{"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:00270741","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00270741","name":"Město Proseč","short_name":"Proseč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Chrudim","municipality_code":572080},"amounts":{"revenue_approved":89944100,"revenue_adjusted":102813216.87,"revenue_actual":97521356.24,"expense_approved":83975600,"expense_adjusted":105344716.87,"expense_actual":87796256.41,"tax_revenue":58156687.14,"nontax_revenue":14277765.23,"capital_revenue":4354088,"transfer_revenue":20732815.87,"current_expense":53545874.38,"capital_expense":34250382.03,"budget_balance":9725099.83,"cash_current":1119612.13,"cash_previous":359665.34},"ratios":{"revenue_execution":0.94852937,"expense_execution":0.83341869,"balance_to_revenue":0.09972277,"cash_to_expense":0.01275239,"cash_yoy":2.11292751,"capital_expense_share":0.3901121,"transfer_revenue_share":0.2125977},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00270741/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00270741"},"seo":{"slug":"prosec","path":"/cz/municipalities/prosec/"},"population":{"value":2136,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":89944100,"expenditure_czk":83975600,"financing_czk":-5968500,"balance_czk":5968500},{"stage":"revised","revenue_czk":102813216.87,"expenditure_czk":105344716.87,"financing_czk":2531500,"balance_czk":-2531500},{"stage":"actual","revenue_czk":97521356.24,"expenditure_czk":87796256.41,"financing_czk":-9725099.83,"balance_czk":9725099.83}],"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",17370000],["5169",11759500],["6123",8900000],["5011",8290000],["5154",6545000],["5331",5140000],["5171",3641000],["5152",2396000],["5031",2380000],["5365",2001000],["5023",1600000],["5362",1518000],["5909",1360000],["5139",1254500],["5168",1245000],["5032",1000000],["5021",935000],["5141",820000],["5163",710000],["5137",624000],["5222",508000],["5329",475700],["5499",400000],["5151",348000],["5166",250000],["6122",250000],["5136",227000],["5321",218900],["5156",195000],["5194",166000],["5123",160000],["5164",158000],["5167",150000],["5161",143000],["5162",106000],["5364",100000],["6130",100000],["5175",62000],["5019",60000],["5494",50000],["5223",40000],["5339",40000],["5173",37000],["5038",35000],["5138",30000],["5041",20000],["5134",20000],["5179",20000],["5221",20000],["5323",20000],["6127",20000],["5039",15000],["5192",10000],["5212",10000],["5213",10000],["5903",10000],["5131",2000]],"economic_expenditure_total_czk":83975600,"economic_financing":[["8124",-5400000],["8115",-568500]],"economic_financing_total_czk":-5968500,"economic_revenue":[["4216",20040100],["1211",19000000],["3111",10000000],["1121",9500000],["2111",6133000],["1511",5800000],["1111",5600000],["2132",3600000],["1122",2000000],["1345",2000000],["1113",1300000],["4112",1212000],["2324",1200000],["4222",750000],["1112",400000],["1342",300000],["1386",200000],["2119",180000],["1361",100000],["1381",100000],["1387",100000],["2139",100000],["2131",87000],["4122",60000],["1341",50000],["2321",50000],["1343",30000],["2460",22500],["2112",11000],["4121",7000],["1334",4000],["1356",3500],["2141",3000],["2133",1000]],"economic_revenue_total_czk":89944100,"purpose_expenditure":[["3113",12700000],["6171",10084700],["5512",9805000],["4351",6124000],["2321",4604000],["3639",4561000],["2212",4200000],["3722",3855000],["6399",3500000],["3612",3141000],["3392",2990000],["6112",2353000],["3631",2110000],["3745",1980000],["3111",1510000],["3613",1144000],["3314",1114000],["2219",1010000],["3319",969000],["3412",780000],["3322",580000],["2341",480000],["2143",475700],["3419",403000],["3313",355000],["3429",347000],["3326",335000],["1031",300000],["6310",250000],["3341",210000],["6320",200000],["3312",170000],["3349",165000],["3421",156000],["3632",140000],["3311",125000],["1037",100000],["3399",100000],["6402",100000],["2310",80000],["5213",60000],["4350",50000],["4357",40000],["2221",34000],["2115",30000],["4379",30000],["2292",20000],["3315",20000],["3330",20000],["4356",20000],["4374",15000],["3741",10000],["1014",5000],["3723",5000],["4358",5000],["4359",5000],["5212",200]],"purpose_expenditure_total_czk":83975600},"revised":{"economic_expenditure":[["6121",34075414.65],["5169",13161865.52],["6123",8950000],["5011",8455000],["5154",6540000],["5331",6440000],["5031",2922000],["5365",2001000],["5152",1950000],["5171",1919500],["5023",1800000],["5362",1518000],["5139",1442510],["5909",1360000],["5168",1307000],["5032",1196000],["5141",1167000],["5336",1165626.7],["5021",932000],["6122",835000],["5163",823000],["5137",621200],["5222",486000],["5329",485700],["5499",400000],["5151",353000],["5164",290000],["5194",278500],["5166",250000],["5136",232500],["5123",230000],["5321",218900],["5156",198000],["5167",153000],["5161",145000],["5162",118000],["5364",100000],["6130",100000],["6322",100000],["5192",80000],["5175",77000],["5019",65000],["5339",46000],["5223",40000],["5494",40000],["5173",38000],["5038",35000],["5041",25000],["5134",20000],["5138",20000],["5179",20000],["5212",20000],["5221",20000],["5323",20000],["6127",20000],["5039",16000],["5213",10000],["5903",10000],["5131",2000]],"economic_expenditure_total_czk":105344716.87,"economic_financing":[["8123",8500000],["8124",-5400000],["8115",-568500]],"economic_financing_total_czk":2531500,"economic_revenue":[["4216",22345646.29],["1211",20686301],["3111",10000000],["1121",9500000],["2111",7217400],["1111",6111392],["1511",5800000],["2132",3720000],["4122",3060000],["4116",2281425.58],["1122",2000000],["1345",2000000],["2324",1539000],["1113",1366000],["4112",1212000],["4213",1046844],["4222",750000],["1112",400000],["1342",300000],["1386",268000],["1361",250000],["2119",180000],["4111",130000],["1387",120000],["1381",100000],["2139",100000],["2131",87000],["2321",60208],["1341",50000],["2212",50000],["1343",30000],["2460",22500],["2112",11000],["4121",7000],["1334",4000],["1356",3500],["2141",3000],["2133",1000]],"economic_revenue_total_czk":102813216.87,"purpose_expenditure":[["3113",15165626.7],["3639",13061000],["6171",10234700],["5512",9932400],["4351",7015000],["2212",5065000],["3631",4708069.65],["2321",4604000],["3722",3905000],["6399",3500000],["3612",3141000],["3392",2990000],["3314",2714000],["6112",2553000],["2219",2445000],["3745",1980000],["3111",1835000],["3613",1144000],["1031",1018875.52],["3319",1008000],["3412",805000],["3421",768145],["3322",580000],["2143",475700],["2341",430000],["3429",404000],["3419",403000],["3313",375000],["3312",372000],["3326",335000],["6310",250000],["2339",240000],["3341",210000],["6320",200000],["3349",165000],["3632",160000],["3311",130000],["6114",130000],["1037",100000],["3399",100000],["6402",100000],["2310",80000],["2169",70000],["2333",67000],["5213",60000],["4350",50000],["4357",46000],["2221",34000],["2115",30000],["4379",30000],["2292",20000],["3315",20000],["3330",20000],["4356",20000],["4374",15000],["3741",10000],["1014",5000],["3723",5000],["4358",5000],["4359",5000],["5212",200]],"purpose_expenditure_total_czk":105344716.87},"actual":{"economic_expenditure":[["6121",24634415.46],["5169",12257232.87],["5011",8956366],["6123",8617580.76],["5331",6440000],["5154",3214789.1],["5031",2742865],["5365",2726430],["5023",1997848],["5168",1894203.22],["5171",1539561.79],["5336",1165626.7],["5139",1153812.67],["5032",1019896],["5152",944846.3],["5141",931941.22],["6122",813053.81],["5021",719553],["5163",614674.2],["5499",532300],["5362",480252],["5137",442579.9],["5151",435673.21],["5222",370000],["5329",329840],["5194",325251.45],["5164",299779.05],["5156",218418.11],["5136",215990],["5364",182405.27],["5909",179754],["5167",159292],["5166",140510.75],["5123",136055],["5162",109639.29],["5161",107649],["6322",100000],["6130",74732],["5192",69775],["5175",67236.67],["5019",60492.35],["5339",45000],["5138",43516.3],["5321",38900],["5134",37883],["5038",37570],["5223",35000],["5173",34683],["5179",23055.36],["5041",17477.95],["5039",17160.65],["5212",13500],["6127",10600],["5213",10000],["5221",5000],["5494",4589]],"economic_expenditure_total_czk":87796256.41,"economic_financing":[["8124",-5359596],["8905",-2922482.91],["8115",-759946.79],["8901",-683074.13]],"economic_financing_total_czk":-9725099.83,"economic_revenue":[["1211",22701082.48],["4216",12305546.29],["1121",12150249.77],["1111",8500905.28],["2111",7999876.82],["1511",6362096.87],["3111",4304088],["2132",4210746.08],["4122",3000000],["1122",2726430],["4116",2281425.58],["1345",1990619],["1113",1606348.82],["2324",1240532.28],["4112",1212000],["4213",1046844],["1112",792057.02],["4222",750000],["1386",442693.3],["1361",343550],["1342",291200],["2119",191104.06],["2131",183665.6],["1387",173500.07],["4111",130000],["2329",93398.93],["2321",70726],["2139",70687],["2322",67078],["2212",51000],["3121",50000],["2229",48778],["1341",44767],["2310",17971],["2460",17500],["1343",16820],["2112",12775],["1334",7252.94],["4121",7000],["1381",3556.65],["1356",3548.81],["2141",1126.46],["2133",800],["1382",9.13]],"economic_revenue_total_czk":97521356.24,"purpose_expenditure":[["3639",11703956.15],["3113",11170014.94],["6171",10819041.34],["5512",9655903.35],["4351",5351278.25],["2212",4737171.66],["3631",3832960.13],["2321",3667746.81],["3722",3586578.95],["6399",3186855],["6112",2803394],["2219",2660603.11],["3314",2396805.78],["3745",1546096.02],["3612",1522323.62],["3319",1008095.98],["3613",974791.13],["1031",972425.25],["3421",744002],["3412",538087.91],["3111",426913.36],["3392",425368.95],["2143",423422.37],["3322",408876.81],["3312",367691.01],["3313",363084.31],["3326",269215.9],["2339",220767.07],["3419",212004.07],["6320",206083],["3429",192628.74],["6402",182405.27],["3349",159040],["3632",138474.99],["3311",126100.27],["6310",121777.8],["3341",93627.11],["6114",82766.9],["3399",71779.4],["2310",71143.7],["2169",69775],["2333",67000],["4350",49000],["4357",46000],["2341",21500],["4356",20000],["2115",17545],["3330",15000],["4379",12981],["3315",10600],["1037",10000],["2221",5216],["4358",5000],["4359",5000],["5212",200],["1014",137]],"purpose_expenditure_total_czk":87796256.41}},"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."}}}}