{"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:00304212","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00304212","name":"Obec Prlov","short_name":"Prlov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":544671},"amounts":{"revenue_approved":13155993,"revenue_adjusted":22088675,"revenue_actual":19595986.71,"expense_approved":18996140,"expense_adjusted":29908356.67,"expense_actual":23702657.37,"tax_revenue":10886416.83,"nontax_revenue":3508462.88,"capital_revenue":7000,"transfer_revenue":5194107,"current_expense":10434283.41,"capital_expense":13268373.96,"budget_balance":-4106670.66,"cash_current":8713011.01,"cash_previous":12882619.27},"ratios":{"revenue_execution":0.88715085,"expense_execution":0.79250952,"balance_to_revenue":-0.20956692,"cash_to_expense":0.36759638,"cash_yoy":-0.32366153,"capital_expense_share":0.55978424,"transfer_revenue_share":0.26505973},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00304212/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00304212"},"seo":{"slug":"prlov","path":"/cz/municipalities/prlov/"},"population":{"value":506,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":13155993,"expenditure_czk":18996140,"financing_czk":5840147,"balance_czk":-5840147},{"stage":"revised","revenue_czk":22088675,"expenditure_czk":29908356.67,"financing_czk":7819681.67,"balance_czk":-7819681.67},{"stage":"actual","revenue_czk":19595986.71,"expenditure_czk":23702657.37,"financing_czk":4106670.66,"balance_czk":-4106670.66}],"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",8100000],["5011",2040000],["5169",1877100],["5023",1240000],["6122",700000],["5031",696000],["5154",655000],["5171",515000],["5365",500000],["5139",347000],["5032",307000],["6130",300000],["5021",221000],["5137",185000],["5153",132000],["5163",124500],["5329",122000],["5164",95000],["5222",78000],["5166",75000],["5168",75000],["5362",65300],["5194",61000],["5156",56000],["5323",50000],["5175",47000],["5138",45000],["5162",42500],["5212",40000],["5132",38000],["5167",31000],["5136",28000],["5151",28000],["5229",22000],["5223",15000],["5038",10000],["5221",10000],["5903",10000],["5161",6000],["5321",5000],["5133",1500],["5364",240]],"economic_expenditure_total_czk":18996140,"economic_financing":[["8115",5840147]],"economic_financing_total_czk":5840147,"economic_revenue":[["1211",4500000],["1121",2200000],["1111",1600000],["4222",1000000],["2111",651000],["1122",500000],["1511",500000],["2132",487001],["1345",430000],["2141",300000],["1113",280000],["2324",210000],["1112",150000],["4112",117992],["3111",50000],["1386",40000],["1381",30000],["2133",30000],["1387",20000],["2131",20000],["1341",14000],["1361",13000],["2112",11500],["1343",1500]],"economic_revenue_total_czk":13155993,"purpose_expenditure":[["6171",3067800],["2212",2542000],["2310",2533000],["6112",1540000],["2219",1335500],["3326",1316000],["3745",1064500],["3419",657000],["3631",639100],["3723",630000],["3639",623000],["6399",500000],["1032",482000],["2411",465000],["3722",375000],["6409",192000],["3399",180000],["3392",163000],["5512",110000],["3319",73000],["6320",70000],["3619",67000],["1037",50000],["2292",50000],["3511",45000],["3721",45000],["3314",30000],["2321",20000],["3341",20000],["6310",20000],["3330",15000],["3522",15000],["3719",13000],["1070",10000],["4359",10000],["5213",10000],["3412",7000],["1019",5000],["3421",2000],["3429",2000],["4329",2000],["6402",240]],"purpose_expenditure_total_czk":18996140},"revised":{"economic_expenditure":[["6121",16809276.67],["5169",2442829],["5011",2105500],["5023",1266000],["6122",952000],["5365",809340],["5031",696000],["5154",638400],["5139",530580],["6130",426500],["5171",426160],["6119",320000],["5032",307000],["5021",289514],["5362",194965],["5137",192000],["5329",149535],["5153",144600],["5163",125800],["5222",123000],["5164",95000],["5168",83700],["5166",75000],["5138",67000],["5156",64891],["5194",54000],["5175",51876],["5323",50000],["5221",44000],["5162",42500],["5212",40000],["5132",37000],["5179",36050],["5167",31000],["5151",29000],["5136",27613],["5492",27500],["5172",23600],["5229",22000],["5038",15000],["5223",15000],["5903",10000],["5161",6500],["5321",5000],["5189",3000],["5133",2887],["5364",240]],"economic_expenditure_total_czk":29908356.67,"economic_financing":[["8115",7819681.67]],"economic_financing_total_czk":7819681.67,"economic_revenue":[["1211",4500000],["4216",3942607],["2111",2613031],["4213",2269196],["1121",2200000],["1111",1600000],["4222",1325000],["1122",809340],["1511",500000],["2132",487001],["1345",430000],["2141",300000],["1113",280000],["2324",275000],["1112",150000],["4112",118000],["1386",80000],["3111",50000],["4111",32500],["1387",30000],["2133",30000],["2131",20000],["1341",14000],["1361",13000],["2112",11500],["2322",7000],["1343",1500]],"economic_revenue_total_czk":22088675,"purpose_expenditure":[["2219",8411272],["6171",4241876.67],["2310",2255900],["3392",2071544],["6112",1589500],["2212",1589444],["3326",1340000],["1032",1133200],["3745",1017545],["3631",947693],["3639",816100],["6399",809340],["2411",605900],["5512",429900],["3723",428790],["3419",420779],["6409",359000],["3722",341200],["3635",320000],["3399",185520],["3319",71516],["6320",70000],["3619",67500],["2292",50000],["3511",45000],["4359",44000],["6114",34500],["3314",28613],["3721",26500],["1037",20000],["3341",20000],["6310",20000],["3330",15000],["3522",15000],["5213",14000],["2321",11600],["3719",11000],["1070",8284],["1019",5000],["3412",4100],["3421",4100],["3349",3900],["3429",2000],["4329",2000],["6402",240]],"purpose_expenditure_total_czk":29908356.67},"actual":{"economic_expenditure":[["6121",12017178.96],["5169",2230075.57],["5011",1958799],["5023",1264202],["6122",825245],["5365",809340],["5031",651581],["5139",504548],["5154",457812.77],["6130",425950],["5171",328368.4],["5032",284458],["5021",273498],["5137",185051],["5362",174347],["5329",148953],["5153",144243.76],["5222",123000],["5168",83688],["5164",74694.68],["5166",72600],["5138",66931.41],["5156",56633],["5175",51554],["5194",50952.34],["5323",49600],["5163",44373.21],["5221",44000],["5212",40000],["5132",36389],["5179",36050],["5151",28898.51],["5162",28757.76],["5492",27500],["5172",23595],["5229",21988],["5136",17112],["5223",15000],["5038",11590],["5167",4790],["5161",4682],["5133",2387],["5321",2000],["5364",240]],"economic_expenditure_total_czk":23702657.37,"economic_financing":[["8117",5500000],["8115",-1330391.74],["8901",-62937.6]],"economic_financing_total_czk":4106670.66,"economic_revenue":[["1211",4481379.92],["4216",3942607],["1121",2400642.02],["2111",2308329.71],["1111",1666770.42],["4222",1101000],["1122",809340],["1511",478148.61],["2132",438951],["1345",431984],["1113",317200.5],["2324",293292.23],["2141",239212.94],["2322",198735],["1112",156457.56],["4112",118000],["1386",87457.68],["1387",34277.54],["4111",32500],["2131",18547],["1341",13250],["1361",8820],["2133",7700],["3111",7000],["2119",2420],["2112",1275],["1381",688.58]],"economic_revenue_total_czk":19595986.71,"purpose_expenditure":[["2219",7426585.1],["6171",3007529.8],["2310",2159370],["6112",1577390.01],["3326",1338327],["1032",1090102.51],["3745",917243],["3631",912622.21],["6399",790947],["3639",757822.85],["2411",552390.29],["3392",531383.19],["6409",356241],["2212",352714.8],["3722",341067],["3723",336839.98],["5512",328097],["3419",321077.43],["3399",177320.88],["3319",64689.31],["2292",49600],["4359",44000],["3511",41487],["3619",39522.06],["6114",30337],["3314",21802],["3721",20055.02],["3341",16858.4],["3330",15000],["3522",15000],["6310",14275.21],["2321",11588],["1070",7464],["3719",7440],["6320",6881],["1019",5000],["5213",3961],["3349",3831.32],["3412",3480],["3421",3075],["4329",2000],["6402",240]],"purpose_expenditure_total_czk":23702657.37}},"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."}}}}