{"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:00278963","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278963","name":"Město Jablonné nad Orlicí","short_name":"Jablonné nad Orlicí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":580376},"amounts":{"revenue_approved":91144074,"revenue_adjusted":109036208,"revenue_actual":115664049.61,"expense_approved":151972074,"expense_adjusted":184317671,"expense_actual":154130183.53,"tax_revenue":73751045.2,"nontax_revenue":20247624.94,"capital_revenue":607904,"transfer_revenue":21057475.47,"current_expense":98343331.88,"capital_expense":55786851.65,"budget_balance":-38466133.92,"cash_current":41596726.66,"cash_previous":81882414.58},"ratios":{"revenue_execution":1.06078569,"expense_execution":0.83622033,"balance_to_revenue":-0.33256776,"cash_to_expense":0.26988047,"cash_yoy":-0.49199438,"capital_expense_share":0.36194631,"transfer_revenue_share":0.18205722},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278963/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278963"},"seo":{"slug":"jablonne-nad-orlici","path":"/cz/municipalities/jablonne-nad-orlici/"},"population":{"value":3050,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":91144074,"expenditure_czk":151972074,"financing_czk":60828000,"balance_czk":-60828000},{"stage":"revised","revenue_czk":109036208,"expenditure_czk":184317671,"financing_czk":75281463,"balance_czk":-75281463},{"stage":"actual","revenue_czk":115664049.61,"expenditure_czk":154130183.53,"financing_czk":38466133.92,"balance_czk":-38466133.92}],"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",38090000],["5169",19430000],["5171",18150000],["5331",14363000],["6351",14000000],["5011",11910000],["6125",6600000],["5154",3473000],["5031",3278000],["5365",2925000],["5021",2433000],["5023",2000000],["5032",1591000],["5139",1106000],["5213",1100000],["5153",1065000],["6122",1040000],["5138",880000],["5229",825000],["5321",768000],["5151",725000],["5222",690000],["5137",557000],["5163",475000],["5336",473074],["5493",420000],["5166",300000],["5499",300000],["6130",255000],["5175",220000],["5141",200000],["5329",200000],["5339",200000],["5903",200000],["5161",180000],["6349",180000],["5162",167000],["5194",140000],["5492",139000],["5156",130000],["5041",120000],["5167",117000],["5362",105000],["5364",97000],["5132",55000],["5038",50000],["5179",50000],["5136",40000],["5168",40000],["5172",40000],["5173",40000],["5019",25000],["5149",10000],["5165",5000]],"economic_expenditure_total_czk":151972074,"economic_financing":[["8115",60828000]],"economic_financing_total_czk":60828000,"economic_revenue":[["1211",31000000],["1121",15700000],["1111",10800000],["2132",8195000],["4112",3036200],["2111",2958800],["1122",2915000],["1511",2500000],["4213",2498000],["1345",2400000],["1113",2150000],["1112",1000000],["2324",950000],["2112",845000],["2141",600000],["2459",580000],["1361",550000],["2321",505000],["4116",473074],["1386",300000],["2133",215000],["2131",180000],["1381",150000],["1387",150000],["2329",125000],["1341",100000],["2322",100000],["4111",100000],["1334",20000],["2310",20000],["2119",10000],["3111",10000],["1343",8000]],"economic_revenue_total_czk":91144074,"purpose_expenditure":[["3612",26940000],["6171",26100000],["3314",21238000],["2212",13262000],["3111",12318074],["3412",8900000],["3745",6110000],["3722",5400000],["3113",4450000],["3319",3820000],["4351",3600000],["6399",2915000],["3631",2910000],["6112",2800000],["5512",1910000],["3633",1600000],["5311",1140000],["3429",1000000],["2141",892000],["6409",760000],["3141",700000],["3322",520000],["3639",500000],["2143",400000],["1039",300000],["2144",250000],["3399",250000],["3523",200000],["5213",200000],["3231",130000],["6310",130000],["3632",100000],["6402",97000],["2321",65000],["3699",45000],["6221",20000]],"purpose_expenditure_total_czk":151972074},"revised":{"economic_expenditure":[["6121",42625000],["5169",23370106],["5171",15270440],["6351",15100000],["5331",13427600],["5011",12422000],["5651",11920534],["6356",8823893],["6125",6354000],["5031",3494000],["5365",2925000],["5154",2737000],["5021",2659000],["5336",2042752],["5023",1980000],["6122",1856000],["5032",1495000],["5153",1416000],["5493",1390000],["5139",1322124],["5213",1100000],["5151",955854],["5138",953800],["5362",945000],["5229",827500],["6123",700000],["5321",696868],["5137",641000],["5222",530000],["5163",500000],["5492",308000],["5166",300000],["5499",300000],["5329",263000],["6130",250000],["5175",205000],["5141",200000],["5339",200000],["5903",200000],["5162",190200],["5161",186000],["5156",143000],["5041",140000],["5194",130000],["5172",128000],["6349",127000],["5167",120000],["5364",97000],["5038",60000],["5132",55000],["5179",47500],["5173",45000],["5136",40000],["5168",40000],["5019",25000],["5142",10000],["5149",10000],["5165",10000],["5363",7500]],"economic_expenditure_total_czk":184317671,"economic_financing":[["8115",65281463],["8905",10000000]],"economic_financing_total_czk":75281463,"economic_revenue":[["1211",31000000],["1121",15700000],["1111",10800000],["4216",8823893],["2132",8195000],["4116",4062832],["2111",3528800],["4112",3036200],["1122",2915000],["1511",2500000],["4213",2499000],["1345",2400000],["1113",2150000],["4122",2008978],["1112",1000000],["2324",950000],["2226",883200],["2112",845000],["2141",600000],["2321",593991],["2459",580000],["1361",550000],["2229",493000],["4222",458000],["2329",455414],["1386",300000],["3121",300000],["2322",250000],["2133",215000],["2131",180000],["1381",150000],["1387",150000],["4111",150000],["1341",100000],["2451",80000],["2212",45000],["1334",20000],["2310",20000],["4121",19900],["2119",10000],["3111",10000],["1343",8000]],"economic_revenue_total_czk":109036208,"purpose_expenditure":[["3612",42710000],["3314",42205227],["6171",26719000],["2212",8562000],["3111",7918074],["3113",7055547],["3412",6900000],["3722",5400000],["3745",5110000],["3319",4070000],["4351",3600000],["6399",2922500],["3631",2910000],["6112",2822414],["5512",2070000],["6409",1620000],["3633",1600000],["3322",1490000],["2141",1219978],["5311",1140000],["3429",1000000],["3141",962000],["2411",730000],["1039",665000],["3231",508931],["3639",500000],["2143",400000],["2144",250000],["3399",250000],["3523",200000],["5213",200000],["6114",150000],["6310",130000],["3632",100000],["6402",97000],["2321",65000],["3699",45000],["6221",20000]],"purpose_expenditure_total_czk":184317671},"actual":{"economic_expenditure":[["6121",23544318.57],["5169",20955741.27],["6351",15032575.91],["5171",13911907.02],["5011",12305359],["5331",11499775.81],["5651",10974178.26],["6356",8823892.77],["6125",6353468],["5031",3449644],["5365",2922024],["5021",2546970],["5336",2042750.49],["5023",1930801],["5154",1807674.86],["5493",1386000],["5153",1383363.84],["5032",1338077],["6122",1294669.4],["5213",1100000],["5151",935726],["5139",848658.55],["5138",840610.76],["5229",806477],["5321",693000],["5362",676779],["6123",595580],["5222",529719],["5163",479719.98],["5137",303610.29],["5329",259821],["5166",255500],["5492",230000],["5499",225609],["5339",180400],["5162",176473.91],["5141",162302.8],["5175",153587.7],["5041",137991.09],["6349",126077],["5194",125538.24],["5161",121665.3],["5156",120870.43],["5167",103377.09],["5364",96566.48],["5172",69900],["5038",54326],["5179",47315.22],["5132",39086.53],["5173",38609],["5136",19431.67],["6130",16270],["5019",15656],["5168",15173.4],["5142",9454.89],["5165",8745],["5363",7364]],"economic_expenditure_total_czk":154130183.53,"economic_financing":[["8115",40283898.92],["8117",30000000],["8118",-30000000],["8124",-1818184],["8901",419]],"economic_financing_total_czk":38466133.92,"economic_revenue":[["1211",31511698.71],["1121",16866617.07],["1111",12350899.58],["4216",8823892.77],["2132",8590928.95],["4116",4062830.49],["2111",3623270.46],["4112",3036200],["1122",2912490],["1511",2632802.37],["4213",2498674.21],["1345",2418498],["1113",2229826.62],["4122",2008095],["2141",1899585.44],["1112",1099498.09],["2324",1025105.4],["2459",1000000],["2226",883192.68],["1361",750400],["2112",745566.98],["2321",684350],["1386",614539.4],["3121",599604],["2229",493000],["4222",457883],["2329",453669.01],["2322",265771],["1387",240846.83],["2131",232389.45],["2133",214841.57],["4111",150000],["1341",95401],["2451",80000],["2212",45000],["4121",19900],["1334",14025.6],["2119",8954],["1343",8566],["3111",8300],["1381",4932.62],["2310",2000],["1382",3.31]],"economic_revenue_total_czk":115664049.61,"purpose_expenditure":[["3314",39263622.75],["3612",26034387.88],["6171",25456695.69],["3111",7569454.92],["2212",6727032.68],["3113",6547746.79],["3412",6352505.52],["3722",5100635.22],["3745",4041627.53],["3319",3872002.01],["4351",3394984.81],["6399",2919854],["6112",2608057.9],["3631",2236266.82],["5512",1701951.96],["3322",1430834.05],["6409",1291571.89],["2141",1129975.34],["5311",1101933.5],["3429",982568.46],["3141",924042],["1039",660348.58],["3231",508930.31],["2411",473303.01],["2143",358655.44],["3633",227903.11],["2144",214669.52],["3639",197626.8],["3523",180400],["3399",163790.25],["6310",114946.98],["6114",101762.8],["6402",96566.48],["3632",88630.96],["3699",30697.57],["2321",24200]],"purpose_expenditure_total_czk":154130183.53}},"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."}}}}