{"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:00288853","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00288853","name":"MĚSTYS Tištín","short_name":"Tištín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Prostějov","municipality_code":590100},"amounts":{"revenue_approved":12097688,"revenue_adjusted":16441092.04,"revenue_actual":16398524.21,"expense_approved":11658932,"expense_adjusted":18369296.03,"expense_actual":17984653.96,"tax_revenue":12416310.51,"nontax_revenue":1294117.86,"capital_revenue":79745,"transfer_revenue":2608350.84,"current_expense":9074876.49,"capital_expense":8909777.47,"budget_balance":-1586129.75,"cash_current":11866807.78,"cash_previous":14702941.53},"ratios":{"revenue_execution":0.99741089,"expense_execution":0.9790606,"balance_to_revenue":-0.09672393,"cash_to_expense":0.65982964,"cash_yoy":-0.19289567,"capital_expense_share":0.49541,"transfer_revenue_share":0.1590601},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00288853/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00288853"},"seo":{"slug":"tistin","path":"/cz/municipalities/tistin/"},"population":{"value":467,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12097688,"expenditure_czk":11658932,"financing_czk":-438756,"balance_czk":438756},{"stage":"revised","revenue_czk":16441092.04,"expenditure_czk":18369296.03,"financing_czk":1928203.99,"balance_czk":-1928203.99},{"stage":"actual","revenue_czk":16398524.21,"expenditure_czk":17984653.96,"financing_czk":1586129.75,"balance_czk":-1586129.75}],"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",3780000],["5011",1925111],["5169",911500],["5023",850000],["5031",681007],["5331",570000],["5154",433000],["5153",360000],["5032",254414],["5139",249300],["5021",234000],["5171",231000],["5365",180000],["5141",165000],["5499",165000],["5323",100000],["5156",85000],["5164",60000],["5168",60000],["5163",47200],["5162",36000],["5167",36000],["5175",35000],["5137",30000],["5223",30000],["5173",26000],["5194",25000],["5329",24500],["5151",16200],["5136",12000],["5134",10000],["5166",10000],["5038",8000],["5179",7000],["5492",5000],["5161",4700],["5321",2000]],"economic_expenditure_total_czk":11658932,"economic_financing":[["8124",-1250004],["8115",811248]],"economic_financing_total_czk":-438756,"economic_revenue":[["1211",4600000],["1121",2300000],["1111",1500000],["1511",1500000],["1345",400000],["2131",304000],["1113",300000],["2141",200000],["1122",160000],["2139",140000],["2111",128000],["4112",110000],["1112",100000],["2324",100000],["2132",81756],["1386",40000],["4116",37932],["4111",32000],["1381",20000],["1387",20000],["1341",10000],["2112",8000],["1361",5000],["1343",1000]],"economic_revenue_total_czk":12097688,"purpose_expenditure":[["3745",3670000],["3639",1715432],["6171",1599100],["6112",1130000],["3113",570000],["3429",522000],["3636",400000],["3722",310000],["3631",205000],["3632",185200],["3319",175000],["6399",160000],["3613",113000],["2292",100000],["2321",100000],["3314",100000],["3723",100000],["3412",98000],["5512",76000],["2219",50000],["3726",50000],["6114",32000],["6409",31500],["3111",30000],["3330",30000],["3399",30000],["6320",25200],["3721",20000],["2212",12000],["6310",12000],["3341",5000],["3612",2500]],"purpose_expenditure_total_czk":11658932},"revised":{"economic_expenditure":[["6121",8780182],["5011",1695193.71],["5169",1270412.2],["5023",918412],["5171",865965.7],["5031",615733.23],["5331",570000],["5336",548209.84],["5154",422000],["5153",296300],["5032",238860.06],["5365",234660],["5139",211689],["5021",188203],["5499",172700],["5141",165000],["5137",151022],["5492",132650],["5323",100000],["5156",95413],["5168",80800],["6122",80000],["5164",63630],["5175",55354],["5194",51380],["6123",49900],["5162",40700],["5163",39730],["5167",36000],["5134",32000],["5223",30000],["5173",26089],["5329",24500],["5151",20330],["5136",13063],["5166",10000],["5222",10000],["5179",8400],["5038",8000],["5364",7602.29],["5161",7212],["5321",2000]],"economic_expenditure_total_czk":18369296.03,"economic_financing":[["8117",10000000],["8115",-6721792.01],["8124",-1250004],["8901",-100000]],"economic_financing_total_czk":1928203.99,"economic_revenue":[["1211",4719500],["1121",2531000],["1511",2082600],["1111",1779000],["4222",1600000],["4116",835150.84],["1345",416300],["2141",349558],["1113",334170],["2131",305800],["1122",234360],["2324",218565.2],["2139",208650],["1112",165000],["2111",131000],["4112",110700],["1386",94000],["2132",81756],["3111",79745],["1387",38000],["4111",32500],["4122",30000],["1381",20000],["1341",10700],["2321",10000],["1343",6000],["2112",6000],["1361",5150],["1334",4887],["2212",1000]],"economic_revenue_total_czk":16441092.04,"purpose_expenditure":[["2321",5293241],["3745",3607611],["3639",1933466],["6171",1566046],["6112",1203106],["3113",1147414.84],["3429",706430],["3613",420000],["3636",406910],["3722",319600],["5512",298209],["6399",234360],["3319",209400],["3631",200500],["3723",147200],["2292",100000],["3412",88300],["3111",85500],["3726",75000],["3314",57000],["3612",39358],["6114",33616],["6409",32900],["3399",30380],["3330",30000],["6320",25200],["3632",14880],["3721",12900],["6310",12530],["2212",12000],["3341",10635.9],["2219",8000],["6402",7602.29]],"purpose_expenditure_total_czk":18369296.03},"actual":{"economic_expenditure":[["6121",8779975.12],["5011",1685442],["5169",1254960.56],["5023",918411],["5171",845914.61],["5031",596275],["5331",570000],["5336",548209.84],["5154",356122.26],["5153",242863.39],["5032",238791],["5365",234611],["5021",187795],["5139",163346.41],["5499",154163],["5137",150084.26],["5141",141383.37],["5492",132650],["5323",92494.1],["5168",80204.72],["6122",79902.35],["5156",77881.23],["5164",63630],["5175",54871.14],["5194",50383.85],["6123",49900],["5163",38961.6],["5162",34137.23],["5173",25778],["5167",24590],["5134",20175.63],["5329",18600],["5151",17335],["5136",13005],["5222",10000],["5179",8395],["5364",7602.29],["5161",7212],["5038",6597],["5321",2000]],"economic_expenditure_total_czk":17984653.96,"economic_financing":[["8117",10000000],["8115",-7163866.25],["8124",-1250004]],"economic_financing_total_czk":1586129.75,"economic_revenue":[["1211",4719438.27],["1121",2530690],["1511",2082571.92],["1111",1778938.09],["4222",1600000],["4116",835150.84],["1345",416300],["2141",349557.45],["1113",334164.61],["2131",304014],["1122",234360],["2324",218547.41],["2139",208607],["1112",164888.71],["2111",125086],["4112",110700],["1386",92181.8],["3111",79745],["2132",73396],["1387",36131.34],["4111",32500],["4122",30000],["1341",10400],["2321",10000],["1343",5500],["1361",5150],["1334",4887],["2112",3910],["2212",1000],["1381",708.77]],"economic_revenue_total_czk":16398524.21,"purpose_expenditure":[["2321",5292980.97],["3745",3584005.82],["3639",1924560.66],["6171",1497090.59],["6112",1184104],["3113",1146554.84],["3429",609103.28],["3613",412944.61],["3636",406908.5],["3722",309521.93],["5512",282459.11],["6399",234360],["3319",207756.81],["3631",158703],["3723",147169.32],["2292",92494.1],["3111",85068.76],["3726",72779.8],["3412",71971.07],["3314",53725.33],["3612",37368],["3399",30374.5],["6114",27616],["6409",26995],["6320",25169],["3721",12822.5],["6310",11962.6],["3632",10689.67],["3341",10635.9],["2219",8000],["6402",7602.29],["2212",1156]],"purpose_expenditure_total_czk":17984653.96}},"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."}}}}