{"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:00303852","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00303852","name":"Obec Jablůnka","short_name":"Jablůnka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":542865},"amounts":{"revenue_approved":52913083,"revenue_adjusted":58963558.7,"revenue_actual":58622150.48,"expense_approved":61774667,"expense_adjusted":75113361,"expense_actual":57204187.38,"tax_revenue":46712332.14,"nontax_revenue":7723881.34,"capital_revenue":33300,"transfer_revenue":4152637,"current_expense":41637776.7,"capital_expense":15566410.68,"budget_balance":1417963.1,"cash_current":35097767.96,"cash_previous":32202330.64},"ratios":{"revenue_execution":0.99420984,"expense_execution":0.7615714,"balance_to_revenue":0.02418818,"cash_to_expense":0.61355243,"cash_yoy":0.08991391,"capital_expense_share":0.27212013,"transfer_revenue_share":0.07083734},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00303852/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00303852"},"seo":{"slug":"jablunka","path":"/cz/municipalities/jablunka/"},"population":{"value":2059,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":52913083,"expenditure_czk":61774667,"financing_czk":8861584,"balance_czk":-8861584},{"stage":"revised","revenue_czk":58963558.7,"expenditure_czk":75113361,"financing_czk":16149802.3,"balance_czk":-16149802.3},{"stage":"actual","revenue_czk":58622150.48,"expenditure_czk":57204187.38,"financing_czk":-1417963.1,"balance_czk":1417963.1}],"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":[["5011",9001950],["5169",8032516],["6121",7392000],["5171",7051700],["5331",4660000],["5154",2878980],["5031",2750750],["5139",2638500],["5021",2464600],["5365",2005500],["5153",1939500],["5023",1750000],["5032",1457610],["5499",958110],["5137",850550],["5222",740300],["5362",530800],["5909",454000],["5166",438000],["5163",414650],["5156",381800],["5151",265650],["5168",265000],["5323",230000],["5903",220000],["5223",202400],["5179",196305],["5162",179700],["5329",175000],["5136",148500],["5660",120000],["5194",116000],["5175",108700],["5172",91000],["5134",88200],["5167",74400],["5123",58236],["5131",45800],["5038",43660],["5321",39600],["5221",38700],["5199",33000],["5492",33000],["5161",24200],["5132",23100],["5173",23100],["5164",22000],["5138",20000],["5141",20000],["5192",15950],["6349",15000],["5229",14300],["5019",10000],["5039",7500],["5041",4950],["5042",4400],["5339",3000],["5133",2500]],"economic_expenditure_total_czk":61774667,"economic_financing":[["8115",8861584]],"economic_financing_total_czk":8861584,"economic_revenue":[["1211",20090040],["1121",10231780],["1111",7940083],["2111",4286800],["1122",2000000],["1511",1520000],["1113",1293980],["2132",1221440],["1345",1086000],["4222",830000],["4112",707400],["1112",613640],["2420",350000],["1386",346920],["1387",160000],["1361",68000],["1341",46000],["2460",36000],["2131",33000],["2139",19000],["2112",18000],["2310",15000]],"economic_revenue_total_czk":52913083,"purpose_expenditure":[["6171",8224850],["3612",6376600],["3639",6365150],["3113",3498800],["1032",3440000],["3399",2986650],["5512",2774116],["3631",2655400],["6399",2500000],["3412",2198010],["6112",2179780],["3722",1857000],["3111",1834400],["3745",1493700],["3613",1379350],["3723",1298050],["3314",1241815],["2411",971480],["2212",891116],["3419",792000],["2321",720500],["4351",713000],["1036",679800],["6409",535200],["4359",528530],["3632",489330],["2219",407000],["6320",370000],["4349",302400],["3635",250000],["2292",230000],["5213",220000],["3429",214500],["3341",171400],["3349",150000],["3330",143000],["3319",121000],["3728",101200],["3421",84700],["3727",80000],["3721",66000],["6114",61090],["6310",50250],["2115",45000],["4341",44000],["3326",27500],["3749",11000]],"purpose_expenditure_total_czk":61774667},"revised":{"economic_expenditure":[["6121",17183000],["5169",10341508.4],["5011",8759335],["5171",4589510],["5331",4060000],["5031",2765750],["5154",2632390],["5139",2482748.6],["5021",2256100],["6123",2220000],["5365",2013500],["5023",1900000],["5153",1841900],["5032",1437610],["5499",1105110],["6349",903624],["5137",894649],["5222",733800],["6122",600000],["5362",530800],["5909",527000],["5166",448000],["5163",430784],["5136",393490],["5329",389446],["5156",381800],["5168",352200],["5151",313650],["5323",230000],["5903",220000],["5223",205400],["5162",179700],["6130",175000],["5175",158100],["5123",155736],["5024",145615],["5179",133305],["5660",111000],["5194",96000],["5172",91000],["5134",88200],["5167",72400],["6127",70000],["5132",63100],["5038",47160],["5138",41700],["5321",39600],["5199",33000],["5492",33000],["5131",29200],["5221",28700],["5161",25700],["5173",23100],["5164",22000],["5141",20000],["5212",15000],["5229",14300],["5192",13700],["5019",10000],["5149",8000],["5039",6500],["5041",4950],["5364",4590],["5042",4400],["5339",4000],["5133",2500]],"economic_expenditure_total_czk":75113361,"economic_financing":[["8115",16149802.3],["8117",13000000],["8118",-13000000]],"economic_financing_total_czk":16149802.3,"economic_revenue":[["1211",20090040],["1121",10665783.68],["1111",7940083],["2111",4566571.27],["1122",2192400],["1511",2169623.65],["4116",2144305],["2132",1976197.5],["1113",1409830.72],["1345",1117884.9],["4222",949011],["4112",707400],["1112",695233.86],["2321",396195],["1386",388598.64],["2420",350000],["4213",317000],["1387",160000],["2112",119881],["2322",106400],["2324",93104.59],["1361",68000],["2131",65189],["1341",46000],["2310",44033],["2460",36000],["4111",34921],["3111",33300],["1334",31371],["2139",19000],["1342",17580],["2212",5308.15],["2119",3146],["1381",3101.74],["1343",500],["1346",500],["1335",65]],"economic_revenue_total_czk":58963558.7,"purpose_expenditure":[["6171",8354850],["1037",7100000],["3639",6530150],["3613",5928350],["3612",5484500],["5512",4960116],["3113",3498800],["3412",2588010],["3631",2510810],["6399",2500000],["6112",2379780],["3399",2199760],["1032",2140000],["3722",1857000],["3111",1834400],["2219",1455400],["3723",1298050],["3314",1241815],["3745",1143700],["2411",991180],["2115",974820],["3419",792000],["2321",720500],["1036",679800],["4359",629780],["4351",611750],["6409",535200],["2212",535116],["6320",370000],["4349",302400],["2221",250000],["3635",250000],["3316",249990],["3632",239330],["2292",230000],["5213",220000],["3429",214500],["3349",205000],["2341",175000],["3330",143000],["3319",121000],["3728",101200],["3421",84700],["3727",80000],["3324",70000],["3721",66000],["6114",61090],["6310",50250],["3341",46400],["4341",44000],["3326",27500],["2143",20774],["3749",11000],["6402",4590]],"purpose_expenditure_total_czk":75113361},"actual":{"economic_expenditure":[["6121",11617395.68],["5169",8558958.32],["5011",7346000],["5331",4060000],["5171",3076224.79],["5031",2260769],["6123",2215391],["5365",1883883],["5023",1763516],["5154",1751373.97],["5021",1654645],["5139",1450319.24],["5153",1004745.89],["5032",897898],["6349",888624],["5137",743205.79],["5499",739968],["5222",631000],["6122",600000],["5166",424754],["5136",381892.45],["5909",362367],["5163",345260.48],["5168",302058.48],["5329",288070],["5156",247497.51],["5323",207300],["5151",193202.45],["6130",175000],["5024",145615],["5162",130917.89],["5175",117929],["5362",85619.95],["5179",82334],["6127",70000],["5194",68656.32],["5123",63672.62],["5134",55832],["5132",41377.16],["5138",37491.07],["5038",33868],["5172",30890.9],["5199",21708],["5223",20000],["5660",20000],["5167",17232.9],["5212",15000],["5164",12700],["5321",12000],["5161",10847],["5229",10000],["5173",5937],["5131",5331],["5364",4589.85],["5042",4000],["5339",4000],["5039",3936],["5041",1381.67]],"economic_expenditure_total_czk":57204187.38,"economic_financing":[["8118",-10000000],["8115",8234265.71],["8901",347771.19]],"economic_financing_total_czk":-1417963.1,"economic_revenue":[["1211",19921953.87],["1121",10665783.68],["1111",7844041.38],["2111",4550750.27],["1122",2192400],["1511",2169623.65],["4116",2144305],["2132",1969680.4],["1113",1409830.72],["1345",1117884.9],["4222",949011],["4112",707400],["1112",695233.86],["2321",396195],["1386",388598.64],["2420",350000],["4213",317000],["1387",152298.9],["2112",110735],["2322",106400],["2324",93087.52],["1361",56890],["2131",52842],["1341",44675],["2310",44033],["4111",34921],["3111",33300],["1334",31371],["2460",27000],["1342",17580],["2139",14704],["2212",5308.15],["2119",3146],["1381",3101.74],["1343",500],["1346",500],["1335",64.8]],"economic_revenue_total_czk":58622150.48,"purpose_expenditure":[["1037",7081156.65],["6171",6662059.78],["3639",4946703.6],["3612",4347972.5],["5512",4084041.92],["3113",3405533],["6112",2195190],["1032",2113099.53],["3631",2073296.19],["6399",1940466.95],["3399",1907226.98],["3111",1774089],["3412",1587256.2],["3722",1513802.79],["2219",1430096.32],["3723",1135691.6],["3613",1097214.28],["3314",1041704.66],["2115",929820],["3745",768287.58],["2411",586759.28],["3419",505524.13],["1036",480831.5],["4359",473373.63],["6409",412658],["4351",344547.4],["6320",307578.97],["2212",266778.5],["3316",249990],["2292",207300],["2341",175000],["2321",153670],["3632",148919.3],["3349",144497.01],["4349",143209],["2221",133128.05],["3429",119603],["3324",70000],["3319",49430],["3728",43961.72],["6114",37859],["3421",32630],["3721",28342],["3341",22150],["6310",21551.51],["2143",5596],["6402",4589.85]],"purpose_expenditure_total_czk":57204187.38}},"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."}}}}