{"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:00243116","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00243116","name":"Obec Prosenická Lhota","short_name":"Prosenická Lhota","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Příbram","municipality_code":541133},"amounts":{"revenue_approved":12302100,"revenue_adjusted":16300041.4,"revenue_actual":15866374.95,"expense_approved":12302100,"expense_adjusted":15368903.4,"expense_actual":9036104.63,"tax_revenue":12994595.68,"nontax_revenue":1441181.87,"capital_revenue":86000,"transfer_revenue":1344597.4,"current_expense":7838408.92,"capital_expense":1197695.71,"budget_balance":6830270.32,"cash_current":23411738.37,"cash_previous":16581468.05},"ratios":{"revenue_execution":0.97339476,"expense_execution":0.58794726,"balance_to_revenue":0.43048714,"cash_to_expense":2.5909105,"cash_yoy":0.41192193,"capital_expense_share":0.13254558,"transfer_revenue_share":0.08474509},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00243116/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00243116"},"seo":{"slug":"prosenicka-lhota","path":"/cz/municipalities/prosenicka-lhota/"},"population":{"value":540,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12302100,"expenditure_czk":12302100,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":16300041.4,"expenditure_czk":15368903.4,"financing_czk":-931138,"balance_czk":931138},{"stage":"actual","revenue_czk":15866374.95,"expenditure_czk":9036104.63,"financing_czk":-6830270.32,"balance_czk":6830270.32}],"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":[["5171",3543974],["5169",1861700],["6121",1477000],["5011",1090000],["5023",550000],["5154",491000],["5331",365000],["5137",348100],["5139",272400],["6122",264000],["5031",250000],["5362",212600],["5032",201000],["5021",192200],["5156",166000],["5168",100000],["5329",97000],["5179",87000],["6130",85000],["5164",60000],["5194",56000],["5222",55500],["5163",54700],["5166",50500],["5162",50000],["5903",41000],["5175",40500],["6119",28000],["5173",25200],["5167",24800],["5122",22000],["5172",20000],["5499",16000],["5165",15000],["5132",13800],["5365",12926],["5492",11000],["5138",9500],["5019",7500],["5229",6600],["5136",6000],["5038",5500],["5161",5000],["5131",3000],["5134",3000],["5363",1100],["5039",1000],["5153",1000],["6127",1000],["5192",500],["5909",500]],"economic_expenditure_total_czk":12302100,"economic_revenue":[["1211",4850000],["1121",2550000],["1111",1550000],["1511",921000],["2111",594100],["1345",434000],["1113",375000],["2324",157000],["2131",145000],["4112",126800],["1112",110000],["3122",100000],["1381",75000],["3111",66000],["1386",45000],["2112",43100],["1387",25000],["1342",22000],["2132",21400],["2321",21000],["2133",15000],["2119",13000],["1334",12000],["3113",10000],["1341",7700],["2322",4000],["1361",3000],["2141",3000],["3121",2000],["2329",1000]],"economic_revenue_total_czk":12302100,"purpose_expenditure":[["6171",1884600],["3613",1705474],["2212",1661000],["3745",1316600],["2310",885426],["3722",639500],["6112",629200],["2219",607000],["2321",507100],["3111",490500],["3631",302200],["3723",233000],["3319",226000],["5512",225800],["3742",200000],["6399",175000],["3639",135000],["3726",73000],["2292",62000],["3421",51300],["3635",42000],["5213",41000],["6409",30500],["3721",27500],["3713",25000],["3412",20500],["3429",20100],["3314",19700],["3724",13000],["2341",10000],["3399",9000],["4359",6000],["6310",6000],["3419",5500],["3725",5000],["6221",5000],["3311",3300],["3729",2200],["3741",1100]],"purpose_expenditure_total_czk":12302100,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5171",3683974],["5169",2464280],["6121",1727000],["5011",1330000],["5023",650000],["6122",594000],["5154",561000],["5137",478420],["5139",463782],["5331",365000],["5031",320000],["5365",283014],["5336",278950.4],["5032",241000],["5021",219900],["5362",212600],["5156",166000],["6129",150000],["5168",100000],["5329",97000],["5179",87000],["6130",87000],["5194",84000],["5163",69200],["5164",60046],["5222",57500],["5175",55383],["5166",50500],["5123",50000],["5162",50000],["5167",44800],["5903",41000],["6119",28000],["5173",26250],["5122",22000],["5019",21500],["5499",21000],["5172",20000],["5165",15000],["5132",13800],["5492",11000],["5229",10100],["5138",9500],["5364",8704],["5136",6000],["5038",5500],["5161",5395],["5212",5000],["5039",4700],["5131",3000],["5134",3000],["6142",2605],["5363",1100],["5153",1000],["6127",1000],["5192",500],["5909",500],["5133",400]],"economic_expenditure_total_czk":15368903.4,"economic_financing":[["8115",-931138]],"economic_financing_total_czk":-931138,"economic_revenue":[["1211",5470000],["1121",2950000],["1111",2000000],["1511",1146000],["2111",785100],["4213",535249],["4116",515530.4],["1345",447750],["1113",390000],["1122",267540],["2324",235000],["2131",200000],["2141",200000],["1112",194000],["4113",142122],["4112",127900],["1386",107000],["1387",101000],["3122",100000],["1381",75000],["3111",66000],["2112",43100],["2321",39000],["4111",32500],["2119",28000],["1342",22000],["2132",21400],["2133",19150],["1334",12000],["3113",10000],["1341",7700],["2322",4000],["1361",3000],["3121",2000],["2329",1000]],"economic_revenue_total_czk":16300041.4,"purpose_expenditure":[["6171",2238000],["3745",1941680],["3613",1883474],["2212",1661000],["2310",1057974],["2219",966000],["3111",789450.4],["3722",739500],["6112",729200],["2321",509705],["6399",442540],["3631",408200],["3319",259000],["3723",258000],["5512",245000],["3742",200000],["2223",180000],["3639",135046],["3421",96620],["6173",95393],["3726",73000],["2292",62000],["3412",60500],["3635",42000],["5213",41000],["3429",39600],["6409",30500],["6114",29517],["3721",27500],["3713",25000],["3314",19700],["3399",14000],["3724",13000],["2341",10000],["6402",8704],["4359",8000],["6310",6000],["3419",5500],["3725",5000],["6221",5000],["3311",3300],["3729",2200],["3741",2100]],"purpose_expenditure_total_czk":15368903.4},"actual":{"economic_expenditure":[["5169",1777660.55],["5011",1227365],["5171",1148228.38],["6121",650613.18],["5023",594600],["5154",445293.12],["6122",396027.53],["5331",365000],["5031",301215],["5365",283014],["5336",278950.4],["5137",246691.08],["5139",238722.74],["5032",162798],["6129",146450],["5156",98826.28],["5021",88646],["5168",76424.74],["5362",69367],["5163",62272.9],["5194",61964.7],["5329",45845.45],["5222",41500],["5164",37815.2],["5175",36752.6],["5123",36300],["5162",33641.34],["5167",27402.78],["5499",16392],["5019",12914.63],["5038",5068],["5212",5000],["5039",4367.37],["5229",3500],["5161",2998.4],["6142",2605],["6130",2000],["5173",1050],["5136",440],["5133",381.26]],"economic_expenditure_total_czk":9036104.63,"economic_financing":[["8118",-35000000],["8117",15000000],["8115",13169729.68]],"economic_financing_total_czk":-6830270.32,"economic_revenue":[["1211",5459051.03],["1121",2924258.43],["1111",1990880.35],["1511",1140200.88],["2111",769762],["4213",535249],["4116",515530.4],["1345",447750],["1113",386396.72],["1122",267540],["2324",226496],["2141",199020.87],["2131",194072],["1112",190585.35],["4113",142122],["4112",127900],["1386",106534.15],["3122",86000],["1387",41754.12],["4111",23796],["1342",20940],["2321",18000],["2133",14150],["2119",13431],["1334",7955.1],["1341",7000],["2132",5350],["1361",2910],["2112",900],["1381",839.55]],"economic_revenue_total_czk":15866374.95,"purpose_expenditure":[["3745",1580108],["6171",1520675.45],["3613",1107331.06],["3111",673515.22],["3722",671676.7],["6112",594600],["2219",545781.66],["2310",489495.85],["6399",334537],["2321",271678.4],["3723",204020.52],["3631",177665.01],["2223",172367.53],["3742",157260],["5512",106752.19],["3319",90797.47],["3421",80273.93],["2212",55967.34],["3412",48763],["3429",30840],["6409",26850],["6114",23796],["6173",21714.5],["2292",18995.45],["3639",10046],["4359",8000],["3314",7778.03],["3399",4183],["6310",330.4],["3741",304.92]],"purpose_expenditure_total_czk":9036104.63}},"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."}}}}