{"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:00295167","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00295167","name":"Obec Prosetín","short_name":"Prosetín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Žďár nad Sázavou","municipality_code":596493},"amounts":{"revenue_approved":10979038,"revenue_adjusted":11892647.2,"revenue_actual":11877584.81,"expense_approved":11662300,"expense_adjusted":12894900.2,"expense_actual":7068988.33,"tax_revenue":9805378.34,"nontax_revenue":1279631.27,"capital_revenue":2100,"transfer_revenue":790475.2,"current_expense":6405628.33,"capital_expense":663360,"budget_balance":4808596.48,"cash_current":28893745.36,"cash_previous":24085148.88},"ratios":{"revenue_execution":0.99873347,"expense_execution":0.54820031,"balance_to_revenue":0.40484632,"cash_to_expense":4.08739469,"cash_yoy":0.19964985,"capital_expense_share":0.09384087,"transfer_revenue_share":0.06655185},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00295167/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00295167"},"seo":{"slug":"prosetin-00295167","path":"/cz/municipalities/prosetin-00295167/"},"population":{"value":361,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10979038,"expenditure_czk":11662300,"financing_czk":683262,"balance_czk":-683262},{"stage":"revised","revenue_czk":11892647.2,"expenditure_czk":12894900.2,"financing_czk":1002253,"balance_czk":-1002253},{"stage":"actual","revenue_czk":11877584.81,"expenditure_czk":7068988.33,"financing_czk":-4808596.48,"balance_czk":4808596.48}],"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",3580000],["5011",1500000],["5169",1226600],["5331",980000],["5023",800000],["5171",691600],["5154",586000],["5139",365000],["6122",310000],["5031",250000],["5137",230000],["6130",200000],["5032",185000],["5021",96000],["5156",71000],["5163",68000],["5194",65000],["5162",60450],["5123",55000],["5222",55000],["5329",45000],["5166",35000],["5136",31000],["5153",25500],["5365",25000],["5019",24000],["5175",24000],["5167",20000],["5173",17500],["5229",12000],["5362",7000],["5038",6000],["5492",5500],["5151",3150],["5138",3000],["5039",2000],["5161",2000]],"economic_expenditure_total_czk":11662300,"economic_financing":[["8115",683262]],"economic_financing_total_czk":683262,"economic_revenue":[["1211",4304148],["1121",2192086],["1111",1546178],["1511",600000],["2111",426100],["1113",277226],["1122",250000],["2141",250000],["2131",200000],["1345",192000],["1112",160300],["4112",116500],["2132",114000],["2324",100000],["4111",94000],["1386",50000],["1342",25000],["1381",25000],["1387",25000],["2112",21000],["1341",7500],["1361",3000]],"economic_revenue_total_czk":10979038,"purpose_expenditure":[["6171",3260000],["3117",1460000],["2321",1076650],["2310",930500],["3392",870000],["6112",851000],["2219",720000],["3722",420000],["2212",300000],["3639",275000],["5512",268500],["3631",200000],["3745",190000],["3723",150000],["3429",115000],["3399",95000],["3721",67000],["6320",60000],["6114",44500],["3314",44000],["1036",35000],["3330",35000],["2341",25000],["3726",25000],["3744",25000],["3319",20000],["3412",20000],["4379",20000],["3632",18000],["3341",15450],["3612",13200],["6310",8000],["3231",5500]],"purpose_expenditure_total_czk":11662300},"revised":{"economic_expenditure":[["6121",3630000],["5169",1513725],["5011",1500000],["5331",980000],["5023",800000],["5171",691600],["5154",586000],["5336",576475.2],["5139",385000],["6122",310000],["5137",255000],["5031",250000],["6130",200000],["5032",185000],["6119",130000],["5021",96000],["5153",95500],["5156",71000],["5194",70000],["5163",68000],["5162",60450],["5123",60000],["5222",55000],["5192",50000],["5329",45000],["5166",35000],["5136",31000],["5365",25000],["5019",24000],["5175",24000],["5167",20000],["5173",17500],["5138",13000],["5229",12000],["5362",7000],["5038",6000],["5492",5500],["5321",4000],["5151",3150],["5039",2000],["5161",2000]],"economic_expenditure_total_czk":12894900.2,"economic_financing":[["8115",1002253]],"economic_financing_total_czk":1002253,"economic_revenue":[["1211",4304148],["1121",2192086],["1111",1546178],["1511",600000],["4116",576475.2],["2141",495000],["2111",465122],["1122",285810],["1113",277226],["2131",200000],["1345",192000],["1112",160300],["4112",116500],["2132",114000],["2324",113127],["4111",97500],["1386",50000],["1342",25000],["1381",25000],["1387",25000],["2112",21000],["1341",7500],["1361",3000],["1334",675]],"economic_revenue_total_czk":11892647.2,"purpose_expenditure":[["6171",3414000],["3117",2061600.2],["2321",1093650],["2310",1048500],["3392",870000],["6112",851000],["2219",720000],["3722",470000],["2212",300000],["3639",275000],["5512",268500],["3631",200000],["3745",190000],["3723",180000],["3632",143000],["3635",130000],["3429",115000],["3399",100000],["3721",67000],["6320",60000],["6114",44500],["3314",44000],["1036",35000],["3330",35000],["3726",27000],["2341",25000],["3744",25000],["3319",20000],["3412",20000],["4379",20000],["3341",15450],["3612",13200],["6310",8000],["3231",5500]],"purpose_expenditure_total_czk":12894900.2},"actual":{"economic_expenditure":[["5169",1135636.89],["5011",1100628],["5331",980000],["5023",630300],["5336",576475.2],["5365",303930],["5154",291196.38],["6121",289346],["5031",270413],["6122",254993],["5032",187229],["5137",166772.15],["5139",117361.38],["6119",115020],["5153",108009],["5021",61966],["5194",60311.4],["5163",59095],["5123",55432],["5162",49439.49],["5156",43314.22],["5329",38800],["5192",33197],["5222",31000],["5171",20474],["5019",16114.53],["5166",15563.5],["5173",11287],["5175",10996],["5229",8993.2],["5038",4818],["5362",4470],["6130",4001],["5321",4000],["5138",3920.99],["5167",1820],["5161",1334],["5151",1210],["5039",121]],"economic_expenditure_total_czk":7068988.33,"economic_financing":[["8115",-4808596.48]],"economic_financing_total_czk":-4808596.48,"economic_revenue":[["1211",4238600.92],["1121",2268163.35],["1111",1547828.02],["1511",684972.68],["4116",576475.2],["2141",497298.04],["2111",454585],["1113",299906.69],["1122",285810],["1345",189375],["1112",147866.26],["2324",135761.23],["4112",116500],["2131",103767],["4111",97500],["1386",82636.55],["2132",54000],["1387",32388.9],["2119",27100],["1342",16500],["1341",7300],["2112",3620],["2310",3500],["1361",2680],["3111",2100],["1334",675],["1381",667.02],["1382",7.95]],"economic_revenue_total_czk":11877584.81,"purpose_expenditure":[["6171",2298527.33],["3117",1622032.2],["6112",667772.53],["3722",375841.49],["2310",324153.71],["6399",285810],["3392",278344.64],["5512",175176.59],["3723",167991.21],["3632",124341.5],["3635",115020],["3745",77542.22],["2212",75822.95],["3399",65571.39],["3639",63573.77],["3631",57957.55],["6320",51482],["2321",39871.92],["6114",34913],["3726",25705.75],["3314",21040],["3744",18150],["4379",18000],["2341",15928.8],["1036",15563.5],["3330",13000],["3341",11940.28],["3429",10301],["3721",10000],["6310",7613]],"purpose_expenditure_total_czk":7068988.33}},"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."}}}}