{"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:00268089","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00268089","name":"Obec Prosíčka","short_name":"Prosíčka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":569313},"amounts":{"revenue_approved":3459441,"revenue_adjusted":3538041,"revenue_actual":3843628.68,"expense_approved":5235336,"expense_adjusted":5280127,"expense_actual":3613848.74,"tax_revenue":3516784.37,"nontax_revenue":57464.31,"capital_revenue":0,"transfer_revenue":269380,"current_expense":1621566.03,"capital_expense":1992282.71,"budget_balance":229779.94,"cash_current":13700738.94,"cash_previous":13314339.71},"ratios":{"revenue_execution":1.086372,"expense_execution":0.68442459,"balance_to_revenue":0.05978203,"cash_to_expense":3.79117664,"cash_yoy":0.02902128,"capital_expense_share":0.55129112,"transfer_revenue_share":0.07008481},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00268089/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00268089"},"seo":{"slug":"prosicka","path":"/cz/municipalities/prosicka/"},"population":{"value":149,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3459441,"expenditure_czk":5235336,"financing_czk":1775895,"balance_czk":-1775895},{"stage":"revised","revenue_czk":3538041,"expenditure_czk":5280127,"financing_czk":1742086,"balance_czk":-1742086},{"stage":"actual","revenue_czk":3843628.68,"expenditure_czk":3613848.74,"financing_czk":-229779.94,"balance_czk":229779.94}],"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",2200000],["5169",1037500],["5171",552000],["5023",346620],["5021",240800],["5137",170000],["6130",100000],["5154",65000],["5153",60000],["5139",54000],["5175",52000],["5903",50000],["5222",46000],["5166",40000],["5032",31196],["5168",30000],["5194",25000],["5365",21000],["5162",20000],["5163",16000],["5492",15000],["5019",10000],["5164",10000],["5172",10000],["5134",9000],["5132",6000],["5167",5000],["5039",2000],["5133",2000],["5173",2000],["5229",1510],["5329",1510],["5041",1000],["5136",1000],["5156",1000],["5161",1000],["5362",200]],"economic_expenditure_total_czk":5235336,"economic_financing":[["8115",1775895]],"economic_financing_total_czk":1775895,"economic_revenue":[["1211",1440000],["1121",721000],["1111",507000],["1511",249000],["4122",150000],["1113",123000],["4112",71800],["1345",65000],["1112",32000],["2324",32000],["4111",25000],["1122",20000],["2111",10000],["1381",5000],["2131",4641],["1341",1600],["2132",1200],["2141",1000],["1361",200]],"economic_revenue_total_czk":3459441,"purpose_expenditure":[["2341",2300000],["2219",600000],["6171",447220],["6112",377816],["3639",311000],["3722",245000],["3723",200000],["3399",172000],["3631",150000],["5512",71000],["1031",60000],["3745",60000],["3633",55000],["5213",50000],["2212",40000],["6114",25000],["2321",20000],["6399",20000],["2310",10000],["3721",10000],["3319",6300],["6310",5000]],"purpose_expenditure_total_czk":5235336},"revised":{"economic_expenditure":[["6121",2200000],["5169",1021534],["5171",557000],["5023",359620],["5021",225056],["5137",157000],["6130",100000],["5365",77020],["5154",65000],["5139",64353],["5153",60000],["5222",56000],["5175",53166],["5903",50000],["5166",40000],["5168",35000],["5032",31196],["5194",25000],["5162",20000],["5163",16000],["5019",13021],["5172",10000],["5132",6000],["5134",5500],["5164",5000],["5167",5000],["5492",5000],["5039",4521],["5173",2564],["5133",2000],["5229",1510],["5329",1510],["5161",1390],["5041",1000],["5136",1000],["5156",1000],["5321",966],["5362",200]],"economic_expenditure_total_czk":5280127,"economic_financing":[["8115",1742086]],"economic_financing_total_czk":1742086,"economic_revenue":[["1211",1440000],["1121",721000],["1111",507000],["1511",249000],["4122",155000],["1113",123000],["1122",76020],["4112",71800],["1345",65000],["4111",32500],["1112",32000],["2324",32000],["4116",10080],["2111",10000],["1381",5000],["2131",4641],["1341",1600],["2132",1200],["2141",1000],["1361",200]],"economic_revenue_total_czk":3538041,"purpose_expenditure":[["2341",2300000],["2219",600000],["6171",447220],["6112",390816],["3639",311000],["3722",245000],["3723",200000],["3399",172000],["3631",150000],["6399",76020],["1031",60000],["3745",60000],["5512",58000],["3633",55000],["5213",50000],["2212",39034],["2321",20000],["6114",13771],["2310",10000],["3721",10000],["3319",6300],["6310",5000],["2292",966]],"purpose_expenditure_total_czk":5280127},"actual":{"economic_expenditure":[["6121",1992282.71],["5169",432558.28],["5023",358694],["5171",302582],["5021",181903],["5365",76020],["5222",35500],["5168",34858],["5032",30512],["5139",28065.5],["5153",24610],["5194",22177],["5154",19598.29],["5137",19360],["5163",14789],["5162",14101.96],["5019",6649.8],["5175",4965],["5132",2712],["5167",2541],["5039",2254.2],["5492",2000],["5329",1510],["5229",1500],["5321",966],["5161",575],["5173",564]],"economic_expenditure_total_czk":3613848.74,"economic_financing":[["8115",-229779.94]],"economic_financing_total_czk":-229779.94,"economic_revenue":[["1211",1532220.02],["1121",820369.77],["1111",560102.48],["1511",255786.05],["4122",155000],["1113",108434.04],["1122",76020],["4112",71800],["1345",66950],["1112",53473.71],["2324",45139.21],["4111",32500],["1386",29887.91],["1387",11714.17],["4116",10080],["2131",5467],["2132",4200],["2119",2000],["1341",1538],["2141",658.1],["1381",238.22],["1361",50]],"economic_revenue_total_czk":3843628.68,"purpose_expenditure":[["2341",1992282.71],["6112",389206],["2219",301653],["6171",248963.08],["3722",238733.02],["3723",158044.14],["3399",78778],["6399",76020],["3745",32414.5],["3631",16763.17],["3639",13957],["6114",13771],["1031",12500],["5512",10570.1],["3721",9372.22],["2212",7986],["3319",5501.8],["6310",4117],["3633",2250],["2292",966]],"purpose_expenditure_total_czk":3613848.74}},"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."}}}}