{"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:00235172","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235172","name":"Městys Zlonice","short_name":"Zlonice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":533114},"amounts":{"revenue_approved":80264000,"revenue_adjusted":91815364.98,"revenue_actual":85170196.78,"expense_approved":129264000,"expense_adjusted":148190843.62,"expense_actual":92538962.11,"tax_revenue":57948613.97,"nontax_revenue":17876074.25,"capital_revenue":60000,"transfer_revenue":9285508.56,"current_expense":61356329.14,"capital_expense":31182632.97,"budget_balance":-7368765.33,"cash_current":29952895.58,"cash_previous":32392559.44},"ratios":{"revenue_execution":0.92762466,"expense_execution":0.62445803,"balance_to_revenue":-0.08651812,"cash_to_expense":0.32367875,"cash_yoy":-0.07531556,"capital_expense_share":0.33696761,"transfer_revenue_share":0.10902298},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235172/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235172"},"seo":{"slug":"zlonice","path":"/cz/municipalities/zlonice/"},"population":{"value":2290,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":80264000,"expenditure_czk":129264000,"financing_czk":49000000,"balance_czk":-49000000},{"stage":"revised","revenue_czk":91815364.98,"expenditure_czk":148190843.62,"financing_czk":56375478.64,"balance_czk":-56375478.64},{"stage":"actual","revenue_czk":85170196.78,"expenditure_czk":92538962.11,"financing_czk":7368765.33,"balance_czk":-7368765.33}],"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",49300000],["5901",25879000],["5011",9360000],["5169",7267000],["5171",6500000],["5331",5250000],["6123",5000000],["5151",4530000],["5031",2585000],["5154",1856000],["5023",1600000],["5153",1525000],["6122",1390000],["5032",979000],["5021",816000],["5139",808000],["5222",787000],["5137",630000],["5156",477000],["5323",400000],["5321",375000],["5163",340000],["6119",250000],["5168",249000],["5909",194000],["5162",175000],["5136",132000],["5167",105000],["5166",100000],["5164",85000],["5179",70000],["5161",60000],["5172",50000],["5038",31000],["5175",27000],["5229",24000],["5041",20000],["5362",15000],["5194",11000],["5173",7000],["5138",5000]],"economic_expenditure_total_czk":129264000,"economic_financing":[["8115",35000000],["8113",14000000]],"economic_financing_total_czk":49000000,"economic_revenue":[["1211",23500000],["4213",13000000],["1121",11200000],["2111",8856000],["1111",7800000],["1511",4320000],["2132",4020000],["4112",2000000],["1345",1800000],["1113",1500000],["1112",580000],["2141",400000],["1361",300000],["1381",250000],["2322",250000],["4111",160000],["4121",150000],["2131",75000],["1341",65000],["2112",28000],["1343",10000]],"economic_revenue_total_czk":80264000,"purpose_expenditure":[["2321",58131000],["2212",12060000],["6171",7781000],["3639",7629000],["5512",6345000],["3722",5231000],["2310",5205000],["3613",4873000],["3113",4210000],["4351",2495000],["2219",2060000],["3612",1994000],["6112",1970000],["3111",1050000],["5311",1030000],["3419",1000000],["6409",990000],["3314",718000],["3631",631000],["3421",610000],["2292",400000],["3319",349000],["3745",300000],["6320",300000],["3635",250000],["2221",200000],["3725",200000],["3349",192000],["3723",190000],["3519",170000],["6114",160000],["3399",159000],["3326",112000],["3721",60000],["1014",50000],["5213",50000],["6310",40000],["3632",38000],["3341",20000],["3412",10000],["2341",1000]],"purpose_expenditure_total_czk":129264000},"revised":{"economic_expenditure":[["6121",49300000],["5901",25208820],["6123",12405039],["5011",10105000],["5169",8799795],["5171",6342000],["5151",5449640],["5336",5416220.48],["5331",5250000],["5031",2774000],["5023",1975274],["5154",1885050],["6122",1761968],["5139",1724631.3],["5153",1474500],["5032",1112600],["5021",1063291],["5362",833988],["5222",787000],["5137",722583],["5156",601551],["5168",397807],["5163",340000],["5321",325000],["5329",315005],["6119",250000],["5162",206500],["5166",173000],["5492",149200],["5136",130500],["5167",126179],["5141",120439.64],["5164",115516.2],["5323",84995],["5179",70000],["5161",60500],["5660",60000],["5175",50276],["5172",50000],["5038",36378],["5909",34000],["5229",24000],["5194",21000],["5041",20000],["5019",12950],["5173",9098],["5024",5702],["5138",5000],["5134",2600],["5132",1500],["5366",507],["5191",240]],"economic_expenditure_total_czk":148190843.62,"economic_financing":[["8115",36595204.6],["8113",14000000],["8123",7255039],["8124",-1474764.96]],"economic_financing_total_czk":56375478.64,"economic_revenue":[["1211",24550000],["4213",12925000],["1121",11200000],["2111",10859306],["1111",8500000],["4116",5320689.48],["2132",4435968],["1511",4345000],["1345",2037000],["1113",1700000],["4112",1692900],["1122",813330],["1112",710000],["1386",487000],["2141",400000],["1361",300000],["4122",263182],["2322",255480],["1387",190000],["4121",150000],["4111",138939.5],["2131",105000],["4222",100000],["4113",75000],["1341",65000],["2460",60000],["4221",48000],["2112",28000],["2212",18276],["2310",17000],["1343",10000],["1334",6249],["2324",5526],["2119",2541],["2229",507],["2321",301],["2329",170]],"economic_revenue_total_czk":91815364.98,"purpose_expenditure":[["2321",59088778],["3722",12644768],["2212",12060000],["3113",9313942.68],["6171",8919842],["3639",7633858],["5512",6852849],["2310",6446000],["3613",4892000],["4351",2495000],["6112",2452374],["2219",2060000],["3612",1997140],["3111",1427777.8],["5311",1030000],["3314",1028098],["3419",1001100],["6409",990000],["6399",813330],["3631",631000],["3421",611500],["3319",510550],["3745",465000],["2295",315005],["6320",300000],["3635",250000],["2221",200000],["3725",200000],["3349",192000],["3723",190000],["3519",171500],["3399",167000],["6310",160439.64],["6114",138939.5],["3326",112000],["2292",84995],["3341",80000],["1014",72000],["3721",60000],["5213",50000],["3632",38900],["3392",24000],["3412",17650],["2341",1000],["6402",507]],"purpose_expenditure_total_czk":148190843.62},"actual":{"economic_expenditure":[["6121",21372252.93],["5011",10215685.85],["5169",9452780.93],["5171",8480900.84],["6123",7468507.8],["5151",5463846],["5336",5416220.48],["5331",5250000],["5031",2753631],["6122",2099872.24],["5023",1974621],["5154",1779443.69],["5139",1642747.08],["5032",1109651],["5153",1064815.9],["5021",1006085],["5222",913624],["5137",791365.25],["5156",650655.46],["5163",616721],["5329",519114],["5168",383626.27],["5909",317173],["5321",259206],["6119",242000],["5162",211545.7],["5166",171279.8],["5492",149200],["5141",120439.64],["5175",114450.01],["5164",111495.7],["5362",-102869],["5179",83750],["5136",74162],["5167",72609.71],["5660",60000],["5161",43742],["5038",42286],["5194",32710],["5134",30934.02],["5041",16564.66],["5229",14442],["5019",12950],["5172",9632],["5138",9559],["5024",5701.15],["5173",5419],["5189",2468],["5132",1197],["5366",507],["5191",240]],"economic_expenditure_total_czk":92538962.11,"economic_financing":[["8117",240000000],["8118",-240000000],["8123",7255039],["8115",2439663.86],["8124",-1474764.96],["8901",-851172.57]],"economic_financing_total_czk":7368765.33,"economic_revenue":[["1211",24679784.23],["1121",13223004.12],["2111",11809055.66],["1111",9064528.46],["4116",5320689.48],["2132",4889384.52],["1511",4386949.89],["1345",2036280],["1113",1746982.13],["4112",1692900],["4213",1547630.52],["1112",861746.39],["1122",813330],["2141",789659.62],["1386",481714.6],["1361",365200],["4122",263182],["1387",188801.78],["4111",138939.5],["2131",128222],["4121",120000],["4222",100000],["2322",72680],["2324",72081],["1341",63296],["3113",60000],["2460",56000],["4113",54167.06],["4221",48000],["1343",26970],["2310",22790],["2212",18275.03],["2112",11916],["1334",6248.7],["2119",4961],["1381",3777.67],["2229",507],["2321",301],["2329",241.42]],"economic_revenue_total_czk":85170196.78,"purpose_expenditure":[["3722",13302653.86],["3612",9854359.93],["3113",9709155],["6171",9511353.11],["2321",9466773.98],["3639",7931346.22],["3613",6873367.88],["2310",6145180.47],["2219",2721598.06],["5512",2519373.07],["6112",2410614.71],["2212",2299119.37],["3111",1425348.16],["3631",932542.55],["4351",930911.31],["3314",908996.1],["3419",687100],["3723",641478.8],["5311",592441.26],["6320",572783],["2295",519114],["3745",388672.34],["3319",340633.82],["3399",255699.4],["3635",242000],["3725",209740.43],["3349",187957],["6409",171442],["6310",164377.64],["3519",140819.47],["6114",138939.5],["6399",-132077],["2221",86853.8],["3421",76543.45],["3341",75878.6],["1014",71256],["3632",60399.35],["3721",39240.3],["3412",39178.92],["3392",23789.25],["2341",1500],["6402",507]],"purpose_expenditure_total_czk":92538962.11}},"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."}}}}