{"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:00237221","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237221","name":"Obec Tišice","short_name":"Tišice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535222},"amounts":{"revenue_approved":67107384,"revenue_adjusted":74606111.4,"revenue_actual":69565448.5,"expense_approved":63828804,"expense_adjusted":76209722.4,"expense_actual":50957076.75,"tax_revenue":58681874.17,"nontax_revenue":8624985.53,"capital_revenue":941100,"transfer_revenue":1317488.8,"current_expense":47416757.65,"capital_expense":3540319.1,"budget_balance":18608371.75,"cash_current":45670708,"cash_previous":31660710.55},"ratios":{"revenue_execution":0.93243633,"expense_execution":0.66864273,"balance_to_revenue":0.26749446,"cash_to_expense":0.8962584,"cash_yoy":0.4425042,"capital_expense_share":0.0694765,"transfer_revenue_share":0.01893884},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237221/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237221"},"seo":{"slug":"tisice","path":"/cz/municipalities/tisice/"},"population":{"value":2593,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":67107384,"expenditure_czk":63828804,"financing_czk":-3278580,"balance_czk":3278580},{"stage":"revised","revenue_czk":74606111.4,"expenditure_czk":76209722.4,"financing_czk":1603611,"balance_czk":-1603611},{"stage":"actual","revenue_czk":69565448.5,"expenditure_czk":50957076.75,"financing_czk":-18608371.75,"balance_czk":18608371.75}],"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",24100000],["5169",8523000],["5171",5955000],["5011",5617396],["5331",3982000],["5154",2995000],["5023",2139008],["5031",1943428],["6122",1627195],["5139",978000],["5021",935000],["5032",705277],["5339",510000],["5323",450000],["5362",438000],["5499",390000],["5141",350000],["6130",250000],["5137",240000],["5222",240000],["5164",180000],["5153",162000],["5492",160000],["5163",145000],["5156",125000],["5166",120000],["5321",110000],["5213",65000],["5151",64500],["5194",60000],["5162",50000],["5167",50000],["5175",50000],["5136",34000],["5038",20000],["5161",20000],["5221",15000],["5365",10000],["5173",5000],["5811",5000],["5903",5000],["5329",3000],["5039",2000]],"economic_expenditure_total_czk":63828804,"economic_financing":[["8124",-3278580]],"economic_financing_total_czk":-3278580,"economic_revenue":[["1211",24570390],["1121",12513605],["1111",8989581],["2111",6319000],["4216",3479300],["1511",3000000],["1345",2900000],["1113",1582555],["2133",933263],["1112",750490],["4112",576200],["1386",300000],["1334",236000],["2131",230000],["2132",220000],["2141",120000],["4111",95000],["1341",70000],["1361",60000],["1333",50000],["2321",50000],["2119",25000],["1356",20000],["2139",13000],["1335",2000],["1343",2000]],"economic_revenue_total_czk":67107384,"purpose_expenditure":[["3117",16510000],["2321",13050452],["3639",6473016],["6171",6035603],["3722",4125500],["6112",2915233],["2219",2700000],["3111",2282000],["3725",2245000],["5212",1280000],["3631",1050000],["3419",550000],["3635",550000],["3113",480000],["2292",450000],["6399",420000],["3511",364000],["3392",360000],["2142",238000],["3900",225000],["3429",205000],["4351",200000],["2229",150000],["3349",120000],["3539",107000],["3721",100000],["5599",100000],["6114",95000],["3399",60000],["3613",55000],["2310",50000],["5399",50000],["3632",43000],["6310",35000],["2242",33000],["2333",30000],["3314",25000],["1014",20000],["2223",20000],["6409",12000],["3329",10000],["5213",5000]],"purpose_expenditure_total_czk":63828804},"revised":{"economic_expenditure":[["6121",24100000],["5171",12531279],["5169",10185138],["5011",5617396],["5331",3982000],["6122",3257065],["5154",2995000],["5023",2394656],["5031",1943428],["5139",1131052],["5021",935000],["5365",787210],["5032",705277],["5336",639266.4],["5339",558000],["5137",457697],["5323",450000],["5362",438000],["5499",390000],["5222",370000],["5141",350000],["5492",310000],["6130",250000],["5163",227702],["5164",180000],["5153",162000],["5156",125000],["5166",120000],["5321",110000],["5194",99287],["5151",84269],["5213",65000],["5162",50000],["5167",50000],["5175",50000],["5136",34000],["5038",20000],["5161",20000],["5221",15000],["5173",5000],["5811",5000],["5903",5000],["5329",3000],["5039",2000]],"economic_expenditure_total_czk":76209722.4,"economic_financing":[["8115",7006361.5],["8124",-5402750.5]],"economic_financing_total_czk":1603611,"economic_revenue":[["1211",24862900],["1121",13328536],["1111",9074737],["2111",6673197],["1511",3974875],["4216",3479300],["1345",2941441],["1113",1760280],["4213",1303896],["3111",941100],["2133",933763],["1112",868493],["1122",777210],["4116",639266.4],["4112",582600],["1386",489277],["2132",333605],["2141",300242],["1334",239661],["2131",230000],["1387",190230],["2321",137000],["4111",97500],["1341",70000],["2329",68275],["1361",64153],["2460",62560],["2119",51484],["1333",50000],["1356",26928],["2322",18622],["2139",13000],["1343",9780],["2324",5200],["2212",5000],["1335",2000]],"economic_revenue_total_czk":74606111.4,"purpose_expenditure":[["2321",17297923],["3117",17211148.4],["3639",8889136],["6171",6817346],["3722",4163819],["3111",3577215],["2219",3250903],["6112",3170881],["3725",2252677],["5212",1307556],["6399",1197210],["3631",1195375],["3635",796100],["3419",680000],["2142",534602],["3113",528000],["2292",450000],["3429",385000],["3511",364000],["3392",360000],["3900",248186],["4351",200000],["2229",150000],["3539",123377],["3349",120000],["6310",117702],["3721",100000],["5599",100000],["3399",99287],["6114",97500],["3329",59000],["3613",55000],["2310",53392],["5399",50000],["3632",43000],["1014",39387],["2242",33000],["2333",30000],["3314",25000],["2223",20000],["6409",12000],["5213",5000]],"purpose_expenditure_total_czk":76209722.4},"actual":{"economic_expenditure":[["5171",14345783.83],["5169",8291005.51],["5011",5364117],["5331",4012000],["5154",2860664.08],["6122",2855391.2],["5023",2384263],["5031",1972666],["5139",1235211.33],["5365",788610],["5021",781139],["5032",748749],["6121",684927.9],["5336",639266.4],["5137",574438.5],["5339",528000],["5323",401696],["5499",360370],["5163",290844.08],["5222",248500],["5141",226941.47],["5362",164734],["5156",162916.34],["5660",156400],["5164",128873],["5321",110000],["5153",106922],["5151",97760],["5194",81148],["5213",63150],["5175",62717.5],["5162",39616.39],["5182",35662],["5166",30826],["5038",24066],["5492",20000],["5161",17468.8],["5221",15400],["5136",13097],["5167",11970],["5229",10712.62],["5173",3462],["5329",2706.8],["5019",2149],["5039",729],["5363",6]],"economic_expenditure_total_czk":50957076.75,"economic_financing":[["8118",-19000000],["8124",-5402750.5],["8115",4956422.55],["8901",837956.2]],"economic_financing_total_czk":-18608371.75,"economic_revenue":[["1211",24862899.6],["1121",13328535.64],["1111",9074736.91],["2111",6506318.6],["1511",3974874.78],["1345",2941440.63],["1113",1760279.28],["3111",941100],["2133",933763.32],["1112",868492.97],["1122",777210],["4116",639266.4],["4112",582600],["1386",485518.89],["2132",333605],["2141",300241.87],["1334",239660.2],["2131",190947],["1387",190299.52],["2321",137000],["4111",95622.4],["2329",68274.39],["1341",67275],["1361",64153],["2460",62560],["2119",51483.35],["1356",26927.83],["2322",18622],["2139",11920],["1343",9780],["2324",5250],["2212",5000],["1333",4103.95],["1381",3757.49],["1335",1928.48]],"economic_revenue_total_czk":69565448.5,"purpose_expenditure":[["2321",10834500.31],["3639",8474291.02],["6171",6484717.74],["3722",4004676.75],["3117",3214488.58],["6112",3170881],["3111",3077214.24],["2219",2750902.51],["3725",2252676.3],["3631",1195375],["6399",939944],["3635",646100],["2142",534601.8],["3113",528000],["2292",401696],["3511",333607.5],["3392",296053.05],["3900",248185.27],["3429",173344],["4351",159999],["3539",123376.2],["3419",120000],["6310",117701.08],["5212",107555.68],["3349",107188.44],["5599",100000],["3399",99287],["6114",95622.4],["3721",91718],["3329",59000],["3613",52188],["1014",39387],["3632",34244],["2242",29746.21],["2223",16420],["5399",10842],["6409",10712.62],["3314",9087],["2229",8355.05],["2310",3392]],"purpose_expenditure_total_czk":50957076.75}},"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."}}}}