{"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:00508420","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00508420","name":"Obec Tisem","short_name":"Tisem","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Benešov","municipality_code":532592},"amounts":{"revenue_approved":5377600,"revenue_adjusted":5566118,"revenue_actual":5398941.32,"expense_approved":7848900,"expense_adjusted":6461350,"expense_actual":6185280.05,"tax_revenue":4745035.42,"nontax_revenue":388653.9,"capital_revenue":10750,"transfer_revenue":254502,"current_expense":5977871.05,"capital_expense":207409,"budget_balance":-786338.73,"cash_current":11706524.32,"cash_previous":12357863.05},"ratios":{"revenue_execution":0.9699653,"expense_execution":0.95727364,"balance_to_revenue":-0.14564684,"cash_to_expense":1.89264257,"cash_yoy":-0.05270642,"capital_expense_share":0.03353268,"transfer_revenue_share":0.04713924},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00508420/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00508420"},"seo":{"slug":"tisem","path":"/cz/municipalities/tisem/"},"population":{"value":217,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5377600,"expenditure_czk":7848900,"financing_czk":2471300,"balance_czk":-2471300},{"stage":"revised","revenue_czk":5566118,"expenditure_czk":6461350,"financing_czk":895232,"balance_czk":-895232},{"stage":"actual","revenue_czk":5398941.32,"expenditure_czk":6185280.05,"financing_czk":786338.73,"balance_czk":-786338.73}],"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":[["5171",4905000],["5169",949000],["5023",452000],["5021",314000],["6121",231000],["5154",161500],["5362",156300],["5139",151500],["5137",85000],["5329",67000],["5032",63000],["5031",59000],["5168",55000],["5163",30000],["5175",25300],["5221",22000],["5229",18000],["5162",15000],["5166",15000],["5492",15000],["5903",15000],["5321",10000],["6122",10000],["5194",9000],["5179",5000],["5173",3300],["5132",2000],["5161",2000],["5167",2000],["5136",1000]],"economic_expenditure_total_czk":7848900,"economic_financing":[["8115",2471300]],"economic_financing_total_czk":2471300,"economic_revenue":[["1211",1900000],["1121",915000],["1111",700000],["1511",400000],["1345",310000],["4216",245000],["2111",225000],["1122",130000],["1113",125000],["2141",115000],["3111",75000],["4112",60000],["1112",55000],["2324",50000],["1386",19000],["2131",17000],["4111",14600],["1381",9000],["1387",9000],["1341",2500],["2119",1000],["1361",500]],"economic_revenue_total_czk":5377600,"purpose_expenditure":[["2212",4155000],["2310",743000],["6171",548000],["6112",506000],["3639",466300],["3725",334000],["3745",292000],["3723",195000],["3631",145000],["6399",130000],["3399",70000],["2292",67000],["2223",61500],["6320",24000],["5512",22000],["3419",17000],["3721",15000],["5213",15000],["6114",14600],["3727",10000],["3726",7000],["2341",5000],["1070",3000],["6310",2000],["2321",1500]],"purpose_expenditure_total_czk":7848900},"revised":{"economic_expenditure":[["5171",4039000],["5169",591000],["5023",461000],["5021",284000],["6121",221000],["5154",155500],["5139",118850],["5362",118300],["5329",67000],["5032",63000],["5168",40000],["5137",35300],["5175",32300],["5166",32000],["5031",31000],["5163",30800],["5221",22000],["5364",20000],["5229",18000],["5162",15000],["5492",15000],["5903",15000],["5321",10000],["5194",9000],["5161",3500],["5173",3300],["5192",2500],["5132",2000],["5167",2000],["5363",2000],["5136",1000],["5179",1000]],"economic_expenditure_total_czk":6461350,"economic_financing":[["8115",895232]],"economic_financing_total_czk":895232,"economic_revenue":[["1211",1957312],["1121",1048725],["1111",709255],["1511",376666],["1345",298756],["2111",245300],["4113",183913],["1113",138552],["2141",115000],["1122",91560],["2324",85395],["1112",68346],["4216",61087],["4112",57400],["1386",38204],["4111",32500],["2131",28260],["1387",14974],["3111",10750],["1341",2140],["2119",1223],["1361",500],["1381",300]],"economic_revenue_total_czk":5566118,"purpose_expenditure":[["2212",3505000],["6112",515800],["6171",450500],["3725",294000],["3639",290300],["3723",263000],["2310",262300],["3745",214000],["2219",124000],["3631",105000],["6399",92000],["2321",72500],["2292",67000],["3399",56000],["6320",24000],["6402",20000],["3419",17000],["5512",17000],["2223",15350],["5213",15000],["6114",14600],["3721",10000],["2341",5000],["6409",4500],["1070",3000],["6310",2000],["3726",1500],["3727",1000]],"purpose_expenditure_total_czk":6461350},"actual":{"economic_expenditure":[["5171",3972957.03],["5169",566521.31],["5023",460106],["5021",262044],["6121",207409],["5154",145708.56],["5362",115264],["5139",91445.66],["5329",60200],["5032",48788],["5168",37902.56],["5166",31897],["5175",29472],["5031",27776],["5163",26010.2],["5221",21500],["5137",20131.11],["5162",14134.82],["5492",13000],["5321",10000],["5229",8000],["5194",6805],["5161",3009.8],["5192",2500],["5363",2000],["5179",548],["5173",150]],"economic_expenditure_total_czk":6185280.05,"economic_financing":[["8118",-2000000],["8115",1651338.73],["8117",1135000]],"economic_financing_total_czk":786338.73,"economic_revenue":[["1211",1957311.31],["1121",1048724.24],["1111",709254.94],["1511",376665.68],["1345",298756],["2111",245226],["4113",183913],["1113",138551.53],["1122",91560],["2324",85395],["1112",68345.08],["4112",57400],["1386",38203.3],["2119",29273],["2131",28259.9],["1387",14973.94],["4111",13189],["3111",10750],["1341",2140],["2132",500],["1381",299.4],["1361",250]],"economic_revenue_total_czk":5398941.32,"purpose_expenditure":[["2212",3463498.03],["6112",513622],["6171",394741.01],["3725",284787.3],["3639",265760.96],["3723",261975.17],["2310",246156.36],["3745",189626],["2219",123561],["6399",91734],["3631",90819.44],["2321",70870],["2292",60200],["3399",49521],["6320",21151],["6114",13189],["5512",13152],["3419",12735],["3721",7608.48],["2223",4916.23],["6409",4500],["3726",1024.87],["6310",131.2]],"purpose_expenditure_total_czk":6185280.05}},"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."}}}}