{"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:00278203","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00278203","name":"OBEC PROSEČNÉ","short_name":"PROSEČNÉ","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Trutnov","municipality_code":579602},"amounts":{"revenue_approved":12821600,"revenue_adjusted":14916173,"revenue_actual":14661814.35,"expense_approved":12432600,"expense_adjusted":13318440,"expense_actual":8525983.91,"tax_revenue":12346407.37,"nontax_revenue":1410415.33,"capital_revenue":0,"transfer_revenue":904991.65,"current_expense":7372128.91,"capital_expense":1153855,"budget_balance":6135830.44,"cash_current":38851378.27,"cash_previous":33104443.83},"ratios":{"revenue_execution":0.98294746,"expense_execution":0.64016386,"balance_to_revenue":0.41849053,"cash_to_expense":4.5568205,"cash_yoy":0.17360009,"capital_expense_share":0.13533394,"transfer_revenue_share":0.0617244},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00278203/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00278203"},"seo":{"slug":"prosecne","path":"/cz/municipalities/prosecne/"},"population":{"value":589,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12821600,"expenditure_czk":12432600,"financing_czk":-389000,"balance_czk":389000},{"stage":"revised","revenue_czk":14916173,"expenditure_czk":13318440,"financing_czk":-1597733,"balance_czk":1597733},{"stage":"actual","revenue_czk":14661814.35,"expenditure_czk":8525983.91,"financing_czk":-6135830.44,"balance_czk":6135830.44}],"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":[["5901",4847350],["5011",1200000],["5169",1108000],["5154",711000],["5023",680000],["5171",570000],["5493",500000],["5153",360000],["5031",300000],["5331",260000],["5021",234000],["5139",233000],["5032",185000],["5168",161000],["6122",154000],["5162",80000],["5163",76150],["5156",75000],["5321",73300],["5222",70000],["5175",55000],["5194",55000],["5137",50000],["5323",50000],["5903",50000],["5213",47000],["5329",43000],["5136",35000],["5364",24650],["5132",20000],["5166",20000],["5019",15000],["5167",15000],["5179",11000],["5151",10000],["5499",10000],["5138",8000],["5173",8000],["5038",6000],["5039",5000],["5141",5000],["5161",5000],["5362",3150],["5339",2500],["5164",1500]],"economic_expenditure_total_czk":12432600,"economic_financing":[["8124",-389000]],"economic_financing_total_czk":-389000,"economic_revenue":[["1211",5500000],["1121",2800000],["1111",1800000],["1511",640000],["2132",475000],["1113",400000],["2111",207000],["1345",200000],["2324",200000],["4112",139600],["1112",130000],["2321",100000],["1386",80000],["1387",50000],["1342",30000],["2112",17000],["2141",15000],["1334",10000],["2131",8500],["1341",7000],["1361",6000],["2139",3500],["2133",3000]],"economic_revenue_total_czk":12821600,"purpose_expenditure":[["6171",3728000],["6409",3297350],["6112",745000],["3722",638000],["3392",636000],["2212",520000],["2321",500000],["3631",330000],["3111",275000],["3399",260000],["3639",246150],["5512",195000],["3612",182000],["3613",150000],["6320",63650],["3314",58500],["2292",50000],["5213",50000],["2310",47000],["2411",40000],["3319",40000],["3322",40000],["3632",40000],["3745",40000],["3900",40000],["4351",40000],["4379",38300],["3419",30000],["3723",30000],["3349",25000],["6402",24650],["3429",20000],["2143",8000],["6310",5000]],"purpose_expenditure_total_czk":12432600},"revised":{"economic_expenditure":[["5169",2414080],["5901",2130160],["5011",1200000],["5171",1115730],["5154",726000],["6121",712210],["5023",680000],["5493",500000],["5153",363200],["5031",300000],["5021",295160],["5331",290000],["5336",272145],["5139",237480],["5365",228270],["6451",201670],["5032",185000],["5168",161000],["6122",154000],["5222",138070],["5163",101675],["6351",86430],["5162",80000],["5156",77690],["5137",77265],["5321",73300],["5175",56870],["5194",55000],["5323",50000],["5903",50000],["5213",47000],["5329",43000],["5136",35000],["5364",24650],["5166",20000],["5132",19345],["5019",15000],["5167",15000],["5179",11000],["5192",10370],["5151",10170],["5499",10000],["5138",8000],["5173",8000],["5038",6000],["5161",5265],["5039",5000],["5141",5000],["5362",3150],["5339",2500],["5164",1500],["5134",655],["5131",430]],"economic_expenditure_total_czk":13318440,"economic_financing":[["8115",-1208733],["8124",-389000]],"economic_financing_total_czk":-1597733,"economic_revenue":[["1211",5500000],["1121",2929370],["1111",2013265],["1511",733335],["2324",511820],["2132",475000],["4116",471518],["1113",400000],["2111",232000],["1122",228270],["1345",200000],["1112",190940],["4222",162375],["2451",150000],["4112",139600],["1386",110235],["2321",100000],["4122",99000],["2322",58100],["1387",50000],["4111",32500],["1342",30000],["2212",20000],["2112",17000],["1334",15000],["2141",15000],["1341",8885],["2131",8500],["1361",6000],["2139",4610],["2133",3000],["1381",850]],"economic_revenue_total_czk":14916173,"purpose_expenditure":[["6171",3745450],["3639",1005695],["3111",865245],["6409",849420],["2212",791990],["6112",745000],["3722",638000],["3392",636000],["3421",596210],["2321",500000],["3632",480000],["3631",330000],["3612",292355],["3399",260000],["6399",228270],["5512",224070],["3613",150000],["3326",111320],["3314",95120],["6320",71725],["3900",69000],["3745",66565],["2292",50000],["5213",50000],["2310",47000],["3319",43000],["2411",40000],["3322",40000],["4351",40000],["4379",38300],["6114",32500],["3419",30000],["3723",30000],["3725",27265],["3349",25000],["6402",24650],["3429",20000],["1014",13405],["2143",8000],["6310",5000],["3744",2885]],"purpose_expenditure_total_czk":13318440},"actual":{"economic_expenditure":[["5169",1432790.92],["5011",1222496],["5171",719842.5],["6121",712206],["5023",678000],["5154",582417.62],["5031",301248],["5331",290000],["5336",272143.65],["5153",271050.99],["5021",270871],["5365",228270],["6451",201670],["5032",170345],["6122",153549],["5222",138070],["5168",136148.54],["5163",99994.8],["5139",92424.27],["6351",86430],["5194",59516],["5162",54725.18],["5156",53301],["5137",45669],["5321",43220],["5493",40000],["5329",37160],["5364",24619],["5175",22263],["5136",20556],["5179",12154],["5192",10369],["5151",7923],["5167",5431],["5161",5074],["5038",5013],["5166",4235],["5132",3949.44],["5138",2904],["5339",2500],["5141",1833.6],["5164",1444],["5131",1371],["5134",653.4],["5362",132]],"economic_expenditure_total_czk":8525983.91,"economic_financing":[["8115",-5746934.44],["8124",-388896]],"economic_financing_total_czk":-6135830.44,"economic_revenue":[["1211",5470772.34],["1121",2929369.56],["1111",2013264.55],["1511",733334.98],["2324",511810.29],["4116",471516.65],["2132",405542.8],["1113",387173.63],["1122",228270],["2111",197442.96],["1112",190939.06],["1345",185975],["4222",162375],["2451",150000],["4112",139600],["1386",106726.69],["4122",99000],["2322",58099],["1387",41828.54],["2321",37089],["4111",32500],["1342",29930],["2212",20000],["1334",14061.09],["2141",13721.28],["1341",8883],["2131",8215],["1361",5030],["2139",4608],["2112",2687],["2133",1200],["1381",848.93]],"economic_revenue_total_czk":14661814.35,"purpose_expenditure":[["6171",2382325.43],["3111",855507.15],["6112",743362],["3722",612219.44],["3421",596206],["2212",527186.59],["3632",446150],["3392",403329.95],["3639",286874.6],["3631",245683],["3612",242291.26],["6399",228270],["3399",123051],["5512",111418.78],["3314",88242],["6320",71724],["3900",69000],["3745",66565],["3326",54450],["2321",51625.6],["3613",48403.31],["4379",38220],["3319",32537],["3419",30000],["3725",27261],["3322",24957],["6402",24619],["6114",20430],["3349",19118],["3723",17224],["1014",13400],["4351",9344],["2143",7710],["6310",4393.8],["3744",2885]],"purpose_expenditure_total_czk":8525983.91}},"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."}}}}