{"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:00245861","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00245861","name":"Městys Frymburk","short_name":"Frymburk","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Český Krumlov","municipality_code":545481},"amounts":{"revenue_approved":105343000,"revenue_adjusted":99268725.48,"revenue_actual":99268725.48,"expense_approved":133243000,"expense_adjusted":120550582.74,"expense_actual":120550582.74,"tax_revenue":51106357.83,"nontax_revenue":29403724.05,"capital_revenue":2957067.8,"transfer_revenue":15801575.8,"current_expense":55502232.29,"capital_expense":65048350.45,"budget_balance":-21281857.26,"cash_current":32050444.38,"cash_previous":50803143.92},"ratios":{"revenue_execution":1,"expense_execution":1,"balance_to_revenue":-0.21438633,"cash_to_expense":0.26586719,"cash_yoy":-0.36912478,"capital_expense_share":0.53959383,"transfer_revenue_share":0.1591798},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00245861/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00245861"},"seo":{"slug":"frymburk","path":"/cz/municipalities/frymburk/"},"population":{"value":1353,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":105343000,"expenditure_czk":133243000,"financing_czk":27900000,"balance_czk":-27900000},{"stage":"revised","revenue_czk":99268725.48,"expenditure_czk":120550582.74,"financing_czk":21281857.26,"balance_czk":-21281857.26},{"stage":"actual","revenue_czk":99268725.48,"expenditure_czk":120550582.74,"financing_czk":21281857.26,"balance_czk":-21281857.26}],"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",65622000],["5169",14280800],["5171",10448000],["5362",7053630],["5011",6413000],["5331",5000000],["5031",2116000],["6130",2098000],["5152",1800000],["5222",1780000],["5154",1491000],["5139",1481500],["5137",1447000],["5023",1380000],["5021",1193600],["6122",1191270],["5166",1024000],["5032",923000],["5151",876000],["5493",707000],["5163",572000],["5156",541000],["6119",500000],["5499",435000],["5153",353000],["5136",301000],["5213",300000],["5179",250000],["5903",200000],["5162",195200],["5168",166700],["5164",155000],["5492",145000],["5167",111500],["5175",108000],["5172",73600],["5155",70000],["5321",60000],["6127",60000],["5329",50000],["5194",46000],["5161",40600],["5132",39500],["5038",38000],["5138",28000],["5229",20000],["5363",18000],["5131",9000],["5041",8000],["5123",7000],["5173",7000],["5216",5000],["5181",2000],["5133",1000],["5909",1000],["5365",100]],"economic_expenditure_total_czk":133243000,"economic_financing":[["8115",27900000]],"economic_financing_total_czk":27900000,"economic_revenue":[["2111",27877000],["1211",17300000],["3122",10681000],["2132",8166000],["1121",8000000],["1511",6000000],["1122",5500000],["1111",5000000],["3111",4940000],["1342",2500000],["1345",2500000],["1113",1600000],["2131",1438000],["4116",890000],["4112",528600],["3113",415000],["1112",400000],["1381",300000],["2329",250000],["1334",191400],["4121",110000],["2229",100000],["2321",100000],["2324",100000],["1361",80000],["2133",80000],["2112",75000],["2119",50000],["2139",50000],["1341",40000],["4111",32000],["1335",28000],["2322",15000],["2212",5000],["2141",1000]],"economic_revenue_total_czk":105343000,"purpose_expenditure":[["2219",24600000],["2212",19400000],["6171",16000000],["3612",11500000],["2321",10200000],["3639",9000000],["6399",7000000],["1032",6600000],["3113",5650000],["3722",3000000],["3631",2500000],["6112",2000000],["1036",1500000],["3399",1500000],["3429",1400000],["2310",1000000],["2411",1000000],["3613",1000000],["3723",1000000],["3419",920000],["2143",900000],["6409",900000],["3314",700000],["1031",500000],["6320",500000],["1037",450000],["3412",400000],["3635",300000],["5512",300000],["3349",250000],["3745",250000],["3392",200000],["3632",200000],["5213",200000],["3315",150000],["2232",100000],["6310",70000],["6115",32000],["1014",26000],["1039",20000],["3721",20000],["3341",5000]],"purpose_expenditure_total_czk":133243000},"revised":{"economic_expenditure":[["6121",59317080.73],["5169",11064650.7],["5362",7762296],["5011",7274341.33],["5331",5000000],["5171",4434568.36],["6122",3797888],["5031",2058229],["5154",1701375.27],["5023",1652120],["5152",1640449.63],["5336",1101908.8],["5222",1016000],["5139",998235.92],["5166",976799.33],["5151",934621.26],["5032",817844],["6130",726367],["5137",663989.86],["5493",649464],["5213",606898.72],["5163",599531.02],["5499",574542],["6119",544011.08],["5021",531568.67],["5136",518412.4],["5168",347385.73],["5153",319618.76],["5156",317770.48],["5162",290204.84],["5164",246037.58],["6125",201949],["6123",196950.64],["6127",190000],["5492",180400],["5175",166295.93],["5138",165341.98],["5179",164147.23],["5364",122292],["5194",107586.21],["6322",74104],["5167",70813.75],["5660",60000],["5321",59800],["5172",52116.5],["5161",45571],["5155",44870],["5329",40000],["5038",29364],["5132",23647.54],["5909",20270],["5365",19000],["5494",13250],["5131",10778.2],["5173",5994.29],["5363",1000],["5223",700],["5133",130]],"economic_expenditure_total_czk":120550582.74,"economic_financing":[["8118",-35000000],["8115",29463245.01],["8117",24933186.64],["8901",1885425.61]],"economic_financing_total_czk":21281857.26,"economic_revenue":[["2111",17235395.8],["1211",17232818.17],["4213",12688115],["2132",9814889.26],["1121",9221154.96],["1111",6412208.68],["1511",5838772.94],["1122",4703580],["3111",2771068.8],["1342",2650540],["1345",2329680.16],["4116",2144175.8],["1113",1219304.44],["2131",1026313],["1112",601154.73],["4112",528600],["2329",487814.99],["1386",335952.58],["1334",309732.6],["4216",250000],["2321",201700],["4121",133185],["1387",131676.77],["2229",122292],["3113",115999],["2324",110000],["2112",104167],["2139",89425],["2133",84800],["1361",78230],["3121",50000],["2460",43342],["2322",42275],["1341",36709],["4111",32500],["2119",30976],["4122",25000],["3122",20000],["2211",9258.05],["1381",2715.04],["1335",2088.8],["2212",750],["2141",325.95],["1382",38.96]],"economic_revenue_total_czk":99268725.48,"purpose_expenditure":[["2219",22625261.61],["6171",18469418.91],["2212",13847766.88],["3639",7991319.38],["6399",7772994],["3612",7157570.47],["3113",7099128.21],["2411",6735945.77],["2321",5695598.11],["1032",3184582.91],["3722",3085409.61],["6112",2159924.58],["3419",2149367.96],["3613",1951910.67],["2143",1671214.67],["3399",1411514.91],["3723",1156667.51],["3631",893811.76],["3429",631876.98],["6409",570960.06],["1036",541681.93],["6320",495723],["3349",443557.4],["1031",373200.5],["3315",305255.74],["2310",291605.29],["5512",283233.94],["3745",282929.07],["3314",269876.35],["2232",229493.59],["1037",214294.5],["6402",122292],["3632",100937.46],["6310",69311.02],["3392",62665.68],["3412",58150],["2229",53553],["6114",31096.31],["1014",26031],["1039",19914],["3721",11756],["3341",1080],["3322",700]],"purpose_expenditure_total_czk":120550582.74},"actual":{"economic_expenditure":[["6121",59317080.73],["5169",11064650.7],["5362",7762296],["5011",7274341.33],["5331",5000000],["5171",4434568.36],["6122",3797888],["5031",2058229],["5154",1701375.27],["5023",1652120],["5152",1640449.63],["5336",1101908.8],["5222",1016000],["5139",998235.92],["5166",976799.33],["5151",934621.26],["5032",817844],["6130",726367],["5137",663989.86],["5493",649464],["5213",606898.72],["5163",599531.02],["5499",574542],["6119",544011.08],["5021",531568.67],["5136",518412.4],["5168",347385.73],["5153",319618.76],["5156",317770.48],["5162",290204.84],["5164",246037.58],["6125",201949],["6123",196950.64],["6127",190000],["5492",180400],["5175",166295.93],["5138",165341.98],["5179",164147.23],["5364",122292],["5194",107586.21],["6322",74104],["5167",70813.75],["5660",60000],["5321",59800],["5172",52116.5],["5161",45571],["5155",44870],["5329",40000],["5038",29364],["5132",23647.54],["5909",20270],["5365",19000],["5494",13250],["5131",10778.2],["5173",5994.29],["5363",1000],["5223",700],["5133",130]],"economic_expenditure_total_czk":120550582.74,"economic_financing":[["8118",-35000000],["8115",29463245.01],["8117",24933186.64],["8901",1885425.61]],"economic_financing_total_czk":21281857.26,"economic_revenue":[["2111",17235395.8],["1211",17232818.17],["4213",12688115],["2132",9814889.26],["1121",9221154.96],["1111",6412208.68],["1511",5838772.94],["1122",4703580],["3111",2771068.8],["1342",2650540],["1345",2329680.16],["4116",2144175.8],["1113",1219304.44],["2131",1026313],["1112",601154.73],["4112",528600],["2329",487814.99],["1386",335952.58],["1334",309732.6],["4216",250000],["2321",201700],["4121",133185],["1387",131676.77],["2229",122292],["3113",115999],["2324",110000],["2112",104167],["2139",89425],["2133",84800],["1361",78230],["3121",50000],["2460",43342],["2322",42275],["1341",36709],["4111",32500],["2119",30976],["4122",25000],["3122",20000],["2211",9258.05],["1381",2715.04],["1335",2088.8],["2212",750],["2141",325.95],["1382",38.96]],"economic_revenue_total_czk":99268725.48,"purpose_expenditure":[["2219",22625261.61],["6171",18469418.91],["2212",13847766.88],["3639",7991319.38],["6399",7772994],["3612",7157570.47],["3113",7099128.21],["2411",6735945.77],["2321",5695598.11],["1032",3184582.91],["3722",3085409.61],["6112",2159924.58],["3419",2149367.96],["3613",1951910.67],["2143",1671214.67],["3399",1411514.91],["3723",1156667.51],["3631",893811.76],["3429",631876.98],["6409",570960.06],["1036",541681.93],["6320",495723],["3349",443557.4],["1031",373200.5],["3315",305255.74],["2310",291605.29],["5512",283233.94],["3745",282929.07],["3314",269876.35],["2232",229493.59],["1037",214294.5],["6402",122292],["3632",100937.46],["6310",69311.02],["3392",62665.68],["3412",58150],["2229",53553],["6114",31096.31],["1014",26031],["1039",19914],["3721",11756],["3341",1080],["3322",700]],"purpose_expenditure_total_czk":120550582.74}},"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."}}}}