{"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:00511285","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00511285","name":"Obec Proseč","short_name":"Proseč","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":537829},"amounts":{"revenue_approved":2286100,"revenue_adjusted":2713675,"revenue_actual":3022161.32,"expense_approved":3014800,"expense_adjusted":5592670,"expense_actual":4107968.74,"tax_revenue":2015398.25,"nontax_revenue":556622.07,"capital_revenue":16456,"transfer_revenue":433685,"current_expense":2306039.34,"capital_expense":1801929.4,"budget_balance":-1085807.42,"cash_current":10860141.56,"cash_previous":11892826.43},"ratios":{"revenue_execution":1.11367843,"expense_execution":0.73452729,"balance_to_revenue":-0.35928175,"cash_to_expense":2.64367678,"cash_yoy":-0.08683259,"capital_expense_share":0.43864243,"transfer_revenue_share":0.14350161},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00511285/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00511285"},"seo":{"slug":"prosec-00511285","path":"/cz/municipalities/prosec-00511285/"},"population":{"value":71,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2286100,"expenditure_czk":3014800,"financing_czk":728700,"balance_czk":-728700},{"stage":"revised","revenue_czk":2713675,"expenditure_czk":5592670,"financing_czk":2878995,"balance_czk":-2878995},{"stage":"actual","revenue_czk":3022161.32,"expenditure_czk":4107968.74,"financing_czk":1085807.42,"balance_czk":-1085807.42}],"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":[["5169",995100],["5171",430000],["5023",412000],["6121",220000],["5362",200000],["5137",150000],["5021",140000],["5154",100000],["5365",100000],["5139",89500],["5032",37100],["5168",30000],["5194",30000],["5163",20200],["5175",13000],["5134",12000],["5156",11000],["5019",8000],["5229",7500],["5173",7000],["5161",1000],["5162",1000],["5038",400]],"economic_expenditure_total_czk":3014800,"economic_financing":[["8115",2728700],["8118",-2000000]],"economic_financing_total_czk":728700,"economic_revenue":[["1211",600000],["2111",530000],["1121",340000],["1111",200000],["1511",140000],["1122",100000],["4112",71800],["2131",70000],["2141",70000],["1345",56000],["1113",50000],["2324",40000],["1112",14000],["2132",2800],["1341",1500]],"economic_revenue_total_czk":2286100,"purpose_expenditure":[["6171",710400],["6112",453100],["1032",405100],["6399",300000],["2341",270000],["3419",161000],["3635",150000],["2310",110000],["3745",107000],["3722",105000],["2219",50000],["5512",47000],["3725",40000],["2212",30000],["1036",28500],["6320",13200],["2321",10000],["3631",10000],["2141",7500],["6310",7000]],"purpose_expenditure_total_czk":3014800},"revised":{"economic_expenditure":[["6121",2420000],["5169",1015100],["5171",676000],["5023",424000],["5362",200000],["5021",166500],["5365",165690],["5137",150000],["5154",100000],["5139",91500],["5032",37100],["5168",30000],["5194",30000],["5163",21400],["5175",15000],["5134",12000],["5156",11000],["5173",9000],["5019",8000],["5229",7500],["5161",1000],["5162",1000],["5038",400],["5364",280],["5321",200]],"economic_expenditure_total_czk":5592670,"economic_financing":[["8115",5378995],["8118",-4000000],["8117",1500000]],"economic_financing_total_czk":2878995,"economic_revenue":[["1211",600000],["2111",530000],["1121",340000],["1111",200000],["4116",174385],["1122",165690],["4122",155000],["1511",140000],["4112",71800],["2131",70000],["2141",70000],["1345",56000],["1113",50000],["2324",40000],["4111",32500],["1112",14000],["2132",2800],["1341",1500]],"economic_revenue_total_czk":2713675,"purpose_expenditure":[["3631",2210000],["6171",710600],["6112",465100],["1032",405100],["6399",365690],["2341",270000],["2212",230000],["3419",161000],["3635",150000],["2310",110000],["3745",107000],["3722",105000],["5512",93000],["3725",60000],["2219",50000],["6114",32500],["1036",28500],["6320",13400],["2321",10000],["6310",8000],["2141",7500],["6402",280]],"purpose_expenditure_total_czk":5592670},"actual":{"economic_expenditure":[["6121",1749100.4],["5169",626551.13],["5171",583074.87],["5023",423556],["5365",165690],["5021",116750],["5139",98609.8],["5154",81798.9],["6122",42229],["5032",37008],["5137",29393],["5194",26085],["5168",23523.84],["5163",22028.8],["5362",20050],["5182",15710],["5229",7500],["5175",7466],["6329",7100],["5156",5856],["5019",4813],["6130",3500],["5221",3000],["5162",2408],["5222",1000],["5329",828],["5039",763],["5161",703],["5179",511],["5173",476],["5038",400],["5364",280],["5321",200],["5191",6]],"economic_expenditure_total_czk":4107968.74,"economic_financing":[["8118",-4000000],["8115",3510599.87],["8117",1500000],["8901",75207.55]],"economic_financing_total_czk":1085807.42,"economic_revenue":[["1211",794415.74],["1121",426361.6],["2111",364199.35],["1111",293323.24],["4116",174385],["1511",172506.81],["1122",165690],["4122",155000],["2131",98028.97],["4112",71800],["1113",56266.33],["1345",55499],["2141",44620.66],["2324",43353.09],["4111",32500],["1112",27773.26],["3111",16456],["1386",15527.78],["1387",6086.82],["2132",4000],["2119",2420],["1341",1650],["1361",150],["1381",116.87],["1335",30.8]],"economic_revenue_total_czk":3022161.32,"purpose_expenditure":[["3631",1689806.3],["6171",636610.88],["6112",460564],["1032",381819.19],["2212",185859.63],["6399",184411],["3722",89754.02],["2310",81541.33],["3419",81049.1],["3745",79532.01],["2341",59947.87],["5512",57727.95],["3725",45502.66],["1036",28488],["6320",13373],["6114",10245],["2141",7500],["6310",7180.8],["2321",6776],["6402",280]],"purpose_expenditure_total_czk":4107968.74}},"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."}}}}