{"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:00241563","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00241563","name":"Obec Průhonice","short_name":"Průhonice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":539571},"amounts":{"revenue_approved":104669000,"revenue_adjusted":110970525.43,"revenue_actual":121798859.81,"expense_approved":184564000,"expense_adjusted":197088000,"expense_actual":97372848.69,"tax_revenue":86443371.99,"nontax_revenue":26020962.39,"capital_revenue":0,"transfer_revenue":9334525.43,"current_expense":75058126.92,"capital_expense":22314721.77,"budget_balance":24426011.12,"cash_current":192904999.42,"cash_previous":168261032.98},"ratios":{"revenue_execution":1.09757847,"expense_execution":0.49405772,"balance_to_revenue":0.20054384,"cash_to_expense":1.98109639,"cash_yoy":0.14646271,"capital_expense_share":0.2291678,"transfer_revenue_share":0.07663886},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00241563/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00241563"},"seo":{"slug":"pruhonice","path":"/cz/municipalities/pruhonice/"},"population":{"value":2850,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":104669000,"expenditure_czk":184564000,"financing_czk":79895000,"balance_czk":-79895000},{"stage":"revised","revenue_czk":110970525.43,"expenditure_czk":197088000,"financing_czk":86117474.57,"balance_czk":-86117474.57},{"stage":"actual","revenue_czk":121798859.81,"expenditure_czk":97372848.69,"financing_czk":-24426011.12,"balance_czk":24426011.12}],"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",67637000],["5169",29451000],["5171",19278000],["5011",14683000],["6130",9000000],["5331",6950000],["5901",5600000],["5031",3900000],["6122",3350000],["5362",3228000],["5023",2870000],["5229",2135000],["5154",2130000],["5151",1627000],["5032",1575000],["5139",1399000],["5323",1250000],["5164",1137000],["5137",972000],["5499",900000],["5166",700000],["5163",481000],["5168",472000],["5153",430000],["5179",420000],["5021",410000],["5041",405000],["5178",380000],["5156",250000],["5194",210000],["6119",210000],["5162",208000],["5134",206000],["5199",150000],["5175",148000],["5167",111000],["5161",71000],["5038",68000],["5492",60000],["5173",46000],["5172",20000],["5192",20000],["5136",11000],["5132",5000]],"economic_expenditure_total_czk":184564000,"economic_financing":[["8115",79895000]],"economic_financing_total_czk":79895000,"economic_revenue":[["1211",29000000],["1121",15000000],["1111",11000000],["1387",10050000],["2132",9812000],["2324",6453000],["1511",4580000],["1345",3100000],["1122",3000000],["2141",3000000],["1113",2400000],["4121",2000000],["4112",1700000],["2131",820000],["1112",700000],["2111",440000],["1342",420000],["1386",400000],["1361",300000],["1343",200000],["2133",111000],["2212",103000],["1341",80000]],"economic_revenue_total_czk":104669000,"purpose_expenditure":[["2212",24351000],["5512",20500000],["6171",19530000],["3613",15738000],["3113",12802000],["3722",10405000],["5311",9982000],["2321",8851000],["3419",7885000],["3745",7771000],["3631",5100000],["3632",5053000],["3111",4450000],["3429",4380000],["6112",3940000],["6310",3250000],["2310",3080000],["3421",2186000],["3639",2150000],["2223",2110000],["3319",1850000],["3612",1480000],["2219",1310000],["2292",1250000],["3635",1000000],["4359",870000],["5399",790000],["3316",550000],["2229",500000],["3900",500000],["6320",350000],["3399",150000],["3513",100000],["3633",100000],["3744",100000],["3326",50000],["3330",50000],["6223",50000]],"purpose_expenditure_total_czk":184564000},"revised":{"economic_expenditure":[["6121",73737000],["5169",29555000],["5171",19278000],["5011",14683000],["6130",10200000],["5331",6950000],["5901",5600000],["6122",4970000],["5031",3900000],["5362",3895000],["5023",2870000],["5229",2135000],["5154",2130000],["5336",1958000],["5151",1627000],["5032",1575000],["5139",1499000],["5323",1250000],["5164",1137000],["5137",972000],["5499",900000],["5166",700000],["6119",610000],["5041",505000],["5163",481000],["5021",478000],["5168",472000],["5153",430000],["5179",420000],["5178",380000],["5156",250000],["5194",210000],["5162",208000],["5134",206000],["6127",200000],["5175",151000],["5199",150000],["5167",113000],["5161",73000],["5038",68000],["5492",60000],["5173",46000],["5172",20000],["5192",20000],["5136",11000],["5132",5000]],"economic_expenditure_total_czk":197088000,"economic_financing":[["8115",86117474.57]],"economic_financing_total_czk":86117474.57,"economic_revenue":[["1211",29000000],["1121",15000000],["1111",11000000],["1387",10050000],["2132",9812000],["2324",6453000],["1511",4580000],["1122",3667000],["4216",3216947.5],["1345",3100000],["2141",3000000],["1113",2400000],["4121",2326318],["4116",2226391.93],["4112",1485900],["2131",820000],["1112",700000],["2111",440000],["1342",420000],["1386",400000],["1361",300000],["1343",200000],["2133",111000],["2212",100000],["1341",80000],["4111",78968],["2112",3000]],"economic_revenue_total_czk":110970525.43,"purpose_expenditure":[["2212",24351000],["5512",21800000],["6171",19530000],["3613",15738000],["3113",14316000],["3722",10405000],["5311",10402000],["3419",9085000],["2321",8851000],["3745",7771000],["3631",7700000],["3421",5686000],["3632",5053000],["3111",4894000],["3429",4380000],["6112",3940000],["6310",3917000],["2310",3080000],["3639",2150000],["2223",2110000],["3319",1850000],["3612",1480000],["2219",1310000],["2292",1250000],["3635",1000000],["5399",990000],["4359",870000],["3316",550000],["2229",500000],["3900",500000],["6320",350000],["3744",300000],["3326",250000],["2334",200000],["3399",150000],["3513",100000],["3633",100000],["6114",79000],["3330",50000],["6223",50000]],"purpose_expenditure_total_czk":197088000},"actual":{"economic_expenditure":[["5169",20052589.75],["5011",14357204],["6121",12571469.5],["6122",8136724.27],["5331",6238146.68],["5171",5481042.69],["5031",3779345],["5362",3696902.81],["5023",2412378],["5154",1972683.35],["5336",1956728.3],["5229",1886273.14],["5151",1625828.28],["5032",1524457],["6130",1176500],["5164",1031706.23],["5499",991140],["5137",974696.29],["5166",946261.5],["5323",856141],["5139",850337.27],["5021",617134],["5152",572782],["5163",421661.89],["6119",365535],["5041",353152.79],["5175",339052.93],["5024",303504],["5179",275999.59],["5168",238422.03],["5162",226893.59],["5134",187529.53],["5199",170352],["5026",159704],["5167",158986.61],["5156",148657.63],["5161",73232],["6111",64493],["5038",63662],["5194",48118.9],["5153",34607.76],["5132",15377.29],["5173",11693],["5136",2789],["5492",900],["5141",53.09]],"economic_expenditure_total_czk":97372848.69,"economic_financing":[["8117",899732458.6],["8118",-899731888.6],["8115",-24643966.44],["8901",217385.32]],"economic_financing_total_czk":-24426011.12,"economic_revenue":[["1211",31309612.43],["1121",16771126.46],["1111",12288025.21],["2132",10890544.37],["2324",7033869.71],["1387",6431333.95],["2141",5959444.71],["1511",5792062.17],["1122",3666810],["4216",3216947.5],["1345",3136538],["4121",2326318],["4116",2226391.93],["1113",2216099.06],["4112",1485900],["2131",1276112.64],["1361",1210650],["1112",1093049.41],["1385",764691.63],["1342",611000],["1386",610994.68],["1343",391209],["2111",371965.91],["2212",231610.5],["2119",158939],["2133",86704.13],["1341",80851],["4111",78968],["1334",64811.4],["2322",11200],["1381",4507.59],["2112",571.42]],"economic_revenue_total_czk":121798859.81,"purpose_expenditure":[["6171",15025168.26],["2212",10985358.13],["5311",9929353.93],["3722",9198978.66],["3113",7210170.9],["3745",5186131.99],["3631",5177816.24],["6310",3713442.7],["6112",3625182.46],["3111",3270426.34],["3419",2884979.5],["3421",2849017.51],["5512",2823960.72],["2223",1790338.88],["2321",1757609.8],["3319",1685321.79],["3613",1595113.3],["2219",889587.9],["5399",881946.97],["4359",867943.75],["2292",856141],["3635",710606.12],["3612",605513.37],["3429",573520],["2310",511478.49],["3316",500778.84],["3639",418677.92],["3632",357389.8],["3900",324650],["6320",297212],["3744",235950],["3326",152461],["3399",147509.93],["3513",100000],["3633",97669.4],["6114",78968],["3330",50000],["2229",6473.09]],"purpose_expenditure_total_czk":97372848.69}},"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."}}}}