{"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:00296759","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00296759","name":"Město Jablunkov","short_name":"Jablunkov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Frýdek-Místek","municipality_code":598259},"amounts":{"revenue_approved":226826000,"revenue_adjusted":227594100,"revenue_actual":227602756.03,"expense_approved":273936000,"expense_adjusted":289204100,"expense_actual":265562243.23,"tax_revenue":134536686.04,"nontax_revenue":18994683.74,"capital_revenue":9203619,"transfer_revenue":64867767.25,"current_expense":185094176.68,"capital_expense":80468066.55,"budget_balance":-37959487.2,"cash_current":25758860.69,"cash_previous":20574574.57},"ratios":{"revenue_execution":1.00003803,"expense_execution":0.918252,"balance_to_revenue":-0.16677956,"cash_to_expense":0.09699745,"cash_yoy":0.25197537,"capital_expense_share":0.30301019,"transfer_revenue_share":0.28500431},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00296759/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00296759"},"seo":{"slug":"jablunkov","path":"/cz/municipalities/jablunkov/"},"population":{"value":5225,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":226826000,"expenditure_czk":273936000,"financing_czk":47110000,"balance_czk":-47110000},{"stage":"revised","revenue_czk":227594100,"expenditure_czk":289204100,"financing_czk":61610000,"balance_czk":-61610000},{"stage":"actual","revenue_czk":227602756.03,"expenditure_czk":265562243.23,"financing_czk":37959487.2,"balance_czk":-37959487.2}],"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",74230000],["5011",51223100],["5169",27205000],["5331",27204700],["5171",16446200],["5031",13176600],["6123",12000000],["5032",4920600],["5901",4908000],["5365",4600000],["5139",3687000],["5023",3685000],["5222",3610000],["5137",3143000],["5154",3134000],["5152",2915000],["5223",1840000],["5021",1827000],["5166",1200000],["5168",1180000],["5321",1100000],["5141",1008000],["5151",890000],["5213",850000],["5499",664000],["5362",651000],["5167",567000],["5194",562000],["5163",545000],["5161",534000],["5323",520000],["5134",515000],["5156",410000],["6122",400000],["5162",329900],["5175",256000],["5038",217800],["5179",189000],["5229",173000],["5019",170000],["5909",150000],["6351",150000],["5364",132700],["5492",130000],["5329",109000],["5173",107500],["5172",95000],["5339",85000],["6342",85000],["5366",67900],["5811",50000],["5192",30000],["5136",19000],["5133",15000],["5164",14000],["5176",5000],["5041",4000]],"economic_expenditure_total_czk":273936000,"economic_financing":[["8123",58700000],["8124",-31256100],["8115",19666100]],"economic_financing_total_czk":47110000,"economic_revenue":[["1211",55800000],["1121",28500000],["4216",23994400],["4112",23020400],["1111",21300000],["4213",17521000],["4116",10168600],["2111",6151000],["3112",5800000],["1511",4700000],["1122",4600000],["1361",4200000],["1345",4000000],["2132",3916400],["1113",3600000],["1112",1700000],["4232",1500000],["4222",1480000],["2212",1380000],["2322",800000],["1386",700000],["2131",550000],["1353",300000],["1387",300000],["4121",235000],["4111",180000],["1341",130000],["3111",100000],["2139",89200],["4122",50000],["2324",30000],["1343",15000],["2119",15000]],"economic_revenue_total_czk":226826000,"purpose_expenditure":[["6171",68260000],["3613",63325100],["2219",21870000],["3113",17964000],["5512",17893000],["5311",10397000],["3319",7370000],["3141",5246000],["6399",5200000],["3723",5000000],["6112",4938000],["3111",4864700],["3722",4709000],["3412",4703000],["2321",3898000],["2212",3650000],["3745",3300000],["3721",2650000],["4350",2000000],["3421",1848000],["4349",1811500],["3631",1672600],["3632",1650000],["3399",1460000],["3419",1260000],["3612",1014500],["6310",1000000],["2310",963000],["3639",931000],["6409",525000],["2292",520000],["3349",500000],["2221",430000],["6114",180000],["1032",150000],["6402",132700],["5213",108900],["1037",99000],["3713",85000],["5272",80000],["2223",65000],["3326",50000],["6221",50000],["1014",40000],["3633",30000],["3122",25000],["2369",10000],["4372",5000],["4399",2000]],"purpose_expenditure_total_czk":273936000},"revised":{"economic_expenditure":[["5011",51583900],["6121",46101400],["5169",30205300],["5331",28585700],["6122",20665000],["5171",16113700],["5901",15790600],["6123",13643700],["5031",13222600],["5365",5295600],["5139",5104800],["5032",4879400],["5137",4233200],["5336",3346400],["5223",3179000],["5023",2952000],["5154",2802500],["5152",2337000],["5222",2075000],["5021",1827000],["5141",1808000],["5166",1200000],["5321",1175700],["5168",1172500],["5213",831000],["5499",664000],["5167",657000],["5163",649600],["5362",643500],["5194",572700],["5134",558700],["5161",529000],["5323",520000],["5151",501000],["5492",441200],["5156",384000],["5162",329900],["5175",321600],["5038",219700],["5229",203000],["5221",201000],["5179",189000],["5364",179200],["5019",170000],["6351",150000],["5339",145000],["6125",142200],["5173",127500],["5909",123300],["5329",109000],["5172",96100],["5366",67900],["5811",60000],["6342",35000],["5192",31000],["5133",15000],["5136",14000],["5164",14000],["5176",5000],["5041",4000]],"economic_expenditure_total_czk":289204100,"economic_financing":[["8117",85000000],["8118",-85000000],["8123",73000000],["8124",-31256100],["8115",19866100]],"economic_financing_total_czk":61610000,"economic_revenue":[["1211",55800000],["1121",28500000],["4112",23020400],["1111",21300000],["4116",18047400],["4213",17521000],["3112",8770000],["4216",6787600],["2111",6091000],["1122",5295600],["1361",4800000],["1511",4500000],["2132",4116400],["1345",3900000],["1113",3600000],["2122",3306900],["1112",1700000],["4222",1480000],["4232",1418200],["2212",1407600],["1386",1000000],["2322",843900],["4122",682900],["2131",650000],["2141",450000],["3111",430000],["1353",380000],["4113",328200],["2324",320000],["1387",300000],["4121",241500],["4111",182500],["2139",161500],["1341",130000],["2119",64000],["2229",46500],["1343",15000],["2460",6000]],"economic_revenue_total_czk":227594100,"purpose_expenditure":[["3613",70442700],["6171",68477500],["3113",23660800],["5512",20270500],["6409",11788600],["5311",10450700],["2219",7525000],["3319",7497100],["3141",6744000],["6399",5895600],["3723",5800000],["3111",5778900],["3722",5459000],["6112",4133000],["2321",3898000],["2212",3720000],["3412",3564000],["3745",3292000],["3631",2093900],["4350",2000000],["4349",1804500],["6310",1800000],["3632",1789000],["3421",1756000],["3399",1470000],["3721",1350000],["3419",1337600],["2310",963000],["3612",945700],["2292",520000],["3349",510000],["1032",486400],["3639",369000],["2221",359300],["5269",328200],["6114",180000],["6402",179200],["5213",108900],["1037",99000],["5272",80000],["2223",65000],["6221",50000],["1014",40000],["3713",35000],["3122",30000],["3326",30000],["2369",10000],["3633",10000],["4372",5000],["4399",2000]],"purpose_expenditure_total_czk":289204100},"actual":{"economic_expenditure":[["5011",51478717],["6121",46719433.45],["5331",28585700],["5169",25401900.01],["6122",20068169.86],["5171",15730266.29],["5031",13167311],["6123",12700069.25],["5137",7729231.56],["5365",5295570],["5032",4853426],["5336",3346247.2],["5223",3177300],["5023",2715074],["5154",2232621.6],["5222",2048700],["5152",1847732.85],["5141",1807286.2],["5139",1745926.99],["5021",1512898],["5321",1175504],["5168",1104098.76],["5166",1013488.98],["5213",830945.34],["5362",736338],["5163",734783.09],["5499",649200],["5161",596503.2],["5194",559911.17],["5167",554460.25],["5323",519188],["5134",481187],["5151",454310],["6111",415030],["6125",401863.99],["5492",371215],["5162",313615.82],["5175",308000],["5156",268205.16],["5038",219396],["5221",201000],["6351",150000],["5179",148672.09],["5229",140592],["5339",138000],["5364",124148.75],["5909",121765.85],["5195",104874],["5329",102942],["5019",102603.25],["5173",99093],["5366",67836.12],["5811",59108],["5172",59070],["5142",38321.65],["6342",13500],["5133",9304],["5136",4972],["5904",2334.5],["5164",1281],["5041",1000],["5192",1000]],"economic_expenditure_total_czk":265562243.23,"economic_financing":[["8117",77706178.64],["8118",-77649000],["8123",73000000],["8124",-29735034.43],["8115",-5241464.76],["8901",-121192.25]],"economic_financing_total_czk":37959487.2,"economic_revenue":[["1211",55935583.55],["1121",29950602.43],["4112",23020400],["1111",21571896.01],["4116",18049012.64],["4213",12957687.19],["3112",8770000],["2111",6960951],["4216",6787386.09],["1122",5295570],["1361",4970347],["1511",4740476.58],["2132",4368753.3],["1345",4023990],["1113",3958608.31],["2122",3306855],["1112",1952218.33],["2212",1469162.19],["4232",1418206.33],["4222",1200000],["1386",1078962.35],["2322",844426],["2131",712048],["2141",698269.72],["4122",682860],["3111",433619],["1387",427665.99],["1353",415400],["2324",332295.93],["4113",328215],["4121",241500],["4111",182500],["2139",170487.81],["1341",122975],["2119",64395],["2229",46452],["1334",33269.7],["1343",30504],["1359",16000],["2460",10500],["2329",10087.79],["1381",8683.54],["1383",3933.25]],"economic_revenue_total_czk":227602756.03,"purpose_expenditure":[["3613",70376150.58],["6171",67391599.89],["3113",23077402.97],["5512",17945946.93],["5311",10418801.88],["3319",7486252.71],["3141",6744000],["2219",6327620.35],["6399",6003952],["3111",5778744.71],["3723",5720555.47],["3722",5327598.92],["6112",3776185.93],["2212",3564305.74],["3412",3347584.14],["3745",2870148.66],["4350",2000000],["6310",1837895.48],["3421",1833477.84],["4349",1773608.88],["3632",1644069.57],["3631",1563187.2],["3399",1417141.69],["3419",1337462.15],["3721",1299213.36],["3612",857860.73],["2292",519188],["3349",505168.4],["2321",477197.8],["1032",463692.4],["5269",328215],["3639",322756.98],["2221",290910.32],["6409",263306.09],["6114",136706.2],["6402",124148.75],["1037",99342.5],["5272",72600],["5213",64996.07],["2223",47908.74],["1014",35633],["3122",30000],["3326",26499],["2310",17303],["3713",13500],["3633",1355.2],["4399",1048]],"purpose_expenditure_total_czk":265562243.23}},"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."}}}}