{"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:00283916","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00283916","name":"Město Fryšták","short_name":"Fryšták","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":585211},"amounts":{"revenue_approved":95212000,"revenue_adjusted":108802311.86,"revenue_actual":118354198.78,"expense_approved":171606000,"expense_adjusted":184769581.86,"expense_actual":127859231.24,"tax_revenue":91454751.33,"nontax_revenue":12208788.59,"capital_revenue":94919,"transfer_revenue":14595739.86,"current_expense":66297151.83,"capital_expense":61562079.41,"budget_balance":-9505032.46,"cash_current":80869603.56,"cash_previous":89964490.75},"ratios":{"revenue_execution":1.08779121,"expense_execution":0.69199286,"balance_to_revenue":-0.08031006,"cash_to_expense":0.63248936,"cash_yoy":-0.10109419,"capital_expense_share":0.48148326,"transfer_revenue_share":0.12332254},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00283916/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00283916"},"seo":{"slug":"frystak","path":"/cz/municipalities/frystak/"},"population":{"value":3832,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":95212000,"expenditure_czk":171606000,"financing_czk":76394000,"balance_czk":-76394000},{"stage":"revised","revenue_czk":108802311.86,"expenditure_czk":184769581.86,"financing_czk":75967270,"balance_czk":-75967270},{"stage":"actual","revenue_czk":118354198.78,"expenditure_czk":127859231.24,"financing_czk":9505032.46,"balance_czk":-9505032.46}],"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":[["6121",71321000],["6130",30000000],["5011",11900000],["5169",11613000],["5331",8700000],["5171",4675000],["5154",4375000],["5031",3380000],["6122",2880000],["5153",2710000],["5023",2474500],["5222",1835000],["5365",1700000],["5032",1355000],["5139",1233000],["5166",1130000],["5021",1050500],["5151",780000],["5909",700000],["5163",685000],["5137",614000],["5362",550000],["5042",545000],["6125",500000],["5493",450000],["5499",450000],["5323",400000],["5492",370000],["5168",365000],["5156",345000],["5132",260000],["5223",260000],["5162",245000],["5229",200000],["5194",178000],["5167",160000],["5136",140000],["5164",110000],["5175",110000],["5178",100000],["5192",100000],["5339",100000],["5364",100000],["5161",70000],["5321",70000],["6111",65000],["5038",50000],["5172",50000],["5903",50000],["5173",32000],["5019",30000],["5152",20000],["5131",14000],["5133",6000]],"economic_expenditure_total_czk":171606000,"economic_financing":[["8115",76394000]],"economic_financing_total_czk":76394000,"economic_revenue":[["1211",38560000],["1121",18000000],["1111",13290000],["1511",6000000],["2132",4143000],["2111",3527000],["1345",3500000],["1113",2520000],["1122",1700000],["4112",1317500],["1112",900000],["2131",360000],["1386",300000],["2324",224000],["1381",200000],["4111",155500],["1387",150000],["1341",100000],["2329",100000],["3111",80000],["1361",30000],["2119",20000],["2112",15000],["1342",10000],["1343",10000]],"economic_revenue_total_czk":95212000,"purpose_expenditure":[["3639",40308000],["3613",36121000],["6171",15397000],["3326",13040000],["3631",9660000],["2212",8960000],["3113",7080000],["3612",6950000],["3722",6840000],["2219",4035000],["6112",3109500],["3111",3065000],["6399",2200000],["3314",1997000],["3412",1685000],["3421",1370000],["5512",956000],["3744",800000],["3419",760000],["3399",665000],["3745",650000],["3349",600000],["6320",600000],["3635",500000],["1032",460000],["2321",415000],["2292",400000],["3312",345000],["3632",330000],["2310",240000],["4339",190000],["3313",180000],["3319",168000],["6114",155500],["3329",150000],["3429",120000],["2229",100000],["5311",100000],["6402",100000],["6409",100000],["1036",60000],["2143",60000],["6310",55000],["3543",50000],["4350",50000],["4399",50000],["5213",50000],["3322",45000],["1014",44000],["3341",40000],["3732",40000],["3636",35000],["2223",30000],["4341",30000],["5212",30000],["2221",20000],["2141",15000]],"purpose_expenditure_total_czk":171606000},"revised":{"economic_expenditure":[["6121",81790050.41],["6130",30000000],["5011",11900000],["5169",11839400],["5331",8700000],["5171",4715842],["5154",4375000],["5031",3380000],["6122",2975220],["5153",2710000],["5023",2474500],["5222",1835000],["5365",1700000],["5166",1580000],["5336",1521074.45],["5139",1473475],["5032",1355000],["5021",1057500],["5151",780000],["5137",727520],["5909",700000],["5163",685000],["5362",550000],["5042",545000],["6125",500000],["5493",450000],["5499",450000],["5323",400000],["5492",370000],["5168",365000],["5156",345000],["5132",260000],["5223",260000],["5162",245000],["5229",200000],["5194",178000],["5167",160000],["5136",140000],["5164",110000],["5175",110000],["5178",100000],["5192",100000],["5339",100000],["5364",100000],["5161",70000],["5321",70000],["6111",65000],["5038",50000],["5172",50000],["5903",50000],["5173",32000],["5019",30000],["5152",20000],["5131",14000],["5133",6000]],"economic_expenditure_total_czk":184769581.86,"economic_financing":[["8115",75967270]],"economic_financing_total_czk":75967270,"economic_revenue":[["1211",38560000],["1121",18000000],["1111",13290000],["4216",9867370.41],["1511",6000000],["2132",4143000],["2111",3527000],["1345",3500000],["1113",2520000],["4116",2437949.45],["1122",1700000],["4112",1317500],["1112",900000],["4222",696900],["2322",467572],["2131",360000],["1386",300000],["2324",224000],["1381",200000],["4111",162500],["1387",150000],["4122",113520],["1341",100000],["2329",100000],["3111",80000],["1361",30000],["2119",20000],["2112",15000],["1342",10000],["1343",10000]],"economic_revenue_total_czk":108802311.86,"purpose_expenditure":[["3639",40348842],["3613",36121000],["3326",18907370.41],["6171",15397000],["3631",13660000],["2212",8960000],["3113",8107132.41],["3612",6950000],["3722",6840000],["2219",4035000],["3111",3558942.04],["6112",3109500],["3412",2224000],["6399",2200000],["3314",1997000],["5512",1453820],["3421",1370000],["3744",800000],["3419",760000],["1032",700475],["3399",665000],["3745",650000],["3349",600000],["6320",600000],["3635",500000],["2115",450000],["2321",415000],["2292",400000],["3312",345000],["3632",330000],["2310",240000],["4339",190000],["3313",180000],["3319",168000],["6114",162500],["3329",150000],["3429",120000],["2229",100000],["5311",100000],["6402",100000],["6409",100000],["1036",60000],["2143",60000],["6310",55000],["3543",50000],["4350",50000],["4399",50000],["5213",50000],["3322",45000],["1014",44000],["3341",40000],["3732",40000],["3636",35000],["2223",30000],["4341",30000],["5212",30000],["2221",20000],["2141",15000]],"purpose_expenditure_total_czk":184769581.86},"actual":{"economic_expenditure":[["6121",52034323.28],["5011",11729607],["5169",11726515.32],["5331",8700000],["5171",3917562.78],["5031",3347562],["6122",3249164.38],["6130",3247952.75],["5154",2445628.79],["5023",2442616],["6123",2369059],["5365",2003400],["5166",1836174.5],["5137",1752835.14],["5336",1673228.45],["5222",1633682],["5139",1533370.48],["5153",1480130.58],["5032",1335697],["5021",1278195],["5163",902982.6],["5151",762775.94],["5492",614611],["6119",575960],["5168",560737.22],["5323",384300],["5164",368770.46],["5362",367907.03],["5042",354563.09],["5156",316778.35],["5909",263177.98],["5223",240715],["5194",235782.52],["5162",233478.27],["5493",225504],["5499",188079],["5364",177368.34],["5132",142151.66],["5167",123367.69],["5136",112165.37],["5138",111948.5],["5229",95000],["5178",91809.96],["5175",86087],["6125",85620],["5161",68239.6],["5339",61000],["5123",58611],["5221",54369],["5321",51400],["5038",50499],["5155",41712],["5131",36060.71],["5213",20000],["5152",18308],["5019",15456.44],["5173",8589],["5141",6280],["5041",4605.56],["5133",4273.5],["5363",1232],["5176",250]],"economic_expenditure_total_czk":127859231.24,"economic_financing":[["8117",51313034.13],["8118",-50000000],["8115",8169270.77],["8901",22727.56]],"economic_financing_total_czk":9505032.46,"economic_revenue":[["1211",38671684.87],["1121",20704355.84],["1111",14622465.16],["4216",9867370.41],["1511",6534956.87],["2132",4727923.79],["2111",4695778.44],["1345",3356764],["1113",2736722.7],["4116",2437949.45],["1122",2088450],["1112",1349577.27],["4112",1317500],["1386",750723.28],["4222",696900],["2131",658835.5],["2141",569378.12],["2322",478772],["2324",434070.28],["2119",364424.46],["1387",295641.26],["4111",162500],["2229",152154],["1341",135397],["4122",113520],["1361",101950],["2329",74205],["3111",58919],["2112",50167],["1334",42575.05],["3113",36000],["1335",17442],["1344",16580],["1343",15170],["1342",7210],["1381",6018.56],["2321",1680],["2133",1400],["1383",1067.47]],"economic_revenue_total_czk":118354198.78,"purpose_expenditure":[["3326",15860041.62],["2411",15002846.26],["3639",14784666.08],["6171",13389956.64],["3412",9476519.59],["3631",8918361.29],["3113",8105617.91],["3612",7684580.8],["3722",6290071.82],["2219",4344715.48],["3111",3434659.41],["6112",2974810],["6399",2367603],["3613",2009241.56],["3314",1927506.92],["5512",1237408.23],["3421",1067409],["6320",857938],["2212",807578.42],["3399",751708.46],["3419",704873],["3725",612126.77],["3349",593620],["2115",591690],["3635",575960],["3745",477001],["2292",384300],["4339",269038],["3632",203979.12],["1032",191817.76],["3312",184600],["2141",176176],["3429",170465],["6114",142793.97],["2143",133000],["3329",104742],["3732",96800],["2321",94513.5],["6402",92318.34],["3313",90171.8],["2310",84845],["5311",83935.01],["3392",78054],["3319",77636.16],["2229",64785],["1014",48960],["4350",46000],["6310",45044.6],["3322",30000],["1036",28661.96],["3341",20095.56],["1012",20000],["5272",14520],["4341",10000],["2221",6437.2],["4345",5000],["4356",5000],["4357",5000],["3792",2000],["6409",30]],"purpose_expenditure_total_czk":127859231.24}},"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."}}}}