{"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:00262781","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262781","name":"Město Frýdlant","short_name":"Frýdlant","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Liberec","municipality_code":564028},"amounts":{"revenue_approved":231139000,"revenue_adjusted":292911061.4,"revenue_actual":305009690.8,"expense_approved":292091000,"expense_adjusted":370550975.13,"expense_actual":321125312.09,"tax_revenue":182333563.33,"nontax_revenue":45257288.19,"capital_revenue":8045052,"transfer_revenue":69373787.28,"current_expense":232426111.34,"capital_expense":88699200.75,"budget_balance":-16115621.29,"cash_current":77749788.45,"cash_previous":96805084.3},"ratios":{"revenue_execution":1.04130479,"expense_execution":0.86661575,"balance_to_revenue":-0.05283642,"cash_to_expense":0.24211666,"cash_yoy":-0.19684189,"capital_expense_share":0.27621367,"transfer_revenue_share":0.22744781},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262781/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262781"},"seo":{"slug":"frydlant","path":"/cz/municipalities/frydlant/"},"population":{"value":7358,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":231139000,"expenditure_czk":292091000,"financing_czk":60952000,"balance_czk":-60952000},{"stage":"revised","revenue_czk":292911061.4,"expenditure_czk":370550975.13,"financing_czk":77639913.73,"balance_czk":-77639913.73},{"stage":"actual","revenue_czk":305009690.8,"expenditure_czk":321125312.09,"financing_czk":16115621.29,"balance_czk":-16115621.29}],"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",66690000],["5011",54433000],["5171",33396000],["5169",33118000],["5331",23134000],["5031",14587000],["5319",7755000],["5222",6950000],["5032",5258000],["5154",4896000],["5023",3400000],["5365",3008000],["6202",3000000],["5021",2931000],["5499",2859000],["5153",2836000],["5137",2660000],["5362",2557000],["5168",2555000],["5139",2485000],["5323",1659000],["5163",1300000],["5156",1077000],["5903",1000000],["5151",916000],["5162",731000],["5138",685000],["5161",607000],["5166",600000],["5167",582000],["5493",500000],["5134",453000],["5041",412000],["5152",407000],["5172",364000],["5221",360000],["5038",330000],["6119",310000],["5164",135000],["5136",115000],["5195",100000],["5173",96000],["5329",95000],["5179",91000],["5132",84000],["5175",84000],["5178",80000],["5199",69000],["5811",57000],["5192",55000],["5019",50000],["5494",45000],["5157",30000],["5141",27000],["5194",24000],["5492",20000],["5189",19000],["5181",9000],["5133",5000]],"economic_expenditure_total_czk":292091000,"economic_financing":[["8115",63878000],["8124",-2926000]],"economic_financing_total_czk":60952000,"economic_revenue":[["1211",78000000],["1121",40000000],["1111",27200000],["4112",23529000],["2132",16932000],["3111",9000000],["1345",5200000],["1113",5100000],["1511",4800000],["1361",4500000],["1381",4500000],["1122",3000000],["1112",2100000],["2111",1563000],["2119",1450000],["2122",1235000],["2324",900000],["2141",500000],["1353",400000],["4121",250000],["2131",220000],["2329",200000],["1341",180000],["2139",180000],["1343",100000],["1342",80000],["2112",20000]],"economic_revenue_total_czk":231139000,"purpose_expenditure":[["6171",65296000],["6409",31637000],["3412",25000000],["3639",22788000],["3119",21814000],["3114",20178000],["3612",9781000],["5311",8804000],["2212",6500000],["6112",6146000],["3313",5735000],["3419",5500000],["6399",5500000],["3522",5100000],["3631",5050000],["3141",4962000],["4351",4640000],["3722",4580000],["5512",3290000],["3319",3100000],["3315",2654000],["3725",2420000],["3421",1845000],["2143",1739000],["3900",1700000],["2292",1659000],["3314",1531000],["3429",1209000],["3745",1150000],["3632",1112000],["6320",1100000],["3326",1000000],["3635",1000000],["5213",1000000],["4349",918000],["2141",800000],["3541",514000],["5319",401000],["1014",400000],["3349",400000],["1031",300000],["3399",300000],["2219",284000],["3312",260000],["6310",228000],["2321",227000],["2229",200000],["3726",200000],["3329",109000],["3148",30000]],"purpose_expenditure_total_czk":292091000},"revised":{"economic_expenditure":[["6121",73279289.49],["5011",64916064.02],["5171",40079008],["5169",38951919.07],["5331",24873716],["5031",16351266.2],["6123",13725354.16],["5222",7738138],["5336",7124031.04],["5032",6016916],["5319",5861000],["6202",5800000],["5139",5191420],["5154",4655850],["5365",4390250],["6122",4237848.2],["5021",3844928.19],["5137",3826917.56],["5023",3565000],["6322",3004000],["5499",2980651],["5153",2843490],["5362",2575100],["5168",2549000],["6413",2500000],["5329",1989000],["5323",1659000],["5163",1554800],["5903",1467000],["5156",1129066],["5151",995900],["5162",843350],["6130",841000],["5167",811000],["5175",808800],["5138",735300],["5493",631000],["5364",571982],["5166",503000],["5161",484100],["5164",441000],["5172",439000],["6119",368000],["5038",348950],["5152",337590],["5132",327890.2],["5041",288500],["6111",272000],["5909",259000],["5134",179500],["5178",159470],["5221",145000],["5179",123000],["5136",119650],["5173",110700],["5123",110000],["5195",100000],["5192",86588],["5199",71000],["5494",57000],["5363",50000],["5194",40000],["5157",30000],["5141",27000],["5122",25500],["5133",25000],["5229",25000],["5019",20682],["5492",20000],["5131",14000],["5189",10000],["5181",8400],["5176",2000],["5177",2000],["5811",2000],["5149",100]],"economic_expenditure_total_czk":370550975.13,"economic_financing":[["8115",80565913.73],["8124",-2926000]],"economic_financing_total_czk":77639913.73,"economic_revenue":[["1211",78000000],["1121",40000000],["1111",27200000],["4112",23329300],["4116",19264420.37],["2132",16982000],["4216",12407886.52],["3111",9000000],["2111",6888000],["4222",6166296.48],["1345",5200000],["1113",5100000],["4213",4844040.07],["1511",4800000],["1361",4500000],["1381",4500000],["1122",4373250],["4122",4370224.16],["2229",3973041.34],["2324",2953892],["1112",2100000],["2119",1450000],["2310",1285453],["2122",1235000],["2141",680000],["1353",400000],["4111",369456.39],["2329",336213.07],["4121",250000],["2131",220000],["1341",180000],["2139",180000],["2322",146000],["1343",100000],["1342",80000],["4171",26588],["2112",20000]],"economic_revenue_total_czk":292911061.4,"purpose_expenditure":[["6171",72056638.39],["3639",31700477.75],["3119",29833012.05],["3114",27362940.99],["3412",24584000],["6409",20944437.42],["5512",15370648.12],["2219",14254347.07],["3613",9632500],["5311",9005450],["3419",8589000],["3522",8250000],["4351",7624792],["3319",7392050],["6399",6873250],["6112",6204600],["3313",5814500],["3631",5759000],["2212",5432400],["3141",5009494],["3722",4760000],["3612",4004000],["5319",3328477.27],["3745",2941080.07],["3725",2925905],["3900",2503138],["3634",2500000],["3315",2313800],["5213",2100000],["2143",2081700],["3421",1852853],["2292",1659000],["3314",1531000],["3322",1495000],["2141",1351254],["3635",1139500],["3632",1138588],["6320",1099900],["1031",982000],["3326",967000],["4349",707000],["3726",700000],["3541",623200],["6402",571982],["3429",524000],["2321",427000],["2229",418000],["3349",400000],["1014",386000],["6114",303460],["3399",300000],["3312",295000],["6310",228100],["3329",109000],["1036",107000],["2333",58500],["4359",15000],["3148",10000]],"purpose_expenditure_total_czk":370550975.13},"actual":{"economic_expenditure":[["6121",58074583.07],["5011",55491674],["5169",35282766.83],["5171",34698644.74],["5331",24873716],["5031",14333385],["6123",13725332.96],["5336",7124031.04],["5222",7114604.51],["6202",5800000],["5032",5334716],["5139",4751848.64],["5365",4381917],["5154",4265271.14],["6122",4139373.93],["5023",3564574],["5021",3502891],["5137",3273505.77],["6322",3003907],["5499",2963780],["5153",2547568.88],["6413",2500000],["5168",2326958.46],["5362",2264097],["5329",1987374.19],["5323",1658400],["5163",1407168.96],["6130",840775.3],["5156",836214.01],["5151",822188.12],["5162",796295.16],["5175",794651.1],["5167",701533.25],["5138",642494.23],["5364",571982],["5493",530585],["5164",415236.3],["6119",343500],["5132",309948.29],["5038",306313],["5161",301695],["6111",271728.49],["5166",265444.75],["5909",246988.05],["5152",216912],["5041",201436.57],["5172",173536.74],["5178",148507.18],["5221",139500],["5123",109389.96],["5179",99204],["5136",98501.94],["5134",98158],["5173",94373],["5494",56100],["5363",49543.32],["5199",45959],["5157",29209],["5141",26839.8],["5122",25429.5],["5229",25000],["5133",19908],["5019",19632.77],["5195",15788],["5194",14785],["5131",12870],["5192",11606.6],["5177",1900],["5176",1550],["5149",9.54]],"economic_expenditure_total_czk":321125312.09,"economic_financing":[["8117",885000000],["8118",-885000000],["8115",19055295.85],["8124",-2925612],["8901",-10056.4],["8902",-4006.16]],"economic_financing_total_czk":16115621.29,"economic_revenue":[["1211",77686396.5],["1121",41586616.03],["1111",29337374.51],["4112",23329300],["2132",19392016.21],["4116",19264420.37],["4216",12407886.52],["2111",7757559.95],["1361",6816670.92],["3111",6040552],["1113",5497461.17],["1511",5012479.29],["1345",4912916.76],["4213",4844040.07],["1122",4373250],["2324",4370374.67],["4122",4343432.88],["2229",4017432.83],["4222",3387986.89],["1112",2710852.41],["3112",2004500],["2141",1946512.12],["1387",1566365.88],["2112",1515389],["1386",1515199.64],["4121",1400676.16],["2212",1358436.58],["2122",1324716],["2310",1293453],["2119",957236.04],["1353",501600],["4111",369456.39],["2321",346000],["1333",282291.45],["2139",273220.6],["2322",260274],["2131",224462.04],["1341",166022.25],["1342",138440],["2329",136213.07],["1385",110909.72],["2133",83992.08],["1343",64009],["1359",41000],["4171",26588],["1381",12127.85],["1356",1321.05],["1334",258.9]],"economic_revenue_total_czk":305009690.8,"purpose_expenditure":[["6171",62561432.28],["3639",30797065.4],["3119",28548482.74],["3114",26527440.63],["3412",23641986.95],["5512",15005341.4],["2219",13404469.39],["3613",9129281.23],["5311",8290759.77],["3522",8244247.25],["3419",7940103.13],["3319",7382771.63],["6399",6596317],["6112",5929537.8],["2212",5301632.1],["3722",4759277.05],["3141",4541435.62],["3631",4463424.01],["3313",4370845.7],["4351",4009101.65],["3612",3815648.62],["3725",2859490.41],["3745",2608290.71],["3634",2500000],["3900",2461530.25],["6409",2173906.04],["3315",2133796.2],["2143",2073505.66],["5319",1786096.27],["3421",1700660.75],["2292",1658400],["3322",1484714.71],["3314",1354035.66],["2141",1347957.67],["3635",1105093],["6320",993847],["1031",926965.05],["3632",918636.45],["4349",661935.1],["5213",631885.99],["3541",621578],["6402",571982],["3429",482513.37],["3326",420000],["3349",372465],["1014",305111],["6114",302556.4],["3312",295000],["3399",261859.4],["3726",221470.86],["6310",171760.5],["2321",142165.8],["1036",105616],["2229",73331.14],["2333",58080],["3329",53643],["4359",15000],["3148",9831.35]],"purpose_expenditure_total_czk":321125312.09}},"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."}}}}