173000],["4111",130000],["1387",125166],["1342",108000],["2212",88088],["2131",74200],["2112",58800],["2322",32559],["1341",31000],["2321",29685],["1361",28180],["1343",12400],["2119",10000],["2141",6126.74],["1346",6000],["1344",5595],["2310",5000],["2411",3800],["1381",2580],["1334",1182],["1382",74]],"economic_revenue_total_czk":63523925.86,"purpose_expenditure":[["2115",11008841],["3612",7557500],["3631",6241420],["3113",5325253.86],["6171",5094861.23],["6330",4835000],["3613",3920400],["6112",3033300],["2212",2440000],["2219",2190000],["3639",2109300],["3722",1407300],["4351",1130000],["3725",1100000],["5512",1049000],["3314",740600],["3745",677200],["6399",659600],["3399",651292],["3319",583600],["3429",575000],["1036",540000],["3419",369450],["2292",334400],["2310",308000],["3349",227000],["3341",223000],["3515",200000],["6320",175500],["3632",172700],["3421",154500],["5213",150000],["6310",141000],["6114",136907.17],["6173",123780.37],["3412",100000],["2321",80000],["4349",70224],["3726",61000],["3721",55000],["3326",53000],["3635",50000],["6402",43797.52],["3636",20000],["2122",8000]],"purpose_expenditure_total_czk":66126727.15},"actual":{"economic_expenditure":[["6121",9164538.67],["5171",6375917.76],["5341",4826600],["5169",4417116.96],["5011",4411124.93],["5331",4200000],["5154",2445406.48],["5023",2259476.96],["5139",2101980.15],["5031",1624416],["5336",1125253.86],["5362",812730.63],["5021",781819],["5032",635797],["6122",514769.29],["5221",398300],["6123",396796.73],["5137",389880.06],["5499",387735.11],["5222",374500],["5323",334400],["5163",312411.97],["5155",308998],["6130",286191],["5156",260724.06],["5329",240566.08],["5168",226126.25],["5321",175224],["5138",102304],["6349",88462.97],["5162",85057.56],["5141",71013.45],["5167",64265],["5132",63209.57],["5175",57513.81],["5136",53402],["5161",51083],["5364",43337.52],["5164",42031.56],["5166",29369],["5134",21717],["5038",20085],["5363",20000],["5165",19252],["5194",15308.86],["5229",10523.43],["5151",8787],["5179",7500],["5192",7500],["5172",5830],["5173",2991],["5019",620],["5366",460],["5039",210]],"economic_expenditure_total_czk":50680634.68,"economic_financing":[["8115",-7914877.83],["8124",-2293595.93]],"economic_financing_total_czk":-10208473.76,"economic_revenue":[["1211",16255784.45],["1121",8695694.82],["2132",7591993.65],["1111",6020029.22],["4213",5422031.44],["2111",3638388.55],["3111",3278780],["1511",3012116.24],["4116",1356705.86],["1113",1150054.66],["2324",1073193.7],["4112",677300],["1112",566945.34],["1345",498400],["1386",316786.45],["4122",254123],["4232",243170],["3113",173000],["4111",130000],["1387",124176.52],["1342",77660],["2131",74131.7],["2112",50428],["2212",45588],["2322",32559],["2321",29685],["1341",28349],["1361",28180],["1343",9500],["2119",6050],["1346",6000],["1344",5595],["2310",5000],["2141",4075.16],["2411",3800],["1381",2578.37],["1334",1182],["1382",73.31]],"economic_revenue_total_czk":60889108.44,"purpose_expenditure":[["3612",7135483.57],["3631",5348983.31],["3113",5325253.86],["6330",4826600],["6171",4638460.96],["3613",3594791.98],["6112",2983976.93],["2212",2051312.19],["3639",1695208.35],["2219",1620107.18],["3722",1259330.19],["3725",1072662.72],["5512",1018473.7],["4351",1013284.71],["2115",864039.22],["3314",665699.91],["3745",646888.23],["3319",583143.24],["3429",561065.28],["6399",524109.75],["1036",407166.33],["3419",356487],["2292",334400],["3399",268056.87],["3349",225626],["3515",200000],["3341",184281.43],["6320",175212],["2310",164300],["3632",161357.21],["6114",136907.17],["6173",123780.37],["3421",119555.44],["6310",101406.12],["4349",70224],["3721",53356.84],["3635",45000],["6402",43797.52],["3726",40975],["2321",28000],["3412",11870.1]],"purpose_expenditure_total_czk":50680634.68}},"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."}}}}