{"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:00296651","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00296651","name":"Město Frýdlant nad Ostravicí","short_name":"Frýdlant nad Ostravicí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Frýdek-Místek","municipality_code":598143},"amounts":{"revenue_approved":407700898,"revenue_adjusted":422357011.2,"revenue_actual":429894145.77,"expense_approved":417307447,"expense_adjusted":491234311.36,"expense_actual":409405308.36,"tax_revenue":265289496.16,"nontax_revenue":64845749.62,"capital_revenue":230781,"transfer_revenue":99528118.99,"current_expense":318644229.89,"capital_expense":90761078.47,"budget_balance":20488837.41,"cash_current":71218505.84,"cash_previous":72171621.13},"ratios":{"revenue_execution":1.01784541,"expense_execution":0.83342165,"balance_to_revenue":0.04766019,"cash_to_expense":0.17395599,"cash_yoy":-0.01320623,"capital_expense_share":0.22169004,"transfer_revenue_share":0.23151774},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00296651/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00296651"},"seo":{"slug":"frydlant-nad-ostravici","path":"/cz/municipalities/frydlant-nad-ostravici/"},"population":{"value":9813,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":407700898,"expenditure_czk":417307447,"financing_czk":9606549,"balance_czk":-9606549},{"stage":"revised","revenue_czk":422357011.2,"expenditure_czk":491234311.36,"financing_czk":68877300.16,"balance_czk":-68877300.16},{"stage":"actual","revenue_czk":429894145.77,"expenditure_czk":409405308.36,"financing_czk":-20488837.41,"balance_czk":20488837.41}],"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",84295000],["5011",63206760],["5331",58752987],["5169",57104800],["5171",32610000],["5336",19000000],["5031",16376000],["5901",9201000],["5154",6605000],["5032",6066500],["5168",5320000],["5137",4558000],["5151",3965000],["5021",3753000],["5152",3600000],["5161",3273000],["5139",3245500],["5023",3180000],["5499",2426000],["5164",2259500],["5166",2215000],["6130",2080000],["5329",2050000],["5141",2000000],["5041",1900500],["5163",1573100],["5167",1299000],["6123",1200000],["5221",1050000],["5157",1027000],["5909",935000],["5162",927500],["5042",894000],["6122",620000],["5153",582500],["5362",547000],["5156",542500],["5172",514000],["5194",512000],["6119",500000],["6342",500000],["5175",495000],["5222",400000],["5323",400000],["5038",300000],["6349",300000],["5179",292500],["5173",278000],["5199",260000],["6111",250000],["5132",248000],["5134",221000],["5195",200000],["5903",200000],["5122",193000],["5136",182300],["5019",164000],["6142",130000],["5192",125000],["6351",70000],["5039",63000],["5029",60000],["5123",50000],["5142",50000],["5133",36000],["5223",35000],["5811",30000],["5492",5000],["5155",2500]],"economic_expenditure_total_czk":417307447,"economic_financing":[["8124",-21500000],["8905",20000000],["8115",11106549]],"economic_financing_total_czk":9606549,"economic_revenue":[["1211",103000000],["1121",53000000],["4216",42287500],["1111",38000000],["1511",37200000],["4112",25613100],["2212",22540000],["4122",19000000],["4116",9871540],["2111",9429240],["2122",6833258],["1113",6500000],["2132",6210580],["1345",6000000],["1361",6000000],["2451",4250000],["1112",2500000],["2141",2500000],["2324",2010000],["1386",1500000],["4121",570000],["1353",500000],["1387",500000],["1342",400000],["4111",330000],["1341",310000],["2133",300180],["2131",227000],["2329",100500],["2119",50000],["2322",50000],["3111",50000],["1343",30000],["1334",20000],["1344",10000],["2321",5000],["1335",3000]],"economic_revenue_total_czk":407700898,"purpose_expenditure":[["6171",104129260],["3113",46220887],["3111",42461000],["4357",40350000],["2212",23400000],["2219",21737500],["3392",18279100],["3722",17550000],["5311",12871000],["3745",9555000],["6409",9550500],["3412",9289800],["3612",8352000],["3319",8031500],["3631",6960000],["5512",5229100],["2321",4850000],["4329",4200000],["6112",4165000],["3632",3385000],["3639",2623500],["6310",2550000],["3721",1035000],["6320",1005000],["4349",900000],["2333",800000],["3613",795500],["3742",702500],["3635",570000],["1036",500000],["3713",500000],["3900",500000],["6399",500000],["3421",422000],["2292",400000],["3399",390800],["3429",362000],["6114",330000],["3322",310000],["3744",253000],["2310",227500],["5273",205000],["5213",200000],["3729",180000],["2221",130000],["6402",100000],["2223",85000],["3330",35000],["1014",32000],["3326",22000],["3739",20000],["1039",15000],["3741",15000],["3541",10000],["4379",10000],["4399",5000]],"purpose_expenditure_total_czk":417307447},"revised":{"economic_expenditure":[["6121",118466835.84],["5011",65494969.01],["5331",58919949],["5169",58148676.21],["5171",33385130.35],["5336",27480989.2],["5031",16750577],["5137",10817579.96],["5222",8004150],["5154",6715132],["5032",6236152],["5901",6061864.18],["6123",5147000],["5151",4626506],["5021",3973289],["5161",3900636.45],["6122",3870298.85],["5139",3856114.66],["5152",3539252],["5023",3026000],["5041",3006800],["5166",3000000],["5499",2426000],["5168",2346000],["6130",2177300],["5329",2146150],["5164",2130205],["5163",1914028],["5221",1835000],["5141",1591472],["6119",1528600],["5042",1387459.48],["5365",1220730],["5909",1179849],["5167",1038000],["5162",1035876],["5157",1027000],["6111",863744],["5223",801600],["5622",800000],["5362",697000],["6342",650000],["5194",598688],["5175",582912],["5153",569524],["5366",569345.41],["5156",519521],["5172",514800],["5132",498162.41],["5323",400000],["6322",380000],["5179",292500],["5199",272000],["5038",271000],["6351",270000],["5134",267000],["5173",235181],["5903",200000],["5493",197000],["5136",170076],["5122",168000],["5364",155154.85],["5019",134685.5],["5339",105000],["6142",90000],["5123",65100],["5195",64000],["5192",58000],["5142",50000],["5321",50000],["6323",50000],["5029",38500],["5039",32119],["5133",30627],["5311",30000],["5811",30000],["5492",25000],["5213",20000],["5363",4000],["5155",2500]],"economic_expenditure_total_czk":491234311.36,"economic_financing":[["8117",45000000],["8115",25377300.16],["8124",-21500000],["8905",20000000]],"economic_financing_total_czk":68877300.16,"economic_revenue":[["1211",103000000],["1121",53000000],["4216",41397500],["1111",38000000],["1511",37200000],["4112",25613100],["4122",23340752],["2212",22540000],["4116",14586802.2],["2111",9429240],["2122",6648602],["1113",6500000],["2132",6210580],["1345",6000000],["1361",6000000],["2451",4250000],["4213",3788654],["1112",2500000],["2141",2500000],["2324",2010000],["1386",1500000],["1122",1220730],["2322",1089987],["4121",570000],["1353",500000],["1387",500000],["1342",400000],["4111",345000],["1341",310000],["2133",300180],["2131",227000],["3122",212781],["4171",210957],["2229",151492],["2329",100500],["2119",50000],["3111",50000],["2321",40154],["1343",30000],["1334",20000],["1344",10000],["1335",3000]],"economic_revenue_total_czk":422357011.2,"purpose_expenditure":[["6171",106616920.86],["3111",51315594.4],["3113",50222826.8],["4357",44201000],["2219",34125486.64],["2212",24500000],["3722",20054566],["3612",19345700],["3392",18879052],["5311",12901000],["3745",9661050],["3319",9659700],["5512",9610379],["3639",8592500],["3412",8463600],["3631",7806227],["6409",7176871.55],["3419",5673000],["2321",5063000],["4329",4893855.22],["6112",3966278],["2333",3480100],["3632",3385000],["3429",2740000],["6310",1991072],["6399",1870730],["3635",1598600],["6320",1563928],["3421",1376100],["4349",1077000],["3613",994500],["3721",935000],["3330",851600],["1036",710957],["3742",702500],["5213",606269.41],["2310",537500],["3713",500000],["2292",400000],["3312",397600],["3399",390800],["6114",345000],["3744",264000],["6402",181947.48],["3729",180000],["4359",180000],["3322",160000],["4350",157000],["5273",135000],["2221",130000],["3599",105000],["2223",86500],["4351",85000],["2293",50000],["4356",50000],["4379",40000],["4378",35000],["1014",32000],["3525",30000],["4312",23000],["3326",22000],["3739",20000],["3749",20000],["1039",15000],["3741",15000],["3900",15000],["3541",10000],["3114",5000],["4399",5000]],"purpose_expenditure_total_czk":491234311.36},"actual":{"economic_expenditure":[["6121",80077189.26],["5011",64469143],["5331",58919949],["5169",49205362.42],["5171",27667160.5],["5336",27480989.2],["5031",16612999],["5222",8004150],["5137",7089299.13],["5032",6161394],["6123",5145409],["5151",4258654.23],["5021",3711452],["5154",3690625.27],["5161",3592683.3],["5023",3025851],["6122",2896381.43],["5139",2845889.45],["5499",2168186],["5168",2118256.85],["5329",2087717.5],["5152",2014990.18],["5163",1836602.3],["5221",1835000],["5164",1817863.02],["5041",1732059.37],["5141",1459703.9],["5365",1220730],["5042",1176618.06],["5166",1115107.88],["5909",1082814.11],["5167",928320.62],["5162",833312.56],["5157",818013.25],["5223",801600],["5622",800000],["6111",775580.96],["5366",569345.41],["5362",542982],["6119",541717],["5175",487537.55],["5194",485870.07],["6130",478012.02],["5156",455849.83],["5153",424386.98],["5132",391354.29],["5323",383430],["6322",380000],["5038",270957],["6351",270000],["5134",259311.51],["5199",231847],["5179",202440.51],["5493",197000],["5173",169584],["5364",155154.85],["5136",149369.63],["6342",146788.8],["5019",129776],["5339",105000],["5195",63150],["5122",54750],["5321",50000],["6323",50000],["5142",39445.04],["5029",38500],["5192",33804.1],["5039",31504],["5311",30000],["5123",29895.59],["5133",22946.2],["5811",20660],["5213",20000],["5172",11881.23],["5363",4000]],"economic_expenditure_total_czk":409405308.36,"economic_financing":[["8117",4690288456],["8118",-4660288456],["8115",-29046884.71],["8124",-21428580],["8901",-13372.7]],"economic_financing_total_czk":-20488837.41,"economic_revenue":[["1211",101765353.22],["1121",54461234.18],["1111",39139827.32],["1511",38356797.41],["4216",31343177.63],["2212",27320920.88],["4112",25613100],["4122",23340752],["4116",13996892.36],["2111",11536563.87],["1361",9143115],["1113",7200717.62],["2122",6648602],["2132",6121117.05],["1345",6025245.28],["2324",4318904.06],["2451",4250000],["4213",3788654],["1112",3550361.45],["1386",1981439.76],["2141",1941073.56],["2322",1241525.59],["1122",1220730],["4121",889586],["1387",777689.64],["1353",639100],["2229",619221.2],["1342",454230],["4111",345000],["1341",316083],["2133",308886.01],["2131",260736.21],["3122",212781],["4171",210957],["1343",205202],["2321",113104],["2119",73615.19],["2329",58500],["2328",32980],["1334",20227.2],["3111",18000],["1381",15985.55],["1359",13000],["1335",2217.2],["1356",811.2],["1382",129.13]],"economic_revenue_total_czk":429894145.77,"purpose_expenditure":[["6171",98541032.43],["3113",47951390.02],["4357",44201000],["3111",33056788.01],["2219",28582515.61],["2212",22213761.87],["3392",16118501.03],["3722",15560874.08],["5311",11586144.83],["5512",8803323.97],["3745",8601062.57],["3639",7166584.35],["3319",6846286.1],["3412",5738083.33],["3419",5673000],["3612",5454391.27],["3631",5108776.25],["2321",4867582.5],["4329",4150438.21],["6112",3963768],["2333",3055313.95],["3632",2981671.33],["3429",2640342.45],["6310",1772623.24],["6399",1740374],["6320",1558928],["3421",1075785.3],["6409",1064320.51],["4349",1026165],["3721",927551.65],["3330",851600],["3613",781367.58],["3742",633943.3],["3635",541717],["1036",519911.65],["5213",406269.41],["2310",401184.25],["3312",397600],["2292",383430],["6114",362335.29],["3399",360252.95],["3744",261703.41],["4359",180000],["4350",156090],["6402",155154.85],["3322",108447.8],["3599",105000],["5273",96833.58],["3729",89196.14],["2223",86255.89],["4351",85000],["2221",69843],["2293",50000],["4356",50000],["4378",35000],["3525",30000],["3713",30000],["4379",30000],["1014",29279],["4312",23000],["3749",20000],["1039",15000],["3900",15000],["3739",8347.4],["3114",5000],["3326",3166]],"purpose_expenditure_total_czk":409405308.36}},"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."}}}}