{"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:00301809","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00301809","name":"Obec Prosenice","short_name":"Prosenice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Přerov","municipality_code":517151},"amounts":{"revenue_approved":21461743,"revenue_adjusted":25863626.79,"revenue_actual":25691280.12,"expense_approved":25870154,"expense_adjusted":30580051.56,"expense_actual":22890920.44,"tax_revenue":20130440.24,"nontax_revenue":4414408.59,"capital_revenue":500,"transfer_revenue":1145931.29,"current_expense":14985476.76,"capital_expense":7905443.68,"budget_balance":2800359.68,"cash_current":26713628.57,"cash_previous":23913268.89},"ratios":{"revenue_execution":0.99333633,"expense_execution":0.74855729,"balance_to_revenue":0.10900039,"cash_to_expense":1.1669967,"cash_yoy":0.11710485,"capital_expense_share":0.34535281,"transfer_revenue_share":0.0446039},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00301809/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00301809"},"seo":{"slug":"prosenice","path":"/cz/municipalities/prosenice/"},"population":{"value":797,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":21461743,"expenditure_czk":25870154,"financing_czk":4408411,"balance_czk":-4408411},{"stage":"revised","revenue_czk":25863626.79,"expenditure_czk":30580051.56,"financing_czk":4716424.77,"balance_czk":-4716424.77},{"stage":"actual","revenue_czk":25691280.12,"expenditure_czk":22890920.44,"financing_czk":-2800359.68,"balance_czk":2800359.68}],"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",6120000],["5171",4855000],["5169",3242500],["5023",1800000],["5331",1739771],["5011",1650000],["5139",1334729],["5031",920000],["6130",700000],["5021",615000],["5153",515000],["5154",455000],["5032",350000],["5137",235000],["5156",235000],["5323",175000],["6122",120000],["5163",119000],["5151",104000],["5168",102000],["5175",85000],["5329",70000],["5162",66000],["5194",35000],["5167",30000],["5179",30000],["5365",25000],["5166",20000],["5903",20000],["5364",19154],["5138",15000],["5038",10000],["5132",10000],["5161",10000],["5321",10000],["5363",10000],["5164",7000],["5362",6000],["5136",5000]],"economic_expenditure_total_czk":25870154,"economic_financing":[["8115",6931849.86],["8118",-2523438.86]],"economic_financing_total_czk":4408411,"economic_revenue":[["1211",7400000],["1121",3900000],["1111",2700000],["1511",2000000],["2111",1623800],["2132",715000],["1345",650000],["1113",500000],["2141",350000],["2122",337467],["2324",233100],["2131",210000],["1112",200000],["1122",200000],["4112",150000],["1386",90000],["2142",47376],["1387",40000],["4111",32000],["1381",30000],["1341",17000],["2119",12000],["1361",10000],["2112",6000],["1334",5000],["3113",3000]],"economic_revenue_total_czk":21461743,"purpose_expenditure":[["2321",5000000],["6171",3500000],["3639",2600000],["6112",2500000],["3745",2100000],["3119",2000000],["3429",1500000],["3613",1000000],["3636",900000],["3722",500000],["3612",450000],["5512",400000],["3419",370000],["3631",350000],["2219",300000],["3399",300000],["3725",260000],["3729",250000],["1031",200000],["2223",200000],["3539",200000],["2292",175000],["2310",150000],["1070",120000],["3314",90000],["3315",80000],["3721",80000],["3723",80000],["3349",65000],["6114",26000],["3319",25000],["2333",20000],["3632",20000],["5213",20000],["6402",19154],["3341",12000],["6310",7000],["6399",1000]],"purpose_expenditure_total_czk":25870154},"revised":{"economic_expenditure":[["6121",10901826.26],["5169",4181828.96],["5023",1800000],["5331",1739771],["5011",1650000],["5171",1565139.99],["5139",1339883.54],["5031",909124],["5336",701890.4],["5021",693314.3],["5137",571869.13],["5365",564910],["6122",543718.92],["5153",518835.95],["6130",475000],["5154",471000],["5032",350085],["5166",242035],["5156",235000],["5323",159527.4],["5163",125095],["5168",122000],["5194",112347.97],["5151",101359],["5362",92000],["5175",76324],["5167",69500],["5162",66498],["5179",30468.74],["5329",28280],["5138",23619],["5903",20000],["5364",19154],["5173",11300],["5136",10946],["5161",10400],["5038",10000],["5132",10000],["5321",10000],["5363",9000],["5164",7000]],"economic_expenditure_total_czk":30580051.56,"economic_financing":[["8117",2523438.86],["8115",2192985.91]],"economic_financing_total_czk":4716424.77,"economic_revenue":[["1211",7983865.8],["1121",4278809.34],["1111",3104652.08],["1511",2433583.86],["2111",1755561],["4116",843931.29],["2132",804832],["2141",706173.97],["1345",679344],["1113",565199.38],["1122",539910],["2324",360233.87],["2122",339771],["1112",278830.03],["2131",210701.75],["4112",189500],["1386",155870.76],["2322",136184],["2226",88000],["4122",70000],["1387",61092.59],["2142",47376],["2321",44294],["4111",32500],["1381",30000],["3111",29480],["2119",26862],["1334",18390.07],["1341",17328],["1361",12350],["4129",10000],["2112",6000],["3113",3000]],"economic_revenue_total_czk":25863626.79,"purpose_expenditure":[["6171",3824800],["2321",3000000],["3636",2900000],["3119",2743747.31],["3429",2675000],["6112",2500000],["3639",2375000],["3745",2255390.89],["2219",988000],["3613",885000],["6399",625910],["3539",575000],["3722",543330.57],["3341",462000],["3612",450000],["5512",422720.6],["3399",387404.45],["3419",370000],["3631",350000],["3725",260000],["3729",250000],["2115",222035],["2223",200000],["1031",185589],["3314",170000],["2292",159527.4],["3315",153269.38],["2310",150000],["1070",120000],["3721",80000],["3723",80000],["3349",72672.96],["6114",32500],["3319",25000],["2333",20000],["3632",20000],["5213",20000],["6402",19154],["6310",7000]],"purpose_expenditure_total_czk":30580051.56},"actual":{"economic_expenditure":[["6121",7029998.82],["5169",2534255.39],["5023",1760809],["5331",1739771],["5011",1470458],["5171",956634.84],["5139",895111.26],["5031",770574],["5336",701890.4],["5021",609390],["5365",544310],["5137",536780.44],["6122",467444.86],["5153",446636.84],["6130",408000],["5154",346718.25],["5032",297127],["5166",241935],["5156",171643.2],["5323",159527.4],["5163",119008.8],["5168",115082.19],["5194",108583.95],["5151",77271],["5175",68786.91],["5162",60608.97],["5167",51233.8],["5362",42788],["5179",30468.74],["5329",28280],["5138",23619],["5364",19154],["5173",11300],["5136",10946],["5132",8000],["5321",7200],["5038",6760],["5161",6754],["5363",5000],["5164",1059.38]],"economic_expenditure_total_czk":22890920.44,"economic_financing":[["8115",-5323798.54],["8117",2523438.86]],"economic_financing_total_czk":-2800359.68,"economic_revenue":[["1211",7983865.8],["1121",4278809.34],["1111",3104652.08],["1511",2433583.86],["2111",1749991],["4116",843931.29],["2132",804382],["2141",706173.97],["1345",679344],["1113",565199.38],["1122",539910],["2324",345822.87],["2122",339771],["1112",278830.03],["2131",210701.75],["4112",189500],["1386",155870.76],["2322",136184],["4122",70000],["1387",61092.59],["2142",47376],["2321",44294],["4111",32500],["2119",26862],["1334",18390.07],["1341",17328],["1361",12350],["4129",10000],["2112",2850],["1381",1214.33],["3111",500]],"economic_revenue_total_czk":25691280.12,"purpose_expenditure":[["6171",3485717.69],["3119",2703619.31],["3429",2653603.63],["6112",2313096],["3745",1955125.79],["3636",1835331.24],["3639",1276471.89],["2219",879735],["2321",606794.4],["6399",577101],["3722",543330.57],["3341",432054.12],["5512",398539.81],["3399",382103.94],["3612",368234],["3539",357228.2],["3419",303341.11],["3725",250537],["2115",222035],["2223",186794.93],["3631",172376.92],["2292",159527.4],["3314",157025],["3315",140099.58],["3729",111642.63],["3613",93266.99],["1031",82159.58],["3349",72672.96],["3721",70072.53],["6114",22512],["3319",19650],["6402",19154],["3632",17352],["1070",15414.42],["6310",6594.8],["2310",605]],"purpose_expenditure_total_czk":22890920.44}},"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."}}}}