{"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:00515973","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00515973","name":"Obec Proseč pod Křemešníkem","short_name":"Proseč pod Křemešníkem","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":561941},"amounts":{"revenue_approved":3030600,"revenue_adjusted":3478100,"revenue_actual":3701458.05,"expense_approved":8094000,"expense_adjusted":9143240,"expense_actual":3687897.64,"tax_revenue":2875956.55,"nontax_revenue":227521.5,"capital_revenue":263680,"transfer_revenue":334300,"current_expense":3204962.44,"capital_expense":482935.2,"budget_balance":13560.41,"cash_current":7955314.26,"cash_previous":7941753.85},"ratios":{"revenue_execution":1.06421841,"expense_execution":0.40334691,"balance_to_revenue":0.00366353,"cash_to_expense":2.15714074,"cash_yoy":0.00170748,"capital_expense_share":0.13095136,"transfer_revenue_share":0.09031576},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00515973/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00515973"},"seo":{"slug":"prosec-pod-kremesnikem","path":"/cz/municipalities/prosec-pod-kremesnikem/"},"population":{"value":91,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3030600,"expenditure_czk":8094000,"financing_czk":5063400,"balance_czk":-5063400},{"stage":"revised","revenue_czk":3478100,"expenditure_czk":9143240,"financing_czk":5665140,"balance_czk":-5665140},{"stage":"actual","revenue_czk":3701458.05,"expenditure_czk":3687897.64,"financing_czk":-13560.41,"balance_czk":13560.41}],"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",4500000],["5171",1370000],["5169",745000],["5154",300000],["5023",240000],["5139",210000],["6119",200000],["5137",150000],["5365",100000],["5011",95000],["5163",44000],["5222",30000],["5032",25000],["5156",20000],["5175",20000],["5492",20000],["5162",10000],["5363",10000],["5136",3000],["5161",2000]],"economic_expenditure_total_czk":8094000,"economic_financing":[["8115",5063400]],"economic_financing_total_czk":5063400,"economic_revenue":[["1211",1000000],["1121",500000],["1511",380000],["1111",350000],["2131",151800],["1345",150000],["1122",100000],["2141",100000],["1113",80000],["4112",71800],["2111",70000],["1112",30000],["2112",20000],["1386",12000],["1387",6000],["1381",5000],["1341",3000],["1342",1000]],"economic_revenue_total_czk":3030600,"purpose_expenditure":[["6171",2785000],["2310",2595000],["2212",1070000],["3745",365000],["5512",255000],["3722",250000],["6112",240000],["3631",200000],["6399",110000],["3635",100000],["3341",50000],["6320",40000],["3421",30000],["6310",4000]],"purpose_expenditure_total_czk":8094000},"revised":{"economic_expenditure":[["6121",4500000],["5171",1470000],["5169",1055000],["5137",375000],["5139",305000],["5154",300000],["5362",255000],["5023",240000],["6119",200000],["5011",105000],["5365",100000],["5163",44000],["5321",37240],["5175",30000],["5222",30000],["5156",27000],["5032",25000],["5492",20000],["5162",10000],["5363",10000],["5136",3000],["5161",2000]],"economic_expenditure_total_czk":9143240,"economic_financing":[["8115",5665140]],"economic_financing_total_czk":5665140,"economic_revenue":[["1211",1000000],["1121",500000],["1511",380000],["1111",350000],["3111",260000],["4122",155000],["2131",151800],["1345",150000],["1122",100000],["2141",100000],["1113",80000],["4112",71800],["2111",70000],["4111",32500],["1112",30000],["2112",20000],["1386",12000],["1387",6000],["1381",5000],["1341",3000],["1342",1000]],"economic_revenue_total_czk":3478100,"purpose_expenditure":[["6171",2885000],["2310",2787000],["2212",1070000],["3745",665000],["6399",365000],["3631",325000],["5512",265000],["3722",250000],["6112",240000],["3635",100000],["3341",50000],["6320",40000],["3113",37240],["3421",30000],["6114",30000],["6310",4000]],"purpose_expenditure_total_czk":9143240},"actual":{"economic_expenditure":[["5171",1012172.86],["5169",833353.72],["6121",482935.2],["5137",287356.4],["5365",254520],["5154",236737.75],["5023",231984],["5011",93910],["5139",89645.97],["5321",37240],["5163",29782.4],["5175",26087.96],["5222",22500],["5032",20880],["5492",10000],["5156",7812],["5162",6808.38],["5363",3500],["5362",394],["5161",277]],"economic_expenditure_total_czk":3687897.64,"economic_financing":[["8118",-4000000],["8117",2000000],["8115",1986439.59]],"economic_financing_total_czk":-13560.41,"economic_revenue":[["1211",1030670.85],["1121",552384.95],["1111",372900.61],["1511",366770.18],["3111",260000],["1122",254520],["1345",157964],["4122",155000],["2131",135170],["4222",75000],["1113",72964.67],["4112",71800],["2111",64851.5],["1112",35996.08],["4111",32500],["2141",27500],["1386",20121.65],["1387",7886.89],["3113",3680],["1341",2500],["1342",1120],["1381",156.67]],"economic_revenue_total_czk":3701458.05,"purpose_expenditure":[["2212",855123.16],["2310",729929.84],["6171",624481.18],["3745",517622],["6399",258414],["3722",235180.47],["6112",231984],["3631",125451.51],["3113",37240],["6320",29144],["3421",22500],["6114",15567.08],["5512",4622],["6310",638.4]],"purpose_expenditure_total_czk":3687897.64}},"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."}}}}