{"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:00235202","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235202","name":"Obec Žilina","short_name":"Žilina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kladno","municipality_code":533149},"amounts":{"revenue_approved":20533000,"revenue_adjusted":32343143.05,"revenue_actual":30132865.74,"expense_approved":36803000,"expense_adjusted":48613143.05,"expense_actual":30327982.79,"tax_revenue":19845135.73,"nontax_revenue":1963555.84,"capital_revenue":351000,"transfer_revenue":7973174.17,"current_expense":14545719.47,"capital_expense":15782263.32,"budget_balance":-195117.05,"cash_current":17426804.24,"cash_previous":17821921.29},"ratios":{"revenue_execution":0.93166164,"expense_execution":0.62386385,"balance_to_revenue":-0.00647522,"cash_to_expense":0.57461139,"cash_yoy":-0.02217028,"capital_expense_share":0.52038619,"transfer_revenue_share":0.26460059},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235202/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235202"},"seo":{"slug":"zilina","path":"/cz/municipalities/zilina/"},"population":{"value":845,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20533000,"expenditure_czk":36803000,"financing_czk":16270000,"balance_czk":-16270000},{"stage":"revised","revenue_czk":32343143.05,"expenditure_czk":48613143.05,"financing_czk":16270000,"balance_czk":-16270000},{"stage":"actual","revenue_czk":30132865.74,"expenditure_czk":30327982.79,"financing_czk":195117.05,"balance_czk":-195117.05}],"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",14590000],["5901",6769000],["5169",3257000],["5011",2400000],["5331",2130000],["5023",1800000],["5171",1055000],["5137",829000],["5154",680000],["5031",625000],["5139",525000],["5021",290000],["5032",290000],["5222",250000],["5153",245000],["5229",210000],["5365",200000],["5323",170000],["5156",130000],["5151",88000],["5163",85000],["5167",50000],["5162",40000],["5175",30000],["5038",15000],["5132",11000],["5136",11000],["5179",11000],["5362",6000],["5161",5000],["5173",5000],["5164",1000]],"economic_expenditure_total_czk":36803000,"economic_financing":[["8115",16270000]],"economic_financing_total_czk":16270000,"economic_revenue":[["1211",8350770],["1121",4253450],["1111",2999845],["2111",1321000],["1511",1000000],["1113",612865],["1345",600000],["2324",310000],["1112",255070],["2132",205000],["4112",200000],["1386",100000],["4121",90000],["1387",45000],["4122",32000],["1334",30000],["1341",25000],["1361",25000],["2131",22000],["2322",20000],["1342",10000],["1356",10000],["2141",5000],["2321",5000],["2119",4000],["1343",2000]],"economic_revenue_total_czk":20533000,"purpose_expenditure":[["6171",6820000],["3113",5560000],["2212",4000000],["2321",3650000],["3111",2560000],["6112",2000000],["3631",1500000],["5512",1400000],["3745",1100000],["3412",1000000],["2219",800000],["3723",800000],["3322",700000],["3639",700000],["3722",700000],["2419",500000],["3635",500000],["3633",400000],["3319",300000],["2341",250000],["3429",250000],["3725",237000],["2310",200000],["2292",170000],["3419",120000],["3613",100000],["3349",80000],["3721",80000],["6320",70000],["3314",50000],["6114",32000],["2223",30000],["2229",30000],["6310",30000],["5213",24000],["1014",20000],["3399",20000],["3341",10000],["3632",10000]],"purpose_expenditure_total_czk":36803000},"revised":{"economic_expenditure":[["6121",24407992.33],["5901",6038140.72],["5169",4137000],["5011",2400000],["5331",2130000],["5023",1955000],["6122",1450000],["5171",1205000],["5031",711000],["5154",680000],["5139",535000],["5229",410000],["5362",401010],["5032",367000],["5021",290000],["5222",250000],["5153",245000],["5365",200000],["5323",170000],["5156",130000],["5137",129000],["5151",88000],["5163",85000],["5167",50000],["5162",40000],["5175",30000],["5194",20000],["5038",15000],["5132",11000],["5136",11000],["5179",11000],["5161",5000],["5173",5000],["5164",1000]],"economic_expenditure_total_czk":48613143.05,"economic_financing":[["8115",16270000]],"economic_financing_total_czk":16270000,"economic_revenue":[["4216",10217992.33],["1211",8350770],["1121",4253450],["1111",2999845],["2111",1321000],["1511",1000000],["4222",859000],["1113",612865],["1345",600000],["1122",395010],["3113",351000],["2324",310000],["1112",255070],["2132",205000],["4112",197400],["1386",100000],["4121",90000],["1387",45000],["1334",30000],["1341",25000],["1361",25000],["2131",22000],["4111",21740.72],["2322",20000],["1342",10000],["1356",10000],["2141",5000],["2321",5000],["2119",4000],["1343",2000]],"economic_revenue_total_czk":32343143.05,"purpose_expenditure":[["3113",15327992.33],["6171",6089140.72],["2212",4000000],["2321",3650000],["3111",2560000],["5512",2350000],["6112",2318000],["3631",1500000],["3745",1100000],["3639",1060000],["3412",1000000],["2219",950000],["3723",920000],["3722",780000],["3322",700000],["2419",500000],["3635",500000],["3633",400000],["6399",395010],["2341",350000],["3319",300000],["2310",250000],["3429",250000],["3725",237000],["3721",180000],["2292",170000],["3399",140000],["3419",120000],["3349",110000],["3613",100000],["6320",70000],["3314",50000],["6114",32000],["2223",30000],["2229",30000],["6310",30000],["5213",24000],["1014",20000],["3341",10000],["3632",10000]],"purpose_expenditure_total_czk":48613143.05},"actual":{"economic_expenditure":[["6121",13981300.47],["5169",3148976],["5331",2130000],["5011",2016517],["5023",1950489],["6122",1672445.05],["5031",719870],["5154",637095.05],["5137",517910.19],["5171",432530.99],["5021",411567],["5362",401960],["5032",369944],["5139",306525.04],["5229",300000],["5222",246058],["5153",207782],["5323",132566],["5156",127863.6],["5168",96505],["5163",87659.52],["5151",86928],["6119",84865.8],["6123",43652],["5194",42438.25],["5162",41547.2],["5172",33432],["5175",28156],["5363",20500],["5038",9004],["5132",8603],["5329",8496.6],["5019",8177],["5161",5698],["5167",4900],["5173",2266],["5321",1000],["5176",790],["5041",736.89],["5131",722],["5164",500],["5141",6.14]],"economic_expenditure_total_czk":30327982.79,"economic_financing":[["8115",395117.05],["8901",-200000]],"economic_financing_total_czk":195117.05,"economic_revenue":[["1211",8449178.42],["4216",6238948.09],["1121",4529429.72],["1111",3116649.29],["2111",1312708],["1511",1273087.75],["4222",909000],["1345",767316],["1113",598196.31],["4116",469744.36],["1122",395010],["2324",373247.1],["3113",351000],["1112",295139.84],["2132",218550],["4112",197400],["1386",164993.74],["1334",138207.08],["4121",90000],["1387",64669.42],["4122",46341],["2322",28000],["1341",25600],["4111",21740.72],["2131",21379],["1361",14480],["1342",9780],["2119",7382],["1356",1621.14],["2141",1346.74],["1381",1277.02],["2139",943],["1343",500]],"economic_revenue_total_czk":30132865.74,"purpose_expenditure":[["3113",13156305.88],["6171",3840459.85],["6112",2310221.15],["5512",2068194.74],["2321",999507.04],["3111",892000],["3639",866093.25],["3723",839972.08],["3722",671205.78],["2212",633957.06],["3631",558714],["2219",502423.72],["3412",484663.8],["6399",395010],["3745",361117.28],["3319",299388.67],["2419",284523],["3429",233550],["3633",182226],["2292",132566],["3721",116883.56],["3399",97552.61],["2341",75340],["3322",71501],["3725",54670.92],["3613",41630.32],["6320",39883],["6114",24353.42],["3349",19412],["2229",17468],["1014",16880],["3314",16552],["3419",11040],["2310",8155.4],["3632",3388],["3341",1106.86],["6310",66.4]],"purpose_expenditure_total_czk":30327982.79}},"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."}}}}