{"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:00266566","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00266566","name":"Obec Proboštov","short_name":"Proboštov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Teplice","municipality_code":567787},"amounts":{"revenue_approved":73788418,"revenue_adjusted":92699977.4,"revenue_actual":89341731.93,"expense_approved":73788418,"expense_adjusted":96096551.51,"expense_actual":84115047.89,"tax_revenue":57413580.06,"nontax_revenue":10678100.92,"capital_revenue":9792925,"transfer_revenue":11457125.95,"current_expense":51253376.88,"capital_expense":32861671.01,"budget_balance":5226684.04,"cash_current":26005538.53,"cash_previous":20510508.04},"ratios":{"revenue_execution":0.96377296,"expense_execution":0.87531807,"balance_to_revenue":0.05850216,"cash_to_expense":0.3091663,"cash_yoy":0.26791294,"capital_expense_share":0.39067529,"transfer_revenue_share":0.12823935},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00266566/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00266566"},"seo":{"slug":"probostov","path":"/cz/municipalities/probostov/"},"population":{"value":2717,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":73788418,"expenditure_czk":73788418,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":92699977.4,"expenditure_czk":96096551.51,"financing_czk":3396574.11,"balance_czk":-3396574.11},{"stage":"actual","revenue_czk":89341731.93,"expenditure_czk":84115047.89,"financing_czk":-5226684.04,"balance_czk":5226684.04}],"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",20498050],["5169",12790028],["5011",10940000],["5331",3953000],["5171",3920000],["5031",3137500],["5901",3100000],["5154",2435000],["5023",2000000],["5229",1523000],["5151",1407000],["5032",1160840],["5321",1000000],["6130",1000000],["5139",890000],["5153",706000],["5365",500000],["6122",500000],["5163",270000],["5166",270000],["5168",250000],["5137",210000],["5194",210000],["5909",165000],["5156",137000],["5021",130000],["5162",120000],["5492",120000],["5175",60000],["5136",55000],["5364",50000],["5038",40000],["5161",40000],["5329",35000],["5499",35000],["5167",34000],["5132",30000],["5041",20000],["5134",19000],["5222",15000],["5179",11000],["5173",1000],["5362",1000]],"economic_expenditure_total_czk":73788418,"economic_revenue":[["1211",26270000],["1121",13350000],["1111",10110000],["2132",4217048],["4216",3654420],["1511",2470000],["2111",2185350],["3111",2000000],["2324",1855000],["1113",1630000],["4112",1218600],["1345",1208000],["1122",800000],["1112",750000],["1386",480000],["1381",250000],["2212",230000],["1361",200000],["4121",175000],["1387",150000],["2131",150000],["1341",106000],["4111",100000],["2329",85000],["2321",60000],["2322",50000],["2119",20000],["1343",10000],["1334",3000],["2141",1000]],"economic_revenue_total_czk":73788418,"purpose_expenditure":[["6171",15065000],["2212",9110000],["3612",8215000],["3745",6380000],["3639",4201000],["3722",3427028],["2219",3029550],["3113",3011000],["6112",2630340],["3723",2505000],["3631",2375000],["3725",2176000],["5512",1953500],["3613",1622000],["3111",1410000],["3419",1200000],["3399",1050000],["2221",1000000],["3412",794000],["2341",550000],["6399",500000],["6320",250000],["3314",215000],["3330",200000],["3392",132000],["3349",120000],["5311",100000],["6114",100000],["3421",90000],["1014",68000],["3319",60000],["2321",50000],["3721",50000],["6402",50000],["2229",23000],["6310",20000],["3539",15000],["5213",15000],["3341",10000],["4357",10000],["3635",5000],["3633",1000]],"purpose_expenditure_total_czk":73788418,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",34760635.8],["5169",14013104.41],["5011",11144095],["5171",5121575.56],["5331",4655841.2],["5901",3429460.72],["5031",3242320],["5154",2693457],["6122",2546812.9],["5023",2195000],["5229",1537500],["5151",1531000],["5032",1177204],["5336",1152008.01],["5139",1079069.92],["5321",1000000],["5153",666012],["5365",649230],["6341",366017],["5194",309000],["5163",305500],["5166",291000],["5137",289877.87],["5175",221300],["6130",200000],["5162",174000],["5168",167670],["5909",153000],["5156",130000],["5492",120000],["5364",98696.04],["5041",89000],["5021",88500],["5132",87132.08],["5164",85932],["5136",66000],["5038",50000],["5161",40000],["5363",40000],["5499",35000],["5222",27000],["5167",26000],["5329",23000],["5134",11000],["5362",5000],["5173",1600],["5179",1000]],"economic_expenditure_total_czk":96096551.51,"economic_financing":[["8115",3357769.11],["8901",38805]],"economic_financing_total_czk":3396574.11,"economic_revenue":[["1211",26270000],["1121",13350000],["1111",10110000],["3111",9500000],["4216",6765535.88],["4213",4322843.22],["2132",4217048],["1511",2470000],["2324",2307962.87],["2111",2206150],["4116",2092412.51],["1113",1630000],["4112",1218600],["1345",1208000],["4222",752400],["1112",750000],["1122",649230],["1386",480000],["2322",433390.43],["1381",250000],["2212",230000],["2229",217142.34],["1361",200000],["2321",184000],["4121",175000],["1387",150000],["2131",150000],["1341",106000],["4111",97500],["2329",85000],["4113",62654.34],["2119",40100],["1343",12320],["1334",3000],["1349",2687.81],["2141",1000]],"economic_revenue_total_czk":92699977.4,"purpose_expenditure":[["6171",22301514.04],["2212",12625000],["3612",10368805],["3745",6759679],["3113",6329210.8],["3639",5070236.72],["3412",4045020.23],["3722",3267028],["6112",2893340],["3631",2830000],["3723",2505000],["3111",2499408.78],["3725",2336000],["5512",2002404],["3613",1872000],["3399",1547000],["3419",1200000],["2219",1117550],["2221",1000000],["6399",649230],["2341",550000],["3421",450000],["5311",291928.9],["6320",285500],["3314",215000],["3330",200000],["3349",197000],["3392",133000],["6402",98696.04],["6114",97500],["2321",70000],["1014",68000],["3319",60000],["3721",50000],["2229",23000],["4357",20000],["6310",20000],["3539",17500],["5213",15000],["3341",10000],["3635",5000],["3633",1000]],"purpose_expenditure_total_czk":96096551.51},"actual":{"economic_expenditure":[["6121",30044197.36],["5169",13150299.33],["5011",10613899],["5331",4655841.2],["5171",4616476.84],["5031",3095865],["6122",2359256.65],["5154",2254292.1],["5023",2187066],["5229",1494150],["5151",1472167],["5336",1152008.01],["5032",1133167],["5139",862192.13],["5321",706709.55],["5365",649230],["5153",581037.75],["6341",366017],["5163",301709.73],["5166",290400],["5137",273736.58],["5194",256868.06],["5175",185404.08],["5162",162638.43],["5909",143104],["5492",120000],["5168",119436.58],["5364",98696.04],["6130",92200],["5156",89553.44],["5041",87051.25],["5164",85932],["5132",77392.07],["5021",68716],["5136",58685.6],["5038",44194],["5363",40000],["5499",32400],["5222",26920],["5161",26440],["5167",18371.11],["5329",13840],["5134",3901],["5362",2000],["5173",1586]],"economic_expenditure_total_czk":84115047.89,"economic_financing":[["8115",-5265489.04],["8901",38805]],"economic_financing_total_czk":-5226684.04,"economic_revenue":[["1211",25793955.18],["1121",13810050.24],["3111",9792925],["1111",9703964.25],["4213",4322843.22],["2132",4269730],["4216",3111115.88],["2324",2927829],["1511",2483321.06],["2111",2224680.14],["4116",2089412.51],["1113",1825402.36],["4112",1218600],["1345",1172224.44],["1112",900179.13],["1122",649230],["1386",503154.43],["2322",462454.43],["4222",380000],["2229",226734.34],["1361",211570],["1387",197195.88],["4121",175000],["2321",156000],["2131",148104],["2329",112215],["1341",104685],["4111",97500],["2119",76085],["2212",74250],["4113",62654.34],["1343",47720],["1349",6087.81],["1381",4012.58],["1334",827.7],["2141",19.01]],"economic_revenue_total_czk":89341731.93,"purpose_expenditure":[["6171",21287613.21],["2212",12549070.85],["3612",8192896.26],["3745",6431488.1],["3113",6216341.75],["3412",3616312.84],["3722",3182192.13],["6112",2861679.27],["3111",2453469.08],["3723",2351188.63],["3725",2334190.06],["3613",1629278.89],["3631",1584978.57],["3399",1487537.94],["3639",1263085.73],["3419",1165000],["2219",1102243.3],["2221",706709.55],["6399",649230],["5512",638546.44],["2341",411672],["3421",383421.69],["6320",282513],["5311",259968.69],["3330",200000],["3349",193957],["3314",193386.34],["6402",98696.04],["2321",67172],["6114",60600.71],["3319",60000],["1014",59650],["3392",50995.3],["3721",28214.79],["4357",20000],["6310",19196.73],["3539",17500],["5213",3479],["2229",1572]],"purpose_expenditure_total_czk":84115047.89}},"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."}}}}