{"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:00512982","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00512982","name":"Obec Frahelž","short_name":"Frahelž","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Jindřichův Hradec","municipality_code":562637},"amounts":{"revenue_approved":2750000,"revenue_adjusted":4216120,"revenue_actual":4608692.73,"expense_approved":2750000,"expense_adjusted":6516120,"expense_actual":5036236.87,"tax_revenue":3426662.53,"nontax_revenue":1015812.2,"capital_revenue":2400,"transfer_revenue":163818,"current_expense":4733300.87,"capital_expense":302936,"budget_balance":-427544.14,"cash_current":6119473.79,"cash_previous":6547017.93},"ratios":{"revenue_execution":1.09311232,"expense_execution":0.77288891,"balance_to_revenue":-0.09276907,"cash_to_expense":1.21508856,"cash_yoy":-0.06530365,"capital_expense_share":0.06015126,"transfer_revenue_share":0.03554544},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00512982/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00512982"},"seo":{"slug":"frahelz","path":"/cz/municipalities/frahelz/"},"population":{"value":154,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2750000,"expenditure_czk":2750000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4216120,"expenditure_czk":6516120,"financing_czk":2300000,"balance_czk":-2300000},{"stage":"actual","revenue_czk":4608692.73,"expenditure_czk":5036236.87,"financing_czk":427544.14,"balance_czk":-427544.14}],"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":[["5169",497000],["5171",427000],["5023",420000],["5139",204000],["6119",200000],["6121",200000],["5166",191000],["5021",159000],["5154",100000],["5362",50000],["5364",45500],["5032",45000],["5365",45000],["5168",25000],["5163",17000],["5136",16000],["5137",15000],["5156",14000],["5194",12000],["5162",10000],["5903",10000],["5492",9000],["5151",7000],["5019",5000],["5321",4000],["5161",3000],["5167",3000],["5173",3000],["5175",3000],["5221",3000],["5222",3000],["5329",3000],["5039",1500]],"economic_expenditure_total_czk":2750000,"economic_revenue":[["1211",1000000],["1121",600000],["1111",400000],["1511",250000],["1345",100000],["1113",80000],["2111",80000],["4112",72000],["1122",45000],["2131",42000],["1112",30000],["1381",15000],["1386",12000],["1387",6000],["2132",6000],["1341",5500],["2119",3000],["1334",2000],["1361",1000],["1342",500]],"economic_revenue_total_czk":2750000,"purpose_expenditure":[["3613",729000],["6112",465000],["6171",333000],["3722",258000],["3635",200000],["2212",100000],["3631",100000],["6399",85000],["2321",72000],["3639",66000],["3326",60000],["1031",50000],["6402",45500],["5512",34500],["3399",21000],["3314",20000],["3319",20000],["3421",20000],["2310",15000],["3745",15000],["6320",12000],["5213",10000],["1036",8000],["6310",5000],["3429",3000],["3513",3000]],"purpose_expenditure_total_czk":2750000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",3230000],["5169",1041113],["5139",435857],["5023",420000],["5166",211000],["6121",200000],["5362",180000],["5021",171000],["5154",162000],["6119",120000],["5364",45500],["5032",45000],["5168",45000],["5365",45000],["5137",25000],["5163",17000],["5136",16000],["5194",15000],["5156",14000],["5162",10500],["5903",10000],["5019",9000],["5492",9000],["5151",7000],["5173",5500],["5321",4000],["5329",3750],["5039",3500],["5161",3000],["5167",3000],["5175",3000],["5221",3000],["5222",3000],["5038",400]],"economic_expenditure_total_czk":6516120,"economic_financing":[["8115",2300000]],"economic_financing_total_czk":2300000,"economic_revenue":[["1211",1300000],["2111",972000],["1121",621000],["1111",472000],["1511",270200],["1345",100017],["1113",94000],["4112",71800],["4222",59518],["1122",45000],["2131",42000],["1112",40000],["4111",32500],["1386",28000],["2119",19000],["1381",15000],["1387",11000],["1342",6185],["2132",6000],["1341",5500],["3111",2400],["1334",2000],["1361",1000]],"economic_revenue_total_czk":4216120,"purpose_expenditure":[["2212",2550000],["3613",1216857],["1032",556000],["6171",542518],["6112",465000],["3722",269245],["6399",215000],["3635",120000],["3631",100000],["2321",72000],["3639",66000],["3326",60000],["6402",45500],["5512",34500],["6114",32500],["3399",24000],["3314",20000],["3319",20000],["3421",20000],["1031",16000],["2310",15000],["3745",15000],["6320",12000],["5213",10000],["1036",8000],["6310",5000],["3429",3000],["3513",3000]],"purpose_expenditure_total_czk":6516120},"actual":{"economic_expenditure":[["5171",2612702.03],["5169",721644.83],["5023",395408],["5139",250984.43],["5166",210000],["6121",191646],["5154",140508.52],["5362",124697],["6119",111290],["5021",59314],["5365",43890],["5364",40492.44],["5032",35592],["5168",21174.6],["5137",15758],["5194",12526],["5163",12424],["5162",8096.3],["5492",6000],["5136",5165],["5321",3964],["5329",3750],["5151",2752],["5221",2041],["5156",1851],["5167",1400],["5173",765.72],["5038",400]],"economic_expenditure_total_czk":5036236.87,"economic_financing":[["8115",427544.14]],"economic_financing_total_czk":427544.14,"economic_revenue":[["1211",1430547.34],["2111",962394.33],["1121",767771.63],["1111",524539.01],["1511",358944.94],["1113",101321.78],["1345",100017],["4112",71800],["4222",59518],["1112",50012.77],["1122",43890],["2131",41922.87],["4111",32500],["1386",27961.73],["1387",10960.86],["2119",6413],["1342",6185],["2132",5082],["1341",4300],["3111",2400],["1381",210.47]],"economic_revenue_total_czk":4608692.73,"purpose_expenditure":[["2212",2303285.82],["3613",703439.82],["1032",542524.9],["6112",431000],["6171",309582.36],["3722",266483.89],["6399",168587],["3635",111290],["3631",52115.66],["6402",40492.44],["3399",18526],["6114",18180.12],["3314",17165],["2321",13648.8],["6320",11040],["3639",7530],["3319",7114],["1036",5400],["3421",4926.06],["3513",2041],["6310",1384],["2310",480]],"purpose_expenditure_total_czk":5036236.87}},"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."}}}}