{"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:00235776","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00235776","name":"Obec Tismice","short_name":"Tismice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kolín","municipality_code":533734},"amounts":{"revenue_approved":22873101,"revenue_adjusted":21568449.49,"revenue_actual":20698510.22,"expense_approved":30475830,"expense_adjusted":21916101.97,"expense_actual":18792160.73,"tax_revenue":15817100.93,"nontax_revenue":2717741.66,"capital_revenue":0,"transfer_revenue":2163667.63,"current_expense":10975814.5,"capital_expense":7816346.23,"budget_balance":1906349.49,"cash_current":8339452.24,"cash_previous":8368018.75},"ratios":{"revenue_execution":0.95966612,"expense_execution":0.85745908,"balance_to_revenue":0.09210081,"cash_to_expense":0.44377293,"cash_yoy":-0.00341377,"capital_expense_share":0.41593654,"transfer_revenue_share":0.10453253},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00235776/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00235776"},"seo":{"slug":"tismice","path":"/cz/municipalities/tismice/"},"population":{"value":589,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":22873101,"expenditure_czk":30475830,"financing_czk":7602729,"balance_czk":-7602729},{"stage":"revised","revenue_czk":21568449.49,"expenditure_czk":21916101.97,"financing_czk":347652.48,"balance_czk":-347652.48},{"stage":"actual","revenue_czk":20698510.22,"expenditure_czk":18792160.73,"financing_czk":-1906349.49,"balance_czk":1906349.49}],"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",17725000],["5169",2459000],["5151",1870000],["5011",1300000],["5023",1100000],["5171",855000],["5331",627252],["5154",595000],["5321",535000],["5031",530000],["5139",372000],["5021",320000],["5032",235000],["5166",220000],["5137",210000],["5323",210000],["5901",210000],["5362",187000],["5168",116500],["5163",101000],["5136",92000],["5162",90000],["5141",65078],["5175",60000],["5194",50000],["5339",50000],["5156",30000],["5179",30000],["6130",30000],["5138",25000],["5167",25000],["5164",20000],["5172",20000],["5222",20000],["6119",20000],["5038",19000],["5161",15000],["5173",15000],["5042",10000],["5192",10000],["5041",2000]],"economic_expenditure_total_czk":30475830,"economic_financing":[["8115",6000000],["8117",3537645],["8124",-1934916]],"economic_financing_total_czk":7602729,"economic_revenue":[["4216",6000000],["1211",5500000],["1121",2500000],["1511",2500000],["1111",1900000],["2111",1798000],["1345",740000],["4222",435001],["1113",400000],["2324",303400],["1112",150000],["1122",140000],["4112",131500],["2132",57200],["1348",50000],["1386",50000],["4111",50000],["1381",35000],["3111",30000],["1341",25000],["1387",25000],["4121",25000],["1334",10000],["1343",5000],["1361",5000],["2112",3000],["2321",3000],["2141",2000]],"economic_revenue_total_czk":22873101,"purpose_expenditure":[["5512",16704000],["6171",2067000],["2321",1985000],["2310",1750000],["3745",1442000],["6112",1345000],["3722",1327000],["3311",627252],["3113",550000],["3631",420000],["6401",310000],["3392",277000],["2292",210000],["2212",155000],["2219",140000],["3419",133000],["3399",129000],["3314",112000],["3632",83500],["3349",80000],["3639",80000],["6310",75078],["6320",75000],["2334",55000],["4349",50000],["5213",50000],["6114",49000],["1032",30000],["2223",30000],["5212",30000],["3635",20000],["4379",20000],["1036",15000],["3612",15000],["1031",10000],["3421",10000],["3721",10000],["6221",5000]],"purpose_expenditure_total_czk":30475830},"revised":{"economic_expenditure":[["6121",8086214.97],["5169",2202108],["5151",1523105],["5011",1410000],["5023",1100000],["6123",759991],["5166",705000],["5331",627252],["5154",606927.3],["5031",601052],["5171",541040],["6122",471297.4],["5021",428577],["5362",362742],["5321",340333],["5336",329813.4],["5032",255224],["5139",236649.9],["5323",178718],["5137",176865.8],["5163",110520],["5168",109322],["5901",106251],["5162",92178],["5222",83749],["5141",65078],["5136",57859.2],["5175",49106],["5194",45000],["5339",40000],["5909",32028],["5179",30000],["5164",27000],["5156",26000],["5167",15630],["5161",15000],["5493",15000],["5192",13470],["5038",10000],["5042",10000],["5173",10000],["5229",10000]],"economic_expenditure_total_czk":21916101.97,"economic_financing":[["8115",2282568.48],["8124",-1934916]],"economic_financing_total_czk":347652.48,"economic_revenue":[["1211",6300000],["1511",3220000],["1121",3060000],["1111",2280000],["2111",2004506],["4216",1201225.23],["1345",736000],["2324",447840.86],["4222",435000],["1113",430000],["4116",329813.4],["1112",205000],["1122",186270],["2131",143074],["4112",135400],["1386",135000],["2132",68100],["2321",62460],["1387",52000],["4111",37229],["1343",28000],["4121",25000],["1341",23000],["1361",10000],["1381",9050],["2112",3073],["2141",1000],["2310",408]],"economic_revenue_total_czk":21568449.49,"purpose_expenditure":[["5512",8350327.93],["6171",2540185.92],["3745",2209818.4],["2321",1619124.34],["6112",1395000],["2310",1251743],["3722",1247000],["3111",957065.4],["3113",345333],["3631",307759.78],["6401",206251],["6409",186270],["2292",178718],["3392",144000],["3399",115000],["3639",85000],["6320",85000],["3419",82507],["3314",82000],["6310",75078],["3632",51540],["2334",50820],["3421",50000],["5213",50000],["3349",48859.2],["6114",37229],["4349",35000],["5212",30000],["2212",25000],["2342",25000],["4379",20000],["1036",15000],["6399",-10528],["2223",10000],["3721",10000],["3612",5000]],"purpose_expenditure_total_czk":21916101.97},"actual":{"economic_expenditure":[["6121",6965057.83],["5169",1928635.47],["5151",1519834],["5011",1347016],["5023",1056090],["5166",700265],["5331",627252],["5031",553350],["6122",471297.4],["6123",379991],["5154",348212.89],["5021",341905],["5336",329813.4],["5321",317313],["5171",263788.12],["5032",227383],["5139",190491.26],["5362",179488],["5323",178718],["5137",110077.96],["5163",102201],["5168",102136.35],["5222",83749],["5141",62896.5],["5162",60939.89],["5136",54977.2],["5194",40890.03],["5339",40000],["5909",32028],["5175",26809],["5164",25600.92],["5179",24840.52],["5156",24385],["5493",15000],["5167",14730],["5192",13470],["5229",10000],["5161",7561],["5173",7268],["5038",6099],["5042",599.99]],"economic_expenditure_total_czk":18792160.73,"economic_financing":[["8124",-1934916],["8115",28566.51]],"economic_financing_total_czk":-1906349.49,"economic_revenue":[["1211",5701716.02],["1511",3215554.89],["1121",3056724.61],["1111",2102178.88],["2111",2003506],["4216",1201225.23],["1345",735257],["2324",443240.86],["4222",435000],["1113",403684.66],["4116",329813.4],["1112",199174.97],["1122",186270],["2131",142939],["4112",135400],["1386",111346.6],["2132",63100],["2321",62329],["1387",43642.53],["4111",37229],["1343",28000],["4121",25000],["1341",22900],["1361",9790],["2112",2162],["1381",860.77],["2310",408],["2141",56.8]],"economic_revenue_total_czk":20698510.22,"purpose_expenditure":[["5512",7170962.02],["6171",2346284.98],["3745",1634729.7],["2321",1346490.94],["6112",1338546],["3722",1233874.61],["2310",1062764.64],["3111",957065.4],["3113",335333],["3631",201422.2],["6409",186270],["2292",178718],["3392",110397.53],["3399",89087.03],["6320",77393],["6310",72184.5],["3639",65173.5],["3419",59943.33],["2334",50820],["3349",48859.2],["3314",46117.96],["3421",43003.56],["3632",38370.31],["6114",37229],["4379",20000],["2212",16986.8],["1036",14490],["4349",14100],["6399",-10528],["2223",5452],["3721",619.52]],"purpose_expenditure_total_czk":18792160.73}},"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."}}}}