{"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:00671941","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00671941","name":"Obec Proseč pod Ještědem","short_name":"Proseč pod Ještědem","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Liberec","municipality_code":544345},"amounts":{"revenue_approved":9280200,"revenue_adjusted":9869775,"revenue_actual":10260479.52,"expense_approved":11148034,"expense_adjusted":11613434,"expense_actual":8489181.14,"tax_revenue":9373729.28,"nontax_revenue":323875.92,"capital_revenue":0,"transfer_revenue":562874.32,"current_expense":8019397.14,"capital_expense":469784,"budget_balance":1771298.38,"cash_current":12388290.96,"cash_previous":11342609.19},"ratios":{"revenue_execution":1.03958596,"expense_execution":0.73097941,"balance_to_revenue":0.1726331,"cash_to_expense":1.45930341,"cash_yoy":0.09219058,"capital_expense_share":0.05533914,"transfer_revenue_share":0.05485848},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00671941/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00671941"},"seo":{"slug":"prosec-pod-jestedem","path":"/cz/municipalities/prosec-pod-jestedem/"},"population":{"value":451,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":9280200,"expenditure_czk":11148034,"financing_czk":1867834,"balance_czk":-1867834},{"stage":"revised","revenue_czk":9869775,"expenditure_czk":11613434,"financing_czk":1743659,"balance_czk":-1743659},{"stage":"actual","revenue_czk":10260479.52,"expenditure_czk":8489181.14,"financing_czk":-1771298.38,"balance_czk":1771298.38}],"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":[["5171",3275000],["5169",2343500],["5011",1100000],["6121",750000],["5023",735000],["5031",454000],["5139",332000],["6119",250000],["5137",220000],["6130",200000],["5032",169000],["5021",130000],["5321",125000],["5222",120000],["5163",95000],["5323",91000],["5168",81500],["5194",70000],["5154",69000],["5365",65000],["5156",64000],["5162",50000],["5166",50000],["5229",50000],["5903",50000],["6122",50000],["5173",40000],["5164",29000],["5364",26534],["5175",25000],["5167",12000],["5132",8000],["5038",6000],["5136",4000],["5179",2500],["5138",2000],["5161",2000],["5133",1000],["5151",1000]],"economic_expenditure_total_czk":11148034,"economic_financing":[["8115",1867834]],"economic_financing_total_czk":1867834,"economic_revenue":[["1211",3900000],["1121",2100000],["1111",1450000],["1511",500000],["1113",300000],["1345",300000],["2111",162000],["1122",150000],["4112",107200],["1112",100000],["2132",65000],["1386",40000],["1342",20000],["1387",20000],["2321",13500],["2324",10500],["1334",10000],["1341",10000],["2119",10000],["3111",10000],["1361",2000]],"economic_revenue_total_czk":9280200,"purpose_expenditure":[["2212",3000000],["6171",1932000],["3639",1784000],["6112",1003000],["3745",425000],["3722",370000],["3326",300000],["3631",291500],["3412",290000],["3635",250000],["3319",230000],["3726",200000],["3613",130000],["5512",129000],["3632",122000],["1037",110000],["4349",100000],["3421",95000],["2292",91000],["3724",75000],["6399",65000],["5213",50000],["6320",40000],["6402",26534],["3111",25000],["3314",6500],["6310",5000],["6409",2500]],"purpose_expenditure_total_czk":11148034},"revised":{"economic_expenditure":[["5171",3300000],["5169",2334100],["5011",1145000],["6121",750000],["5023",735000],["5031",471000],["5139",357000],["6119",250000],["5366",245300],["5137",243500],["6130",200000],["5032",174000],["5021",170000],["5222",140000],["5321",125000],["5163",95000],["5323",91000],["5168",82500],["5154",76000],["5194",70000],["5365",65000],["5156",64000],["5162",50000],["5166",50000],["5229",50000],["5903",50000],["6122",50000],["5173",41000],["5164",29000],["5175",28000],["5364",26534],["5132",15000],["5167",14000],["5038",6000],["5493",6000],["5136",4600],["5161",3000],["5179",2500],["5138",2000],["5133",1000],["5151",1000],["5362",400]],"economic_expenditure_total_czk":11613434,"economic_financing":[["8115",1743659]],"economic_financing_total_czk":1743659,"economic_revenue":[["1211",3900000],["1121",2100000],["1111",1450000],["1511",500000],["4122",310755],["1113",300000],["1345",300000],["2111",212000],["1122",150000],["4116",112420],["1112",110000],["4112",107200],["2132",72500],["1386",60500],["2141",37500],["4111",32500],["1387",23500],["1342",20000],["2324",14800],["2321",13500],["1334",10000],["1341",10000],["2119",10000],["3111",10000],["1361",2000],["1381",600]],"economic_revenue_total_czk":9869775,"purpose_expenditure":[["2212",3000000],["6171",1979000],["3639",1838400],["6112",1003000],["3722",385000],["3745",357600],["3326",325000],["3319",301000],["3631",291500],["3412",290000],["6402",271834],["3635",250000],["3726",220000],["3613",150000],["5512",129000],["3632",124000],["1037",110000],["4349",100000],["3421",95000],["2292",91000],["3724",75000],["6399",65000],["5213",50000],["6320",40000],["6114",32500],["3111",25000],["3314",7100],["6310",5000],["6409",2500]],"purpose_expenditure_total_czk":11613434},"actual":{"economic_expenditure":[["5171",2177092.28],["5169",1785223.42],["5011",1097961],["5023",729812],["5031",452421],["6121",400784],["5366",245207],["5139",200790.06],["5032",164182],["5021",151982],["5222",119000],["5137",100128],["5321",99301],["5323",90800],["5163",86195.2],["5194",74545.39],["5168",71839.46],["6130",69000],["5154",54425.72],["5156",44570.42],["5173",39433],["5162",33352.31],["5365",29830],["5164",29504],["5229",27750],["5364",26534],["5175",19465.27],["5166",19260],["5132",13371.61],["5167",12550],["5038",8388],["5493",5900],["5136",4442],["5179",2250],["5161",919],["5151",578],["5362",394]],"economic_expenditure_total_czk":8489181.14,"economic_financing":[["8118",-6000000],["8117",3000000],["8115",1228701.62]],"economic_financing_total_czk":-1771298.38,"economic_revenue":[["1211",4140021.81],["1121",2216541.96],["1111",1485538.34],["1511",597720.57],["4122",310754.32],["1113",292982.67],["1345",282955],["2111",177144.57],["1112",144480.99],["4116",112420],["4112",107200],["1386",80757.45],["2132",67154],["1334",47230.95],["2141",37500],["4111",32500],["1387",31650.37],["1122",29830],["2321",27500],["2324",14577.35],["1342",11050],["1341",9915],["1361",2410],["1381",644.17]],"economic_revenue_total_czk":10260479.52,"purpose_expenditure":[["2212",1889430.41],["6171",1589717.34],["3639",1412164.34],["6112",989142],["3722",375715.66],["3326",311230],["3745",279160],["6402",271741],["3631",242917.27],["3319",238990.29],["3726",209607.21],["5512",116229],["1037",95586.96],["2292",90800],["3421",78192],["3412",50618.89],["4349",47310],["3632",45967.06],["3724",40711.39],["6320",34970],["6399",29830],["3613",24746.12],["6114",15302],["3314",4243],["6310",2609.2],["6409",2250]],"purpose_expenditure_total_czk":8489181.14}},"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."}}}}