{"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:00297852","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00297852","name":"Město Frenštát pod Radhoštěm","short_name":"Frenštát pod Radhoštěm","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Nový Jičín","municipality_code":599344},"amounts":{"revenue_approved":358151500,"revenue_adjusted":530536400,"revenue_actual":499986290.04,"expense_approved":373703500,"expense_adjusted":780866800,"expense_actual":611560230.84,"tax_revenue":259508486.84,"nontax_revenue":143688003.11,"capital_revenue":2895634.79,"transfer_revenue":93894165.3,"current_expense":473096518.16,"capital_expense":138463712.68,"budget_balance":-111573940.8,"cash_current":74991556.37,"cash_previous":194820182.47},"ratios":{"revenue_execution":0.94241656,"expense_execution":0.78318124,"balance_to_revenue":-0.223154,"cash_to_expense":0.12262334,"cash_yoy":-0.61507296,"capital_expense_share":0.22641059,"transfer_revenue_share":0.18779348},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00297852/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00297852"},"seo":{"slug":"frenstat-pod-radhostem","path":"/cz/municipalities/frenstat-pod-radhostem/"},"population":{"value":10511,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":358151500,"expenditure_czk":373703500,"financing_czk":15552000,"balance_czk":-15552000},{"stage":"revised","revenue_czk":530536400,"expenditure_czk":780866800,"financing_czk":250330400,"balance_czk":-250330400},{"stage":"actual","revenue_czk":499986290.04,"expenditure_czk":611560230.84,"financing_czk":111573940.8,"balance_czk":-111573940.8}],"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":[["5011",99457000],["5169",45430800],["5901",40350000],["5171",34066000],["5031",25520500],["5153",23965000],["5331",21314000],["5154",16239000],["5222",12400000],["5032",9369500],["5139",8022000],["5151",4407000],["5021",4371000],["5023",3390000],["5168",2333000],["5164",2317000],["5163",2294500],["5362",2269000],["5137",1940200],["5156",1750000],["5141",1410000],["5167",1304000],["5499",915000],["5172",840000],["5323",820000],["5161",768000],["5162",765000],["5136",710000],["5175",698000],["5166",638000],["5179",503000],["5038",441000],["5132",370000],["5134",362000],["5138",335000],["5229",310000],["5173",296000],["5194",272000],["5329",220000],["5041",175000],["5192",82000],["5019",80000],["5133",72000],["5142",50000],["5039",30000],["5131",17000],["5494",10000],["5363",5000]],"economic_expenditure_total_czk":373703500,"economic_financing":[["8115",21300000],["8124",-9236000],["8901",2288000],["8905",1200000]],"economic_financing_total_czk":15552000,"economic_revenue":[["1211",105000000],["2111",49132000],["1121",49000000],["2132",44212000],["1111",35000000],["4112",21894500],["1511",9800000],["1345",9100000],["1113",6500000],["2141",4860500],["4116",4128500],["1361",4085000],["2324",3269000],["1112",2500000],["1381",2200000],["2139",1417000],["4121",1241000],["2212",1150000],["2131",1100000],["1342",750000],["1341",350000],["2122",322000],["2112",302000],["1356",255000],["1353",250000],["2119",150000],["2310",55000],["2143",50000],["1343",40000],["2133",33000],["1334",5000]],"economic_revenue_total_czk":358151500,"purpose_expenditure":[["6171",89570000],["3639",39166000],["3634",35417000],["6409",34343000],["3612",30700000],["3412",15331000],["3722",11547000],["5311",11456000],["3113",10707000],["3392",9350000],["5512",8864000],["4359",7400000],["3631",5964000],["3429",5816000],["3314",5184000],["3399",5182000],["6112",4703000],["3419",4400000],["3111",4252000],["2143",3913200],["3141",3740000],["3421",3312000],["6399",3175000],["3313",2683000],["3745",2191000],["3322",2150000],["6310",1920500],["3341",1209000],["3723",900000],["2292",820000],["3349",785000],["3632",675000],["6320",600000],["3613",570000],["4399",549000],["4379",526800],["3326",500000],["2212",470000],["2141",467000],["3149",420000],["2219",380000],["4349",340000],["2310",310000],["3317",291000],["3721",180000],["2321",177000],["2229",170000],["5212",160000],["4329",120000],["2191",100000],["2339",100000],["3319",85000],["4351",85000],["2221",50000],["3635",50000],["3728",50000],["3148",46000],["3316",35000],["1039",20000],["3792",15000],["3716",10000],["3315",1000]],"purpose_expenditure_total_czk":373703500},"revised":{"economic_expenditure":[["5171",149723700],["6121",138860100],["5011",104491000],["5169",78404600],["5153",32158000],["5031",26592500],["6123",25139000],["5331",21934900],["6901",21045000],["5901",20307700],["5222",19742100],["5139",13550000],["5365",13072700],["5154",11777500],["5032",10136400],["5336",7988600],["6342",7587000],["5137",6764000],["6122",6688400],["6356",5810200],["5021",5434400],["5151",4966000],["5163",4281100],["5223",4111500],["5023",3444600],["5168",3175000],["5164",2805500],["6351",2623400],["5362",2310500],["6125",1740000],["5156",1671000],["5499",1657000],["5167",1530600],["5175",1504900],["5141",1411000],["6119",1384000],["5166",1369000],["5493",1201000],["5162",960200],["6322",861300],["5172",835000],["5136",826000],["5323",820000],["5134",705600],["5161",678500],["5339",646500],["5132",509400],["5038",453000],["5173",426400],["5179",407500],["5192",376500],["5138",374500],["5221",349200],["5024",302000],["6451",291000],["5229",285100],["5026",265400],["5041",240000],["5194",231500],["5329",220000],["5622",203000],["5213",175000],["5364",129100],["5494",109000],["5363",108000],["5182",101000],["6130",100000],["5133",99000],["5366",95000],["5492",63000],["5321",50000],["5189",46000],["5909",37000],["5039",30000],["5019",29000],["5651",16200],["5131",9000],["5142",6500],["5152",2500]],"economic_expenditure_total_czk":780866800,"economic_financing":[["8115",194820000],["8117",33753000],["8905",29497000],["8124",-9236000],["8901",1496400]],"economic_financing_total_czk":250330400,"economic_revenue":[["1211",106000000],["4216",73240900],["2111",55796400],["1121",51500000],["2132",43902000],["1111",39700000],["4116",28853800],["4112",21894500],["2322",16904800],["1122",13629300],["1511",9990000],["1345",9100000],["2451",8762000],["1113",7300000],["2141",5310500],["1361",4730000],["2324",4361700],["3111",4150600],["2131",4058000],["1112",3300000],["1386",2200000],["2212",1989000],["4113",1895000],["4222",1672900],["4213",1527000],["2139",1447000],["4121",1241000],["2229",909000],["4122",846000],["1342",750000],["1387",680000],["2122",472000],["1341",350000],["4111",345000],["2112",314000],["2420",301000],["1356",255000],["1353",250000],["1334",150000],["2119",150000],["2321",130000],["2310",55000],["2143",50000],["1343",40000],["2133",33000]],"economic_revenue_total_czk":530536400,"purpose_expenditure":[["6171",98774000],["2212",79636000],["3639",73786900],["2219",69733000],["3412",48436300],["3612",46270000],["3634",41787000],["3421",31985500],["6409",30218200],["3113",26737000],["3722",25965500],["2321",23046000],["5512",22623000],["3419",18989900],["3631",17734000],["5311",15387000],["3392",13546900],["4359",8237900],["3399",6812600],["2143",6538000],["3429",6439000],["3299",5719000],["3314",5427000],["6112",5110000],["3111",4657000],["3745",4650500],["3313",4584000],["3141",4452000],["6399",3735000],["2310",2784000],["6320",2481000],["3322",2435000],["3326",1934700],["2221",1929000],["6310",1805100],["3613",1760000],["3636",1279000],["3341",1268000],["3635",1224000],["4379",1030200],["3149",934000],["3723",877000],["3632",833000],["2292",820000],["3349",785000],["2141",557000],["4399",529000],["4349",489000],["4351",420200],["6114",345000],["2229",327000],["4350",320000],["3721",263000],["5212",260000],["6221",241000],["3317",232000],["2191",170000],["6402",129100],["4344",120600],["4329",119000],["4356",115000],["3319",107900],["2339",100000],["4377",86300],["4372",80000],["3713",78000],["3316",70000],["3728",68000],["4341",66000],["4374",55000],["4378",50000],["5269",50000],["3148",46000],["3543",40000],["4371",25000],["1039",20500],["3599",20000],["4354",16500],["3525",15000],["3792",14500],["4357",11000],["3716",10000],["3119",2000],["3315",1000]],"purpose_expenditure_total_czk":780866800},"actual":{"economic_expenditure":[["5171",104250971],["6121",100687085.59],["5011",99281553],["5169",58333242.98],["5153",31648494.92],["5031",25192037.61],["5331",21931930],["5343",21751567.56],["5222",15187900],["6123",13256506.78],["5365",13072679],["5139",10620091.26],["5032",9252540.39],["5154",8683752.1],["5336",7986394.51],["6342",7568065.7],["6122",6410215.58],["6356",5810111.69],["5151",4834548.96],["5021",4627017],["5223",4111400],["5163",4002995.55],["5137",3656055.25],["5023",3425625],["6351",2600388.34],["5164",2410317.21],["5168",2087355.44],["6125",1739149],["5141",1406531.7],["5156",1352368.58],["5493",1200560],["5167",1048866.97],["5166",957299.04],["5162",816065.6],["5323",813912],["5172",772329.02],["5175",771501.69],["5339",646500],["5136",599152],["5161",580842.7],["5362",543896.19],["5038",448973],["5134",425030.47],["5138",371272.9],["5221",349200],["5192",334844],["5024",301892],["5229",280120],["5026",265380],["5173",223655],["5179",215949.62],["5329",211080],["5622",203000],["5041",202990.35],["6451",192100],["5132",188698.6],["6119",180290],["5213",175000],["5499",158987],["5364",128734.52],["5363",107347.48],["5494",103410],["5182",100176],["5366",93836],["5194",89459],["5492",63000],["5133",61078.09],["5321",50000],["5909",35973],["5019",27632],["6130",19800],["5039",9342],["5189",4936],["5131",4088.7],["5152",2411],["5142",727.2]],"economic_expenditure_total_czk":611560230.84,"economic_financing":[["8115",119928802.1],["8118",-57658759.44],["8117",55410537.79],["8124",-9205892.52],["8901",3099260.17],["8905",-7.3]],"economic_financing_total_czk":111573940.8,"economic_revenue":[["1211",106576567.04],["1121",57025578.35],["2111",48919500.85],["2132",45549433.3],["1111",42415849.5],["4116",26847550.68],["4132",22059466.2],["4112",21894500],["2322",16955054],["4216",15691266.13],["1122",13629240],["1511",10042577.39],["1345",8825428.52],["2451",8757700],["1113",7540677.88],["2141",6103394.3],["2131",5073810.24],["1361",4929190],["2324",4521551.63],["1112",3717717.17],["2139",2456666.25],["3112",2310000],["2212",2225619.77],["1386",2072400.43],["4113",1838765.14],["4222",1588899],["4213",1527078.65],["4121",1357820],["2229",1263234.01],["1387",814320.46],["1342",805520],["4122",743819.5],["3111",585634.79],["2122",472000],["2310",360480],["2112",359584],["4111",345000],["1341",325726.37],["1353",286450],["2119",282691.09],["1356",254882.27],["2420",203000],["1334",184940.5],["2412",98108.15],["2321",75000],["1343",44300],["1381",16809.17],["2133",10323.72],["2328",851.8],["1382",278.99],["1335",32.8]],"economic_revenue_total_czk":499986290.04,"purpose_expenditure":[["6171",89405890.37],["2212",55443036.56],["3639",51115077.7],["2219",49874423.45],["3412",47123977.02],["3634",40780159.82],["3612",36202249.71],["3113",26171808.59],["3722",23867308.73],["6330",21751567.56],["3419",16953802.79],["3421",16559765.8],["5311",14740722.27],["3631",14514553.63],["6409",14470913.39],["3392",12440120.14],["5512",9621350.08],["3399",5470119.93],["3314",4989642.51],["6112",4859122.88],["3111",4639773.6],["3141",4445260.5],["3299",4428647.07],["3313",4317541.72],["3745",4099424.49],["3429",3987649.85],["4359",3938642],["2143",3409613.72],["6320",2406255.55],["6399",2009988.7],["3322",1876111.58],["6310",1780898.31],["3326",1755851.3],["3613",1386987.5],["3341",1141563.61],["4379",919230],["3723",866350.94],["2292",813912],["3349",736636.19],["2321",689076.05],["2221",504908.8],["3632",497318.74],["4351",386174.39],["2310",342957.59],["3149",331409.46],["6114",331085.92],["4350",320000],["2141",273299.18],["3721",262295],["2229",239498],["4399",197129.2],["3317",194947.31],["5212",179278.54],["4349",129814.2],["6402",128734.52],["4344",120600],["4356",115000],["3319",100228.9],["4377",86300],["4372",80000],["3316",70000],["3728",67156.21],["4341",66000],["2191",65084.13],["3713",60000],["4378",50000],["5269",50000],["6221",40835.81],["3543",40000],["4329",39878.79],["3148",39108.52],["4371",25000],["1039",20426],["3599",20000],["3635",16900],["4354",16500],["3525",15000],["4357",11000],["4374",6981.62],["3792",6060],["2339",6050],["3119",1742.4],["3315",500]],"purpose_expenditure_total_czk":611560230.84}},"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."}}}}