{"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:00283924","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00283924","name":"Statutární město Zlín","short_name":"Zlín","entity_type":"statutory_city","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":585068},"amounts":{"revenue_approved":2435552000,"revenue_adjusted":2785118400,"revenue_actual":2864608750.52,"expense_approved":2406152000,"expense_adjusted":3970013400,"expense_actual":2969971491.41,"tax_revenue":2036691497.45,"nontax_revenue":439060109.31,"capital_revenue":28216717.24,"transfer_revenue":360640426.52,"current_expense":2226548767.07,"capital_expense":743422724.34,"budget_balance":-105362740.89,"cash_current":1060675272.19,"cash_previous":1154600688.16},"ratios":{"revenue_execution":1.0285411,"expense_execution":0.74810113,"balance_to_revenue":-0.03678085,"cash_to_expense":0.35713315,"cash_yoy":-0.08134883,"capital_expense_share":0.25031308,"transfer_revenue_share":0.12589518},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00283924/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00283924"},"seo":{"slug":"zlin","path":"/cz/municipalities/zlin/"},"population":{"value":74085,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2435552000,"expenditure_czk":2406152000,"financing_czk":-29400000,"balance_czk":29400000},{"stage":"revised","revenue_czk":2785118400,"expenditure_czk":3970013400,"financing_czk":1184895000,"balance_czk":-1184895000},{"stage":"actual","revenue_czk":2864608750.52,"expenditure_czk":2969971491.41,"financing_czk":105362740.89,"balance_czk":-105362740.89}],"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",383582000],["5213",370437000],["5169",326461000],["5331",258382000],["6121",202379000],["5171",126640000],["5031",102759000],["5222",95983000],["5152",52125000],["5365",50001000],["5141",44882000],["5032",37768000],["5221",35178000],["6351",28177000],["5021",23053000],["5499",22652000],["5154",20695000],["5362",20589000],["5151",18299000],["5139",15855000],["5909",13859000],["5168",13798000],["5023",12742000],["5164",12031000],["6313",10574000],["5339",9544000],["5163",9350000],["5166",7849000],["5323",7800000],["5137",6713000],["6122",6230000],["5161",5817000],["5157",5078000],["5156",4935000],["5199",4469000],["6123",3700000],["5194",3628000],["5153",3501000],["6125",3000000],["5167",2565000],["5162",2564000],["5173",2402000],["5179",2001000],["5042",1935000],["5038",1863000],["5175",1749000],["5134",1073000],["6119",1000000],["5132",952000],["5019",670000],["5131",661000],["5138",550000],["5903",500000],["6130",500000],["5811",449000],["5192",430000],["5493",426000],["5332",400000],["5136",392000],["5029",355000],["5223",325000],["6321",300000],["5039",285000],["5172",270000],["5321",219000],["5492",215000],["5133",152000],["5176",129000],["5229",110000],["5123",90000],["5363",75000],["5041",20000],["5122",10000]],"economic_expenditure_total_czk":2406152000,"economic_financing":[["8124",-29400000]],"economic_financing_total_czk":-29400000,"economic_revenue":[["1211",814220000],["1121",413570000],["1111",332460000],["1511",187852000],["2132",173525000],["4112",74675000],["2111",72111000],["1345",51000000],["1113",50400000],["1122",50000000],["1387",35000000],["1361",26330000],["1112",23260000],["1386",20000000],["2324",19105000],["4116",18800000],["2212",16270000],["1333",14000000],["2141",10500000],["2133",8564000],["2131",7790000],["4111",2300000],["1341",2100000],["2139",2097000],["2119",2000000],["1342",1900000],["2329",1895000],["1353",1100000],["3111",1000000],["2112",800000],["1343",560000],["1334",200000],["4121",168000]],"economic_revenue_total_czk":2435552000,"purpose_expenditure":[["6171",450428000],["2295",211250000],["2212",142575000],["3412",129107000],["3612",124213000],["5311",106899000],["3419",91670000],["3113",90518000],["3745",81089000],["6399",70100000],["3311",68687000],["6409",64879000],["3319",59212000],["3741",55285000],["3111",53547000],["3722",50040000],["6310",45722000],["3631",43645000],["3725",42684000],["3312",37171000],["2219",33122000],["3639",31523000],["3613",24116000],["4356",24000000],["6112",22029000],["3539",17350000],["2221",16691000],["3632",16571000],["2141",15610000],["3519",15467000],["2223",15046000],["5511",14491000],["3421",11697000],["3313",11554000],["3314",10415000],["3429",9419000],["3636",9295000],["1014",7989000],["3122",7820000],["2292",7800000],["6320",6349000],["2143",5624000],["6114",5260000],["5512",4977000],["2321",3864000],["3742",3691000],["3321",3458000],["1032",3310000],["3544",3033000],["3399",2947000],["4349",2304000],["3349",2148000],["5273",2076000],["4359",2042000],["1031",2038000],["3635",1733000],["2229",1705000],["3749",1647000],["3541",1455000],["4339",1325000],["3322",975000],["5212",508000],["5213",500000],["2310",406000],["2333",355000],["3326",354000],["3719",352000],["3317",260000],["1037",154000],["3792",140000],["4341",110000],["3744",100000],["2322",80000],["4312",50000],["4329",40000],["3211",36000],["4375",20000]],"purpose_expenditure_total_czk":2406152000},"revised":{"economic_expenditure":[["6121",1157969000],["5169",405290000],["5011",399547000],["5213",386043000],["5331",269630000],["5171",209393400],["5222",111353000],["5031",106299000],["6351",73140000],["5365",62601000],["6111",56521000],["5152",55434000],["6122",55398000],["5336",54542000],["5141",44882000],["5221",40888000],["5032",39117000],["6313",33008000],["5499",31460000],["6356",26346000],["5137",24122000],["6125",24036000],["5021",22682000],["5154",22457000],["5362",21310000],["5151",19863000],["5139",19320000],["5164",15335000],["6130",14834000],["5166",14376000],["5339",14249000],["5168",12940000],["5023",12718000],["5163",9004000],["5909",7801000],["5323",7750000],["6123",6845000],["5161",6125000],["5157",5269000],["5223",4549000],["5199",4439000],["5229",4407000],["5156",4325000],["5194",4200000],["5153",4097000],["5042",3444000],["5175",3307000],["6322",2998000],["5173",2826000],["5162",2735000],["6119",2691000],["5167",2486000],["5179",2167000],["5123",2103000],["5038",1828000],["5364",1547000],["5132",1519000],["5493",1439000],["5134",1384000],["6339",1350000],["5192",1253000],["5024",908000],["5225",895000],["5138",686000],["5343",655000],["5332",651000],["5131",636000],["5532",538000],["5019",523000],["5172",515000],["5026",348000],["5136",340000],["5212",319000],["6321",300000],["5029",296000],["5321",258000],["5492",236000],["5039",206000],["5176",200000],["5133",115000],["5363",96000],["5159",93000],["6129",80000],["5811",27000],["5122",25000],["5366",23000],["5903",23000],["5142",20000],["5041",7000],["5191",3000]],"economic_expenditure_total_czk":3970013400,"economic_financing":[["8115",1117230000],["8123",182841000],["8124",-115176000]],"economic_financing_total_czk":1184895000,"economic_revenue":[["1211",814220000],["1121",413570000],["1111",332460000],["1511",187852000],["2132",175253000],["4216",144744000],["4116",98667000],["4112",76606400],["2111",73291000],["1122",62600000],["1345",51000000],["1113",50400000],["1387",35000000],["2324",27390000],["1361",26330000],["1112",23260000],["3111",21319000],["1386",20000000],["4213",18097000],["2212",16270000],["2229",15340000],["4122",14394000],["1333",14000000],["2141",11900000],["2122",11137000],["2133",8564000],["2131",7790000],["2149",7600000],["4222",3656000],["4111",2748000],["2322",2159000],["1341",2100000],["2139",2097000],["2119",2000000],["1342",1900000],["2329",1895000],["3113",1699000],["4152",1358000],["1353",1100000],["1343",960000],["3121",816000],["2112",800000],["4171",250000],["1334",200000],["4121",168000],["2321",122000],["1356",36000]],"economic_revenue_total_czk":2785118400,"purpose_expenditure":[["6171",614962400],["3612",279144000],["2212",230824000],["3113",221535000],["2295",214876000],["3412",172067000],["3639",168831000],["3745",165796000],["2219",148222000],["6409",147310000],["4359",132623000],["5311",112733000],["3419",110360000],["3311",93377000],["6399",83400000],["3741",77850000],["2229",71990000],["3319",69327000],["3111",67640000],["3725",64192000],["3421",59111000],["3631",51476000],["3613",50198000],["3722",46890000],["6310",45715000],["3312",36766000],["3313",31501000],["3632",28361000],["3321",25934000],["2223",24557000],["3314",23628000],["6112",22379000],["2141",20103000],["5511",18738000],["3539",17764000],["4356",17489000],["3519",16802000],["2221",16779000],["3122",14314000],["2143",11749000],["3429",10484000],["3636",9727000],["4342",9127000],["1014",8370000],["2321",8018000],["2292",7750000],["5512",6975000],["4351",6854000],["6320",6694000],["6114",5382000],["1032",4636000],["3399",4521000],["5273",4173000],["3742",3952000],["4350",2650000],["4349",2524000],["3322",2434000],["3349",2389000],["3635",2310000],["1031",2266000],["4357",2192000],["3749",1979000],["4339",1929000],["2334",1824000],["4344",1714000],["4312",1675000],["6402",1570000],["3326",1472000],["2310",1335000],["3544",1305000],["3541",1297000],["4371",1069000],["4374",1051000],["3545",1002000],["4377",958000],["4354",736000],["4375",683000],["3317",668000],["6330",655000],["6221",650000],["4378",596000],["3549",535000],["4376",507000],["2333",474000],["3744",467000],["5212",464000],["3719",352000],["4379",335000],["4373",297000],["1037",254000],["3543",198000],["4355",176000],["4329",160000],["3792",143000],["3121",129000],["3900",120000],["4341",110000],["4372",89000],["2322",82000],["3599",80000],["3211",36000],["3591",30000],["5213",23000],["3133",20000],["3299",20000],["6115",3000]],"purpose_expenditure_total_czk":3970013400},"actual":{"economic_expenditure":[["6121",540489348.86],["5011",383351054],["5213",383168522.26],["5169",329286727.42],["5331",269032525.02],["5171",133855712.06],["5031",98204815],["5222",94297172.06],["6351",70405510.05],["5365",62599320],["5336",54490691.75],["5152",54312034.7],["6122",40781935.97],["5221",40220074],["5032",36071060],["6313",26508000],["6356",26342793.31],["5499",21044443.65],["5141",20930239.98],["5151",18248072.84],["5137",17363394.69],["5154",17115806.48],["5139",16499823.16],["5021",14811700],["5339",14221287.99],["5362",13504505.99],["5164",13166389.89],["5023",12141194],["5168",11986022.55],["6111",11966606.6],["5166",11145838.21],["5163",8699513.15],["6125",8492604.27],["5323",7425500],["5161",6038395.69],["6123",5880947.9],["6130",5742425],["5909",5430209.99],["5157",4585966.47],["5199",4347167],["5223",4326750],["5194",3575401.05],["5229",3534900.67],["5153",3513033.46],["5156",3490526.49],["5042",3189465.48],["6322",2997348.89],["5175",2621319.9],["6119",2192348],["5162",2095738.74],["5167",2053077.83],["5123",2004489.85],["5173",1922923.96],["5179",1783943.54],["5038",1606884],["5132",1432328.51],["5134",1377033.08],["6339",1322855.49],["5192",1027666.8],["5364",915386.03],["5024",906087],["5225",894672],["5343",654499],["5332",650839],["5493",649371],["5138",632884.18],["5131",598224.14],["5532",514835.43],["5172",446306.12],["5019",435318.37],["5026",347211],["6321",300000],["5029",290676.22],["5321",256860],["5212",212948],["5492",201000],["5136",194505.68],["5176",179975.8],["5039",146735.96],["5159",89618.04],["5363",66283],["5133",47804.61],["5366",22126],["5122",19310],["5142",17116.38],["5041",5780.66],["5811",1323],["5191",407.09]],"economic_expenditure_total_czk":2969971491.41,"economic_financing":[["8117",1900000000],["8118",-1650000000],["8115",-156074584.03],["8123",129313897.67],["8124",-115167317.06],["8901",-2709255.69]],"economic_financing_total_czk":105362740.89,"economic_revenue":[["1211",802443126.18],["1121",429736238.66],["1111",320874374.51],["1511",192156652.38],["2132",191640505.07],["4216",144197560.85],["4116",98582450.23],["2111",90038471.73],["4112",76606400],["1122",62599320],["1113",56792717.59],["1345",51998561.09],["2324",35953300.73],["1361",29691580.36],["1112",28009525.88],["2212",25484560.39],["3111",25111724],["1387",22415893.99],["4213",18095332.43],["2229",16960522.65],["1386",15615914.93],["2149",15550000],["2131",15034625.91],["4122",14383239],["2141",13600731.85],["1333",12306104.46],["2122",11137000],["2133",9679772.75],["2119",6959904],["1342",4140468],["4222",3655370],["4111",2748210.67],["3113",2288493.24],["2322",2145086.17],["2139",2104263.15],["1341",2022207.46],["1343",1887126],["1385",1878073.98],["2329",1530284.21],["1353",1474400],["4152",1357807.25],["2112",1107239],["3121",816500],["4132",597262.09],["1334",480141.2],["4171",216394],["4121",200400],["1381",124120.61],["2321",122000],["1356",36549.37],["1335",8400.8],["2328",7148],["2310",3153.2],["2123",1540.5]],"economic_revenue_total_czk":2864608750.52,"purpose_expenditure":[["6171",480611152.74],["2295",214875954.29],["3612",190615796.09],["3113",183726695.93],["3412",149521935.6],["2212",148312377.04],["4359",121421413.58],["2219",114867682.97],["3745",111180402.09],["3419",109413437.17],["5311",109285859.23],["3311",89730960.13],["3741",77845124.99],["6399",75797013.49],["2229",70214748.25],["3111",64607679.97],["3319",61251451.97],["3639",54909415.88],["3725",46855820.23],["3722",46337181.7],["3631",43855565.44],["3312",36502770.58],["3613",27130662.7],["6310",21625442.6],["2223",20956327.27],["3314",20744173.86],["6112",20359267.45],["3632",19625553.79],["5511",17172002.68],["2221",16509605],["3519",16081857.74],["3539",14515044.48],["3313",14150354.69],["2141",13398833.38],["3421",13383352.97],["2143",9544580.41],["3636",9542780],["4342",8409046.87],["3429",7982055.69],["1014",7564988.89],["2292",7425500],["4351",6851016],["6320",6693735.81],["5512",5705077.66],["3321",4884304.37],["6114",4463651.78],["3399",3497023.33],["1032",3413973.76],["3122",2911496.75],["4350",2650000],["5273",2636952.78],["4356",2505000],["3349",2280136.6],["3742",2257506.64],["4357",1869000],["3322",1860555],["2321",1851017.42],["1031",1839224.07],["4344",1714000],["4312",1675000],["3635",1499187],["3749",1349266.47],["3544",1250210],["4371",1069000],["4374",1051000],["3545",1000000],["4377",958000],["6402",937512.03],["3326",780217.34],["4339",745458.33],["4354",736000],["4375",676303],["6330",654499],["3317",642247],["4349",624186.24],["4378",596000],["3541",565442.78],["4376",507000],["6221",493470],["2333",468410.7],["3549",450830],["5212",430313.9],["2310",384837.4],["4379",335000],["3744",304269.45],["4373",297000],["3719",292348.5],["3543",182700],["4355",176000],["4329",159910],["1037",129086.48],["3121",128600],["3792",117165],["3900",95000],["4372",89000],["3599",79500],["2322",76096],["2334",60500],["6409",54000],["3211",34000],["3591",30000],["3299",20000],["3133",18841.99],["6115",2541]],"purpose_expenditure_total_czk":2969971491.41}},"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."}}}}