{"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:00582930","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00582930","name":"Obec Probulov","short_name":"Probulov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihočeský kraj","district_name":"Písek","municipality_code":561509},"amounts":{"revenue_approved":2795100,"revenue_adjusted":3381000,"revenue_actual":3160731.97,"expense_approved":2586000,"expense_adjusted":3206639.1,"expense_actual":2510466.08,"tax_revenue":2502320.61,"nontax_revenue":357211.36,"capital_revenue":166400,"transfer_revenue":134800,"current_expense":2210949.08,"capital_expense":299517,"budget_balance":650265.89,"cash_current":2950921.62,"cash_previous":2308455.73},"ratios":{"revenue_execution":0.93485122,"expense_execution":0.78289636,"balance_to_revenue":0.20573269,"cash_to_expense":1.17544772,"cash_yoy":0.27830982,"capital_expense_share":0.11930733,"transfer_revenue_share":0.04264835},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00582930/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00582930"},"seo":{"slug":"probulov","path":"/cz/municipalities/probulov/"},"population":{"value":73,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":2795100,"expenditure_czk":2586000,"financing_czk":-209100,"balance_czk":209100},{"stage":"revised","revenue_czk":3381000,"expenditure_czk":3206639.1,"financing_czk":-174360.9,"balance_czk":174360.9},{"stage":"actual","revenue_czk":3160731.97,"expenditure_czk":2510466.08,"financing_czk":-650265.89,"balance_czk":650265.89}],"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",674000],["5011",400000],["5023",300000],["6119",270000],["5171",135000],["5021",133000],["5031",97000],["5222",93000],["5032",70000],["5139",59000],["5154",55000],["5156",42000],["5365",40000],["5909",31000],["5162",28000],["5163",23000],["5212",21000],["5155",20000],["5175",20000],["5173",17000],["5364",15000],["5168",10000],["5329",10000],["6122",10000],["5166",3000],["5038",2000],["5167",2000],["5194",2000],["5134",1000],["5161",1000],["5321",1000],["5903",1000]],"economic_expenditure_total_czk":2586000,"economic_financing":[["8115",-209100]],"economic_financing_total_czk":-209100,"economic_revenue":[["1211",747000],["1511",620000],["1121",436000],["1111",237000],["1345",192500],["4116",125900],["2111",118600],["4112",102000],["1113",50000],["2119",42100],["1122",38000],["1112",21000],["2141",20000],["1381",12000],["2131",10000],["1386",9000],["1341",7500],["1387",3500],["1342",1000],["1361",1000],["1382",1000]],"economic_revenue_total_czk":2795100,"purpose_expenditure":[["3745",550000],["2310",378000],["6112",345000],["6171",293000],["3635",270000],["3639",210000],["3722",150000],["2212",80000],["3723",70000],["6399",70000],["3631",51000],["6114",25000],["6320",20000],["3721",17000],["6402",15000],["3399",14000],["1031",6000],["2321",6000],["3314",6000],["5512",3000],["6310",3000],["3319",1000],["3726",1000],["5213",1000],["6409",1000]],"purpose_expenditure_total_czk":2586000},"revised":{"economic_expenditure":[["5169",861500],["5011",390000],["6119",332000],["5023",302000],["5171",222000],["5021",185200],["5031",109000],["5139",103300],["6122",83000],["5137",72000],["5032",69000],["5365",59000],["5154",54000],["5329",53000],["5156",37000],["5909",31000],["5364",29939.1],["5173",29700],["5175",29000],["5162",22500],["5155",21500],["5212",20200],["5168",17000],["5026",16000],["5194",14800],["5166",13000],["5222",9500],["5163",9000],["5038",3000],["5167",3000],["5321",2000],["5134",1000],["5161",1000],["5903",1000],["5136",500]],"economic_expenditure_total_czk":3206639.1,"economic_financing":[["8115",-174360.9]],"economic_financing_total_czk":-174360.9,"economic_revenue":[["1211",799000],["1511",620000],["1121",436000],["1111",289000],["1345",192500],["3111",170000],["2111",161700],["4116",125900],["2131",119000],["4112",102300],["2141",60000],["1122",59000],["1113",57000],["4111",32500],["2119",29500],["1112",28000],["2322",18000],["1386",16000],["2329",13000],["1381",12000],["2321",10000],["2324",10000],["1341",8500],["1387",6100],["1342",4000],["1361",1000],["1382",1000]],"economic_revenue_total_czk":3381000,"purpose_expenditure":[["3745",577000],["3639",504500],["2310",378000],["6112",367500],["6171",311000],["3635",270000],["3722",150000],["1032",149500],["6399",89000],["3723",86000],["2212",80000],["3631",51000],["3399",38200],["6320",32000],["6402",29939.1],["6114",29000],["5512",19000],["3721",17000],["1031",6000],["2321",6000],["3314",6000],["2219",3000],["6310",3000],["3319",1000],["3726",1000],["5213",1000],["6409",1000]],"purpose_expenditure_total_czk":3206639.1},"actual":{"economic_expenditure":[["5169",549017.36],["5011",367029],["5023",301534],["6119",226700],["5021",171260],["5171",130854.63],["5031",107961],["5139",91984.94],["6122",72817],["5137",70834],["5032",65811],["5365",58170],["5154",36841.67],["5364",29939.1],["5156",29208.98],["5173",24983],["5175",24379],["5162",22326.08],["5155",21213.9],["5212",17700],["5329",17396],["5168",16279],["5026",15300],["5194",14407.52],["5166",11909.9],["5222",9000],["5038",1767],["5167",1274],["5321",1000],["5134",558],["5161",458],["5136",418],["5163",134]],"economic_expenditure_total_czk":2510466.08,"economic_financing":[["8118",-1500000],["8117",1000000],["8115",-642465.89],["8127",500000],["8901",-7800]],"economic_financing_total_czk":-650265.89,"economic_revenue":[["1211",798224.38],["1511",618901.15],["1121",428692.36],["1111",288862.13],["1345",191100],["3111",166400],["2111",128272],["2131",118241.15],["4112",102300],["2141",59638.68],["1122",58170],["1113",56549.02],["4111",32500],["1112",27920.03],["2322",17433],["1386",15611.15],["2329",12709.9],["2321",10000],["2324",8916.63],["1341",8100],["1387",6038.43],["1342",3944],["2119",2000],["1381",107.96],["1361",100]],"economic_revenue_total_czk":3160731.97,"purpose_expenditure":[["3745",529175.1],["3639",467879.29],["6112",364155],["6171",283995.5],["3635",164990],["1032",148413],["3722",146018.07],["3723",85718.73],["2310",76653],["6399",58170],["3399",36437.52],["3631",34841.67],["6402",29939.1],["6320",25657],["6114",18761],["5512",17678],["3721",8988.94],["2321",5206.16],["3314",3975],["2219",2889],["2212",791],["6310",134]],"purpose_expenditure_total_czk":2510466.08}},"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."}}}}