{"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:43313949","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"43313949","name":"Obec Frymburk","short_name":"Frymburk","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Plzeňský kraj","district_name":"Klatovy","municipality_code":578525},"amounts":{"revenue_approved":2989800,"revenue_adjusted":9143477.93,"revenue_actual":9036266.39,"expense_approved":10270218,"expense_adjusted":14958552.78,"expense_actual":11812104.3,"tax_revenue":2970242.16,"nontax_revenue":66044.5,"capital_revenue":2192897,"transfer_revenue":3807082.73,"current_expense":1794947.87,"capital_expense":10017156.43,"budget_balance":-2775837.91,"cash_current":4512146.69,"cash_previous":7262472.6},"ratios":{"revenue_execution":0.98827453,"expense_execution":0.78965556,"balance_to_revenue":-0.30718859,"cash_to_expense":0.38199347,"cash_yoy":-0.37870379,"capital_expense_share":0.84804165,"transfer_revenue_share":0.42131148},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/43313949/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/43313949"},"seo":{"slug":"frymburk-43313949","path":"/cz/municipalities/frymburk-43313949/"},"population":{"value":103,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2989800,"expenditure_czk":10270218,"financing_czk":7280418,"balance_czk":-7280418},{"stage":"revised","revenue_czk":9143477.93,"expenditure_czk":14958552.78,"financing_czk":5815074.85,"balance_czk":-5815074.85},{"stage":"actual","revenue_czk":9036266.39,"expenditure_czk":11812104.3,"financing_czk":2775837.91,"balance_czk":-2775837.91}],"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",8000000],["5171",632000],["5169",505000],["5023",457000],["5021",150000],["5154",122000],["5139",89000],["5137",68000],["5032",42000],["5168",40000],["5175",35000],["5156",21500],["5163",21000],["5162",20000],["5365",20000],["5166",15000],["5903",15000],["5323",4218],["5173",4000],["5164",2000],["5179",2000],["5329",2000],["5136",1000],["5161",1000],["5167",1000],["5321",500]],"economic_expenditure_total_czk":10270218,"economic_financing":[["8115",7280418]],"economic_financing_total_czk":7280418,"economic_revenue":[["1211",1250000],["1121",600000],["1111",400000],["1511",260000],["1345",81000],["1113",80000],["4112",71800],["1112",70000],["2131",70000],["1122",50000],["2324",25000],["1386",15000],["1381",7500],["1387",7500],["1341",1500],["1361",500]],"economic_revenue_total_czk":2989800,"purpose_expenditure":[["2310",6020000],["3633",2000000],["3639",560000],["6112",500000],["6171",500000],["3722",160000],["3399",100000],["3631",100000],["3723",60000],["2212",50000],["3745",50000],["2321",30000],["3721",30000],["5512",25000],["3421",22000],["6320",20000],["6399",20000],["5213",15000],["2292",4218],["2341",2000],["3319",2000]],"purpose_expenditure_total_czk":10270218},"revised":{"economic_expenditure":[["6121",12244230.78],["5169",692762],["5171",632000],["5023",460500],["5021",160000],["5139",152001],["5154",150000],["5137",68000],["5212",67000],["5032",42000],["5168",40000],["5175",39980],["5365",35440],["5156",27500],["5163",21500],["5364",20991],["5162",20000],["5166",15000],["5903",15000],["5173",14658],["5222",7280],["5223",7000],["5155",5445],["5323",4218],["5167",4000],["5363",2411],["5164",2000],["5179",2000],["5329",2000],["5136",1000],["5161",1000],["5321",810],["5194",626],["5362",200]],"economic_expenditure_total_czk":14958552.78,"economic_financing":[["8115",5815074.85]],"economic_financing_total_czk":5815074.85,"economic_revenue":[["4222",3009000],["3111",2192897],["1211",1250000],["1121",662000],["1111",450000],["4232",419542.73],["1511",345000],["4113",199840],["1113",88000],["1345",81000],["2131",75219],["4112",71800],["1112",70000],["4122",60000],["1122",50000],["4111",32500],["2324",25000],["1386",24100],["4116",14400],["1387",9500],["1381",7500],["2119",3900],["1341",1500],["1361",500],["1334",268.2],["1382",11]],"economic_revenue_total_czk":9143477.93,"purpose_expenditure":[["2310",6105000],["3636",4510000],["3639",1140000],["2219",813559.24],["6171",615035],["6112",503500],["3631",440671.54],["3722",191000],["3399",110113],["3745",87000],["2141",67000],["3723",60000],["2212",50000],["5512",43500],["6399",34640],["6114",31914],["2321",30000],["3721",30000],["3421",22000],["6402",20991],["6320",20000],["5213",15000],["3330",7000],["2292",4218],["6409",2411],["2341",2000],["3319",2000]],"purpose_expenditure_total_czk":14958552.78},"actual":{"economic_expenditure":[["6121",10017156.43],["5169",570495.72],["5023",460536],["5021",138328],["5139",118421.33],["5154",97777.65],["5212",67000],["5032",41448],["5137",38768.55],["5365",35440],["5168",31656.57],["5182",25512],["5156",22304],["5364",20991],["5175",17124],["5171",15157],["5162",14647.05],["5166",14012.5],["5173",13368],["5163",12546],["5222",7280],["5223",7000],["5155",5445],["5323",4218],["5167",3932.5],["5363",2411],["5164",2000],["5194",1675],["5179",1620],["5329",1605],["5321",810],["5136",670],["5161",548],["5362",200]],"economic_expenditure_total_czk":11812104.3,"economic_financing":[["8115",2767686.91],["8901",8151]],"economic_financing_total_czk":2775837.91,"economic_revenue":[["4222",3009000],["3111",2192897],["1211",1236601.9],["1121",661053.71],["1111",448336.02],["4232",419542.73],["1511",343251.59],["4113",199840],["1113",87466.48],["1345",80500],["4112",71800],["4122",60000],["2131",45219],["1112",43107.44],["1122",34440],["4111",32500],["1386",24078.69],["2324",16925.5],["4116",14400],["1387",9440.53],["2119",3900],["1341",1388],["1334",268.2],["1381",199],["1361",100],["1382",10.6]],"economic_revenue_total_czk":9036266.39,"purpose_expenditure":[["2310",4690829.49],["3636",3688658.96],["2219",813559.24],["3639",584774.69],["6171",538045.36],["6112",501984],["3631",377156.8],["3722",190532.6],["3745",75568.75],["2141",67000],["3399",60720],["6399",34640],["6114",31914],["5512",29674],["3723",28699.04],["2212",21525.9],["6402",20991],["3721",16945.47],["2321",12172],["6320",11084],["3330",7000],["2292",4218],["6409",2411],["2341",2000]],"purpose_expenditure_total_czk":11812104.3}},"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."}}}}