{"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:00262323","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262323","name":"Obec Frýdštejn","short_name":"Frýdštejn","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Jablonec nad Nisou","municipality_code":563579},"amounts":{"revenue_approved":29577000,"revenue_adjusted":31087968.53,"revenue_actual":30118072.75,"expense_approved":29577000,"expense_adjusted":23597878.22,"expense_actual":18588520.29,"tax_revenue":18983493.02,"nontax_revenue":4741144.66,"capital_revenue":3143052,"transfer_revenue":3250383.07,"current_expense":13135465.5,"capital_expense":5453054.79,"budget_balance":11529552.46,"cash_current":88725663.06,"cash_previous":77196110.6},"ratios":{"revenue_execution":0.96880157,"expense_execution":0.78771999,"balance_to_revenue":0.38281176,"cash_to_expense":4.77314287,"cash_yoy":0.14935406,"capital_expense_share":0.29335604,"transfer_revenue_share":0.10792135},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262323/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262323"},"seo":{"slug":"frydstejn","path":"/cz/municipalities/frydstejn/"},"population":{"value":852,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":29577000,"expenditure_czk":29577000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":31087968.53,"expenditure_czk":23597878.22,"financing_czk":-7490090.31,"balance_czk":7490090.31},{"stage":"actual","revenue_czk":30118072.75,"expenditure_czk":18588520.29,"financing_czk":-11529552.46,"balance_czk":11529552.46}],"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":[["5171",12424155],["5169",3457000],["6123",3258305],["5023",1800000],["5365",1040970],["5139",1010000],["5011",720000],["5137",715000],["5154",590000],["5031",482200],["5153",415000],["5021",406200],["6122",400000],["6121",350000],["5222",336000],["5903",295770],["5032",286000],["6130",250000],["5323",168800],["5499",166000],["5194",150000],["5151",100000],["5156",100000],["5173",100000],["5163",90000],["5175",70000],["5167",65000],["5155",50000],["5166",50000],["5168",50000],["5136",30000],["5329",30000],["5339",30000],["5321",20000],["5029",15000],["5221",15000],["5161",10000],["5162",10000],["5364",7300],["5038",5000],["5179",5000],["5133",3000],["5362",300]],"economic_expenditure_total_czk":29577000,"economic_revenue":[["1211",7600000],["1121",4000000],["3122",3128052],["2141",2949438],["4216",2846200],["1111",2700000],["2111",1250000],["1511",1200000],["1122",1040970],["1113",600000],["1345",515000],["2132",425040],["4112",262600],["2329",211000],["1112",200000],["4222",180000],["1356",100000],["1386",100000],["1342",50000],["1381",50000],["1387",50000],["2324",49700],["3111",20000],["1335",10000],["1361",10000],["2119",10000],["2211",10000],["1334",5000],["2131",3000],["1382",1000]],"economic_revenue_total_czk":29577000,"purpose_expenditure":[["3639",7314300],["2212",5905155],["5512",4393305],["6171",2571000],["6112",2383000],["3722",1465000],["2310",1100000],["6399",1040970],["3631",760000],["3321",693200],["3745",600000],["5213",295770],["3319",216200],["3399",190000],["2292",168800],["2321",150000],["3419",130000],["1039",60000],["3314",46000],["3699",30000],["6320",30000],["4359",15000],["3729",12000],["6402",7300]],"purpose_expenditure_total_czk":29577000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",4609000],["5171",3924155],["6123",3258305],["5023",1800000],["6130",1230000],["5365",1040970],["5139",1037848.22],["5011",720000],["6121",650000],["5154",590800],["6122",540000],["5031",482200],["5021",448235],["5153",415000],["5222",336000],["5137",320000],["5903",295770],["5032",286000],["5321",205000],["5323",168800],["5499",166000],["5194",150000],["5163",140000],["5151",104500],["5173",102367],["5156",100000],["5175",72964],["5167",65000],["5155",50000],["5166",50000],["5168",50000],["5136",31000],["5329",30000],["5339",30000],["5811",20930],["5029",16359],["5221",15000],["5162",12300],["5161",10675],["5364",7300],["5038",6000],["5179",5100],["5133",3000],["5363",1000],["5362",300]],"economic_expenditure_total_czk":23597878.22,"economic_financing":[["8115",-7490090.31]],"economic_financing_total_czk":-7490090.31,"economic_revenue":[["1211",7800000],["1121",4155888.4],["3122",3128052],["2141",2949438],["1111",2826550.13],["4216",2660000],["2111",1577600],["1511",1200000],["1122",1040970],["1113",600000],["1345",520000],["2132",431040],["1112",300000],["1356",300000],["4112",262600],["2329",211000],["1386",200000],["2324",196130],["4116",186200],["1342",150000],["4111",97500],["1387",60000],["1381",50000],["1334",45000],["4222",45000],["3111",20000],["3113",15000],["2310",12000],["1335",10000],["1361",10000],["2119",10000],["2211",10000],["2212",4000],["2131",3000],["1382",1000]],"economic_revenue_total_czk":31087968.53,"purpose_expenditure":[["3639",5635800],["5512",4401305],["6171",2659100],["6112",2383000],["3722",1494000],["2310",1301000],["6399",1040970],["2212",905155],["3631",760000],["3745",700000],["3321",696200],["5213",295770],["3319",217000],["3399",190000],["2292",168800],["2321",150000],["3419",130000],["5269",100000],["6114",97548.22],["6320",80000],["1039",60000],["3314",47000],["3699",30000],["3632",20930],["4359",15000],["3729",12000],["6402",7300]],"purpose_expenditure_total_czk":23597878.22},"actual":{"economic_expenditure":[["6123",3258304.94],["5169",3256374.35],["5171",2440087.1],["5023",1757779],["6130",1200200],["5365",1040970],["5011",719184],["6121",511807.85],["6122",482742],["5031",452602],["5021",446327],["5154",405480.13],["5139",404794.44],["5222",336000],["5153",292270.69],["5032",246484],["5321",197000],["5323",168800],["5499",156837],["5137",139458.3],["5163",120030],["5194",109459.29],["5173",101712],["5151",66928],["5175",51539.4],["5168",40775.79],["5156",39183.3],["5339",30000],["5136",26421.3],["5811",20930],["5167",19569],["5162",11395.46],["5029",8397.2],["5364",7216.77],["5179",5077.98],["5038",5001],["5221",5000],["5161",3182],["5329",2000],["5363",1000],["5362",199]],"economic_expenditure_total_czk":18588520.29,"economic_financing":[["8118",-295000000],["8117",281000000],["8115",2470447.54]],"economic_financing_total_czk":-11529552.46,"economic_revenue":[["1211",7764285.88],["1121",4155888.4],["3122",3128052],["1111",2826550.13],["4216",2660000],["2141",2520575],["2111",1496212],["1511",1173109.9],["1122",1040970],["1113",549418.03],["1345",509275],["2132",371611],["1356",285984.96],["1112",270912.28],["4112",262600],["4116",186200],["2329",178830],["2324",153620.7],["1386",151421.33],["1342",142940],["4111",97500],["1387",59343.93],["4222",44083.07],["1334",39590.2],["3113",15000],["2310",12000],["1361",9040],["2212",3999.96],["1335",3548],["2131",2296],["2119",2000],["1381",1214.98]],"economic_revenue_total_czk":30118072.75,"purpose_expenditure":[["3639",4194638.65],["5512",3993897.94],["6112",2304378],["6171",1940682.93],["3722",1430931.89],["6399",1040970],["3745",686423.1],["3321",619809.89],["2212",589409.49],["3631",572179.28],["3319",171936.69],["2310",171833.85],["2292",168800],["3399",149459.29],["3419",130000],["5269",100000],["6114",97548.22],["6320",77693],["1039",60000],["3314",46781.3],["3632",20930],["6402",7216.77],["3729",6000],["4359",5000],["3699",2000]],"purpose_expenditure_total_czk":18588520.29}},"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."}}}}