{"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:00233871","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233871","name":"Obec Tachlovice","short_name":"Tachlovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":531821},"amounts":{"revenue_approved":19915000,"revenue_adjusted":21459306.79,"revenue_actual":25307627.96,"expense_approved":29617000,"expense_adjusted":31549306.79,"expense_actual":17850035.98,"tax_revenue":21445298.18,"nontax_revenue":2089910.25,"capital_revenue":10000,"transfer_revenue":1762419.53,"current_expense":12061573.75,"capital_expense":5788462.23,"budget_balance":7457591.98,"cash_current":37052198.15,"cash_previous":29594606.17},"ratios":{"revenue_execution":1.1793311,"expense_execution":0.56578219,"balance_to_revenue":0.29467764,"cash_to_expense":2.07574921,"cash_yoy":0.25199159,"capital_expense_share":0.32428294,"transfer_revenue_share":0.06963985},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233871/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233871"},"seo":{"slug":"tachlovice","path":"/cz/municipalities/tachlovice/"},"population":{"value":947,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":19915000,"expenditure_czk":29617000,"financing_czk":9702000,"balance_czk":-9702000},{"stage":"revised","revenue_czk":21459306.79,"expenditure_czk":31549306.79,"financing_czk":10090000,"balance_czk":-10090000},{"stage":"actual","revenue_czk":25307627.96,"expenditure_czk":17850035.98,"financing_czk":-7457591.98,"balance_czk":7457591.98}],"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",15204000],["5169",3767500],["5331",1920000],["5011",1482000],["5171",1332000],["6349",1100000],["5023",1070000],["5031",550000],["5365",400000],["5021",320000],["5154",303000],["5139",260000],["5032",259000],["5323",250000],["5137",160500],["6119",150000],["5321",127000],["5222",126500],["5153",123000],["5499",106000],["5166",90000],["5168",56000],["5175",55000],["5163",51000],["5162",45000],["5172",41000],["5194",40500],["5156",39000],["5167",22000],["5179",20000],["5362",16000],["5192",15000],["5329",15000],["5164",14000],["6130",14000],["5138",11000],["5134",10500],["5038",7000],["5161",7000],["5363",6000],["5151",5000],["5364",5000],["5903",5000],["5136",4000],["5223",3500],["5229",3500],["5133",3000],["5132",1500],["5122",1000]],"economic_expenditure_total_czk":29617000,"economic_financing":[["8115",9702000]],"economic_financing_total_czk":9702000,"economic_revenue":[["1211",7800000],["1121",3900000],["1111",2800000],["1511",1000000],["1345",750000],["1113",650000],["2141",650000],["2132",501000],["1122",400000],["2111",280000],["2324",240000],["4112",226000],["1112",200000],["3121",110000],["2321",93000],["1386",80000],["1334",60000],["1381",40000],["1387",40000],["1341",27000],["2112",20000],["1361",16000],["4121",12000],["1343",10000],["2131",10000]],"economic_revenue_total_czk":19915000,"purpose_expenditure":[["2341",4800000],["2212",4500000],["3113",3300000],["2219",2700000],["2321",2300000],["6171",2000000],["3745",1500000],["6112",1400000],["3723",1200000],["3429",1000000],["3631",1000000],["3722",1000000],["2411",700000],["3632",600000],["6399",400000],["2292",250000],["3635",200000],["2310",150000],["3639",100000],["3392",80000],["4351",70000],["5512",70000],["3319",50000],["3399",50000],["6409",35000],["3419",30000],["3421",30000],["3721",30000],["6114",30000],["3314",22000],["6310",10000],["5213",5000],["6402",5000]],"purpose_expenditure_total_czk":29617000},"revised":{"economic_expenditure":[["6121",15153000],["5169",3773300],["5331",1920000],["5171",1729645],["5011",1601500],["6349",1100000],["5023",1070000],["5336",803726.79],["5031",624000],["5365",440580],["6130",364000],["5154",317000],["6119",280000],["5032",257000],["5323",250000],["5021",246600],["5139",220000],["6122",176000],["5168",137000],["5222",126500],["5137",122500],["5321",121000],["5153",118000],["5499",106000],["5175",73000],["5163",60000],["5194",50500],["5156",36000],["5162",30000],["5364",23355],["5167",21000],["5166",20000],["5179",20000],["5362",19000],["5164",15100],["5329",15000],["5134",14500],["5221",12000],["5138",11000],["5172",11000],["5038",10000],["5161",9500],["5123",8500],["5151",5000],["5363",5000],["5903",5000],["5223",4500],["5136",4000],["5133",3000],["5192",3000],["5132",1500],["5122",1000],["5229",500]],"economic_expenditure_total_czk":31549306.79,"economic_financing":[["8115",10090000]],"economic_financing_total_czk":10090000,"economic_revenue":[["1211",7800000],["1121",3900000],["1111",2800000],["1511",973705],["1345",750000],["4116",748145.79],["4213",700000],["1113",650000],["2141",650000],["2132",501000],["1122",440580],["2111",280000],["2324",240000],["4112",223600],["1112",200000],["3121",110000],["2321",93000],["1386",80000],["1334",60000],["4122",51776],["1381",40000],["1387",40000],["4111",32500],["1341",27000],["2112",20000],["1361",16000],["4121",12000],["1343",10000],["2131",10000]],"economic_revenue_total_czk":21459306.79,"purpose_expenditure":[["2341",4800000],["2212",4500000],["3113",4103726.79],["2219",2700000],["2321",2300000],["6171",2100000],["3745",1500000],["6112",1400000],["3723",1300000],["3722",1070000],["3429",1000000],["3631",1000000],["2411",800000],["3632",600000],["3639",450000],["6399",440580],["2310",350000],["3635",330000],["2292",250000],["3392",80000],["4351",70000],["5512",70000],["3319",50000],["3399",50000],["3721",50000],["3421",35000],["6409",35000],["3314",33000],["3419",30000],["6114",30000],["6310",12000],["5213",5000],["6402",5000]],"purpose_expenditure_total_czk":31549306.79},"actual":{"economic_expenditure":[["6121",4776879.23],["5169",3005285.92],["5331",1920000],["5011",1599561],["5023",972264],["5336",775850.79],["5171",755663.78],["5031",606772],["5365",440580],["6130",352550],["5154",313273.21],["6349",284480],["5032",233873],["5021",228914],["6119",198780],["5323",190383],["6122",175773],["5168",136027.48],["5153",111316.76],["5321",99125.44],["5222",90000],["5137",83751],["5139",77525.61],["5175",70039.5],["5499",64850],["5163",55173.6],["5194",47282.3],["5156",24360],["5162",23792],["5179",18980],["5364",18354],["5167",14211],["5221",12000],["5134",9577],["5329",8000],["5123",7870],["5138",7467.38],["5038",6767],["5161",6491],["5164",5203],["5223",4000],["5362",3740],["5366",3699],["5151",3669],["5172",3086],["5136",2014],["5166",481.98],["5132",299]],"economic_expenditure_total_czk":17850035.98,"economic_financing":[["8118",-7000000],["8115",-457591.98]],"economic_financing_total_czk":-7457591.98,"economic_revenue":[["1211",9468267.97],["1121",5068426.83],["1111",3516293.45],["1511",1423624.02],["4116",751844.79],["4213",700000],["2141",681139.45],["1113",670016.8],["2132",604865.23],["1122",440580],["2111",438578.07],["1112",330390.15],["2324",310765.5],["1345",229450],["4112",223600],["1386",184667.46],["1387",72373.93],["4122",51776],["4111",23198.74],["1341",22146],["2229",22053],["1361",17583],["2112",12299],["4121",12000],["2131",10210],["2321",10000],["3122",10000],["1381",1478.57]],"economic_revenue_total_czk":25307627.96,"purpose_expenditure":[["3113",3026884.79],["2219",2489529.17],["6171",1982811.95],["6112",1271249.3],["3723",1186453.48],["2341",1167232.33],["3745",1158491.81],["3722",869332.88],["2411",762960.77],["3631",753158],["2212",681616.86],["6399",440580],["3639",378821],["3429",269934],["3635",229694],["2321",215259],["3632",214044],["2292",190383],["2310",190104],["5512",66405],["3392",55000],["4351",52850],["3399",44774],["6409",26980],["3314",24518],["6114",23198.74],["3319",23094.3],["3419",20000],["3421",19400],["6310",11576.6],["6402",3699]],"purpose_expenditure_total_czk":17850035.98}},"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."}}}}