{"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:00287644","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00287644","name":"Obec Prusinovice","short_name":"Prusinovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Kroměříž","municipality_code":588903},"amounts":{"revenue_approved":30832500,"revenue_adjusted":32673621.72,"revenue_actual":31760845.09,"expense_approved":30832500,"expense_adjusted":38062385,"expense_actual":32580533.01,"tax_revenue":26162730.01,"nontax_revenue":687144.65,"capital_revenue":1850,"transfer_revenue":4909120.43,"current_expense":18178375.19,"capital_expense":14402157.82,"budget_balance":-819687.92,"cash_current":7280759.14,"cash_previous":10017516.79},"ratios":{"revenue_execution":0.97206381,"expense_execution":0.85597718,"balance_to_revenue":-0.02580813,"cash_to_expense":0.22346961,"cash_yoy":-0.27319721,"capital_expense_share":0.44204795,"transfer_revenue_share":0.15456517},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00287644/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00287644"},"seo":{"slug":"prusinovice","path":"/cz/municipalities/prusinovice/"},"population":{"value":1182,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30832500,"expenditure_czk":30832500,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":32673621.72,"expenditure_czk":38062385,"financing_czk":5388763.28,"balance_czk":-5388763.28},{"stage":"actual","revenue_czk":31760845.09,"expenditure_czk":32580533.01,"financing_czk":819687.92,"balance_czk":-819687.92}],"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",13454500],["5169",4092000],["5011",3550000],["5023",1500000],["5139",1132000],["5331",1100000],["5031",1090000],["5154",743000],["5032",490000],["5171",488000],["5153",390000],["5137",380000],["5021",351000],["5156",300000],["5222",262000],["5175",260000],["5151",140000],["5323",125000],["5163",120000],["5194",110000],["5136",85000],["5223",80000],["5168",60000],["5221",60000],["5492",60000],["5162",50000],["5329",50000],["5019",40000],["5167",40000],["5362",40000],["5132",26000],["5038",20000],["5141",20000],["5166",20000],["5903",20000],["6122",20000],["5041",10000],["5138",10000],["5161",10000],["5172",10000],["6119",10000],["5131",5000],["5361",5000],["5173",3000],["5164",1000]],"economic_expenditure_total_czk":30832500,"economic_revenue":[["1211",12095300],["1121",6400000],["1111",4200100],["4216",2986600],["1511",1500000],["1113",1000000],["1345",950000],["2111",330000],["4112",310500],["1112",300000],["1381",200000],["1386",200000],["1122",100000],["1387",100000],["2112",35000],["4111",32000],["2132",25000],["1341",20000],["1361",12000],["1334",10000],["4121",10000],["1343",5000],["2119",5000],["2131",3000],["2141",2000],["2142",1000]],"economic_revenue_total_czk":30832500,"purpose_expenditure":[["6171",14584900],["3639",3961000],["2115",2986600],["6112",1910000],["3113",1550000],["3722",1460000],["3111",1050000],["3419",911000],["3745",500000],["5512",407000],["3319",350000],["2219",250000],["3314",230000],["3631",200000],["2292",125000],["3633",100000],["2212",50000],["6409",50000],["6114",32000],["3349",30000],["3341",20000],["5213",20000],["6310",20000],["3721",15000],["3632",13000],["3636",5000],["1014",2000]],"purpose_expenditure_total_czk":30832500,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",17013289.31],["5169",4764850],["5011",3068000],["5139",1361783],["6122",1328500],["5154",1286000],["5023",1270840],["5331",1125585],["5031",1008500],["5336",742411.69],["5137",602500],["5171",558000],["5032",418500],["5222",410800],["5021",371604],["5163",321000],["5175",284576],["5153",273500],["5156",270000],["5151",170000],["5221",161000],["5323",125000],["5194",116300],["5223",100000],["5362",100000],["5136",85000],["6127",70000],["5162",66500],["5365",66360],["5167",60000],["5168",60000],["5492",60000],["6130",60000],["5329",50000],["5019",40000],["5132",26000],["5038",20000],["5141",20000],["5166",20000],["5321",20000],["5903",20000],["5041",10000],["5138",10000],["5161",10000],["5172",10000],["6119",10000],["5131",8000],["5364",3986],["5173",3000],["5164",1000]],"economic_expenditure_total_czk":38062385,"economic_financing":[["8123",4000000],["8115",1388763.28]],"economic_financing_total_czk":5388763.28,"economic_revenue":[["1211",11539288],["1121",6176035.21],["1111",4211408.08],["4213",3421366.74],["1511",1660700],["4116",1144753.69],["1345",950000],["1113",817000],["4216",573810],["2111",403000],["1112",402600],["4112",310500],["1386",250000],["2324",217730.45],["1381",177000],["1387",100000],["1122",81819.55],["2131",65100],["2112",38000],["4111",32500],["2132",30000],["1341",20000],["1361",12000],["1334",10000],["4121",10000],["2119",6000],["1343",5000],["3111",5000],["2141",2000],["2142",1000],["1382",10]],"economic_revenue_total_czk":32673621.72,"purpose_expenditure":[["6171",10651609.21],["3314",7090000],["2115",4310053.1],["3639",3096560],["3392",2230000],["3113",1785596.79],["3722",1783850],["6112",1680840],["3111",1498946.9],["3419",1245000],["5512",741100],["3319",464300],["3745",379000],["2219",252000],["3631",230000],["6399",126360],["2292",125000],["3324",70000],["2212",50000],["6409",50000],["3349",30000],["6114",27373],["3341",20000],["3412",20000],["5213",20000],["6310",20000],["3632",18000],["3721",15000],["3725",15000],["3633",5000],["3636",5000],["6402",3986],["1014",2810]],"purpose_expenditure_total_czk":38062385},"actual":{"economic_expenditure":[["6121",12993354.82],["5169",4665712.55],["5011",3044063],["6122",1285003],["5023",1251634],["5139",1248909.77],["5154",1221277.49],["5331",1125585],["5031",979134],["5336",742411.69],["5137",528363.02],["5222",409976.5],["5032",383402],["5171",348152.99],["5021",325784],["5163",302296.2],["5175",268493],["5153",230495.75],["5156",202464.26],["5221",145080],["5323",119300],["5151",118330.72],["5194",113644],["5223",100000],["6127",66450],["5162",66430.69],["5365",66360],["6130",57350],["5492",47040],["5329",37301],["5362",-34108],["5132",24302],["5167",20757.9],["5166",18482],["5038",18210],["5321",10000],["5041",9364],["5131",6245],["5136",5791.66],["5364",3986],["5161",3301],["5164",402]],"economic_expenditure_total_czk":32580533.01,"economic_financing":[["8115",2627588.16],["8901",-1807900.24]],"economic_financing_total_czk":819687.92,"economic_revenue":[["1211",11538646.8],["1121",6175462.43],["1111",4210492.16],["4213",3421366.74],["1511",1660685.55],["4116",1144753.69],["1345",947266],["1113",816469.49],["1112",402575.41],["2111",382997.89],["4112",310500],["1386",224999.58],["2324",201180.45],["1387",88183.23],["1122",66360],["2131",65003],["4111",32500],["1341",17760],["2132",16389],["2112",16035],["1361",11110],["2119",5324],["3111",1850],["1381",1810.01],["1343",900],["2141",205.31],["2142",10],["1382",9.35]],"economic_revenue_total_czk":31760845.09,"purpose_expenditure":[["6171",10321143.8],["3314",6950629.36],["3639",2955547.92],["3392",2229889],["3722",1760655.65],["3113",1680281.31],["6112",1599188],["3111",1472666.01],["3419",1194765.21],["5512",608496.96],["3319",452103],["3745",377826.25],["2115",349676],["3631",177652.76],["2219",134122.78],["2292",119300],["3324",66450],["6409",37301],["6114",27373],["3412",18000],["3725",12100],["3341",11242],["6399",10252],["3632",7109],["6402",3986],["1014",2776]],"purpose_expenditure_total_czk":32580533.01}},"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."}}}}