{"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:00293415","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00293415","name":"Městys Prosiměřice","short_name":"Prosiměřice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Znojmo","municipality_code":594709},"amounts":{"revenue_approved":35997400,"revenue_adjusted":37501100,"revenue_actual":37446437.94,"expense_approved":44696000,"expense_adjusted":46386500,"expense_actual":34720849.08,"tax_revenue":26603896.86,"nontax_revenue":7796312.08,"capital_revenue":0,"transfer_revenue":3046229,"current_expense":28842511.74,"capital_expense":5878337.34,"budget_balance":2725588.86,"cash_current":19619482.67,"cash_previous":16878463.57},"ratios":{"revenue_execution":0.99854239,"expense_execution":0.74851194,"balance_to_revenue":0.07278633,"cash_to_expense":0.56506345,"cash_yoy":0.16239743,"capital_expense_share":0.16930281,"transfer_revenue_share":0.08134897},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00293415/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00293415"},"seo":{"slug":"prosimerice","path":"/cz/municipalities/prosimerice/"},"population":{"value":873,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":35997400,"expenditure_czk":44696000,"financing_czk":8698600,"balance_czk":-8698600},{"stage":"revised","revenue_czk":37501100,"expenditure_czk":46386500,"financing_czk":8885400,"balance_czk":-8885400},{"stage":"actual","revenue_czk":37446437.94,"expenditure_czk":34720849.08,"financing_czk":-2725588.86,"balance_czk":2725588.86}],"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":[["5011",7312000],["5331",4645000],["5169",3999000],["5171",3617000],["6121",3323500],["6123",3000000],["5031",2063500],["6122",1929800],["5139",1892700],["5153",1754000],["5137",1719400],["5154",1469500],["5023",1200000],["5499",794200],["5032",772500],["5365",568100],["5909",559000],["5166",459100],["5168",445000],["5163",296400],["5223",250000],["5199",227000],["5156",212000],["5903",200000],["5151",199500],["5362",177000],["5162",137000],["5222",134500],["6130",110000],["6349",104000],["6119",97000],["5161",94000],["5021",90500],["5167",90000],["5323",86800],["6125",80000],["5132",75500],["5179",66400],["5321",64700],["5175",62800],["5123",50000],["5164",37000],["5041",35500],["5136",31000],["5038",24000],["5364",20400],["5329",15700],["5019",13000],["5172",12000],["5176",12000],["5133",10500],["5363",10000],["5811",10000],["5131",8000],["5194",8000],["5173",7000],["5039",4500],["5221",4000],["5138",2000],["5192",2000],["5191",1000]],"economic_expenditure_total_czk":44696000,"economic_financing":[["8117",6000000],["8115",2698600]],"economic_financing_total_czk":8698600,"economic_revenue":[["1211",11500000],["1121",5800000],["2111",4716700],["1111",4080000],["2132",2144600],["1511",1600000],["4112",1360500],["1113",750000],["1345",595000],["1122",505100],["1361",498000],["2324",420000],["4121",401900],["3113",400000],["1112",300000],["4222",199300],["2141",140000],["2122",101000],["1386",100000],["2139",80000],["4116",68000],["1387",50000],["3111",50000],["2321",35000],["4111",31500],["2112",23200],["1334",20000],["2212",14500],["2119",10000],["1343",2000],["2133",1100]],"economic_revenue_total_czk":35997400,"purpose_expenditure":[["6171",7200200],["4351",4850000],["3745",4809000],["3113",4072500],["3639",3121000],["3392",2157000],["3519",1777500],["6112",1733500],["2310",1647000],["3727",1479200],["3412",1148000],["2212",1009000],["3722",1002000],["3613",942000],["5512",848500],["3111",812500],["2321",721000],["3723",690000],["6399",675100],["2219",620000],["3399",473000],["3631",379000],["3330",250000],["3612",244000],["3725",230300],["5213",200000],["6320",193000],["3421",166000],["3749",121200],["1032",112000],["2333",100000],["3635",97000],["3349",90000],["2292",86800],["3429",80000],["3721",70000],["3632",68000],["3314",67000],["4359",56700],["3419",49500],["6114",38500],["3341",30500],["2221",30000],["3326",30000],["6402",20400],["2144",18100],["3319",18000],["2223",14000],["2143",12000],["2169",10000],["6409",9000],["2115",6000],["6310",6000],["4379",5000]],"purpose_expenditure_total_czk":44696000},"revised":{"economic_expenditure":[["5011",7312000],["5331",4645000],["6121",4242400],["5169",4101000],["5171",3778800],["6123",2452000],["6122",2427200],["5031",2063500],["5139",1976700],["5137",1764400],["5153",1757000],["5154",1473700],["5023",1200000],["5499",794200],["5032",772500],["5365",568100],["5909",559000],["5166",480100],["5168",453000],["5336",336100],["5163",305600],["5223",250000],["5199",228000],["5156",213000],["5903",200000],["5151",199500],["5362",177000],["5162",137000],["5222",134500],["6119",97000],["5167",96500],["5161",95000],["5164",92000],["5021",90500],["5323",86800],["6125",80000],["5132",75500],["5172",69000],["6342",68000],["5175",67800],["5179",66400],["5321",64700],["5123",50000],["6130",42000],["5041",35500],["5136",31000],["5364",28700],["5038",28000],["5329",15700],["5363",13100],["5019",13000],["5131",13000],["5176",12000],["5133",10500],["5811",10000],["5194",8000],["5173",7000],["5039",4500],["5221",4000],["6349",4000],["5138",2000],["5191",2000],["5192",2000]],"economic_expenditure_total_czk":46386500,"economic_financing":[["8117",6000000],["8115",2885400]],"economic_financing_total_czk":8885400,"economic_revenue":[["1211",11500000],["1121",5800000],["2111",4716700],["1111",4080000],["2132",2144600],["1511",1600000],["4112",1360500],["4213",751000],["1113",750000],["1345",595000],["1122",505100],["1361",498000],["2324",450000],["4116",443000],["4121",401900],["3113",400000],["4216",338400],["1112",300000],["4222",199300],["2141",140000],["2122",101000],["1386",100000],["2139",80000],["1387",50000],["3111",50000],["2321",35000],["4111",32500],["2112",23200],["1334",20000],["2212",14500],["2119",10000],["2229",8300],["1343",2000],["2133",1100]],"economic_revenue_total_czk":37501100,"purpose_expenditure":[["6171",7202200],["4351",4904000],["3745",4829000],["3113",4072500],["3639",3067000],["3392",2157000],["3519",2022500],["6112",1740200],["2310",1647000],["3727",1500200],["3111",1148600],["3412",1148000],["2212",1009000],["3722",1002000],["3613",942000],["5512",854900],["2321",742000],["3723",690000],["3631",689000],["6399",678200],["2219",620000],["3742",614900],["3399",501000],["3330",250000],["3612",244000],["3725",230300],["5213",200000],["6320",193000],["3349",127000],["3749",121200],["3319",118000],["1032",112000],["2333",100000],["3635",97000],["2292",86800],["3341",80500],["3429",80000],["3721",70000],["3632",68000],["3314",67000],["4359",56700],["3419",49500],["3421",45000],["6114",39500],["2221",30000],["3326",30000],["6402",28700],["2144",18100],["2223",14000],["2143",12000],["2169",10000],["6409",9000],["6310",7000],["2115",6000],["4379",5000]],"purpose_expenditure_total_czk":46386500},"actual":{"economic_expenditure":[["5011",6593267],["5331",4645000],["5169",3241817.14],["6122",2293176.82],["6123",2121660],["5031",1840412],["5171",1653834.72],["5153",1598261.47],["6121",1216779.84],["5023",1177114],["5154",1124158.17],["5139",1092003.44],["5032",691101],["5499",656662.9],["5365",567802],["5909",547603],["5168",340203.58],["5336",336083.4],["5166",310312],["5163",298777.4],["5137",295760.58],["5223",250000],["5199",218172],["5151",187701],["5222",134500],["5156",131705.3],["5162",117358.82],["6119",96800],["5164",90995.68],["5323",86800],["6125",78045],["5161",72796],["5021",72734],["5172",68247.63],["6342",67914],["5321",64700],["5167",58861.9],["5175",46205.65],["5132",45635.16],["5179",42834.16],["5362",-35428.09],["5364",28571.62],["5123",28065.95],["5038",27799],["5041",26307.76],["5329",15650],["5136",15583],["5176",11979],["5131",8100.4],["5194",7330],["6349",3961.68],["5363",3001],["5133",2734],["5173",2581],["5191",816]],"economic_expenditure_total_czk":34720849.08,"economic_financing":[["8115",-2741019.1],["8901",15430.24]],"economic_financing_total_czk":-2725588.86,"economic_revenue":[["1211",11472350.52],["1121",6137583.11],["2111",4709895.91],["1111",4191855.95],["2132",2155025],["1511",1520746.82],["4112",1360500],["1113",811670.11],["1361",626520],["1345",593930],["1122",505050],["2324",466921.17],["4116",442971.9],["4121",401510],["1112",400148.42],["4216",338407.1],["4213",271040],["1386",223599.5],["4222",199300],["2141",131550],["2139",126106],["2122",101000],["1387",87645.25],["2329",42290],["4111",32500],["1334",29939.7],["2321",20000],["2322",11200],["2112",10452],["2229",8220],["2310",6308],["2212",3663],["2119",2541],["1381",1815.2],["2133",1140],["1343",1000],["1382",42.28]],"economic_revenue_total_czk":37446437.94,"purpose_expenditure":[["6171",5803898.48],["4351",4348318.39],["3745",4167723.09],["3113",3897333.9],["3639",2420250.51],["3519",1929198.94],["6112",1645367.61],["3111",1148283.4],["2310",987063.85],["3722",956584.68],["5512",754169.15],["3723",657603.54],["3742",614229.92],["3613",568789.7],["3412",483537.27],["6399",469510.91],["3631",458187.04],["2212",457477.5],["3399",362401.94],["3392",341796.8],["3330",250000],["6320",192861],["3727",179661],["2321",173025.17],["3612",164812.51],["3725",158175.78],["3319",114140],["1032",108900],["3349",97692.89],["3635",96800],["2292",86800],["3429",80000],["3341",79061.04],["3721",64113.06],["3314",60129.48],["4359",56700],["3419",49500],["3632",31713.77],["6114",30563],["6402",28571.62],["2219",27663.42],["3749",26527.95],["2221",25831.31],["2144",17990],["3421",11977.9],["2223",8591],["6409",8494.16],["2143",7255],["6310",6571.4],["4379",5000]],"purpose_expenditure_total_czk":34720849.08}},"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."}}}}