{"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:00267082","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00267082","name":"Obec Tisá","short_name":"Tisá","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Ústí nad Labem","municipality_code":568309},"amounts":{"revenue_approved":44958200,"revenue_adjusted":50413008.59,"revenue_actual":54968618.08,"expense_approved":50942220,"expense_adjusted":57037028.59,"expense_actual":51853115.01,"tax_revenue":30142969.89,"nontax_revenue":13383395.6,"capital_revenue":317500,"transfer_revenue":11124752.59,"current_expense":33264204.71,"capital_expense":18588910.3,"budget_balance":3115503.07,"cash_current":17146444.74,"cash_previous":13981559.68},"ratios":{"revenue_execution":1.09036575,"expense_execution":0.90911319,"balance_to_revenue":0.05667785,"cash_to_expense":0.33067338,"cash_yoy":0.22636137,"capital_expense_share":0.35849168,"transfer_revenue_share":0.20238371},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00267082/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00267082"},"seo":{"slug":"tisa","path":"/cz/municipalities/tisa/"},"population":{"value":999,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":44958200,"expenditure_czk":50942220,"financing_czk":5984020,"balance_czk":-5984020},{"stage":"revised","revenue_czk":50413008.59,"expenditure_czk":57037028.59,"financing_czk":6624020,"balance_czk":-6624020},{"stage":"actual","revenue_czk":54968618.08,"expenditure_czk":51853115.01,"financing_czk":-3115503.07,"balance_czk":3115503.07}],"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":[["6123",11765000],["6121",6000000],["5011",5258000],["5169",4908000],["5331",3550000],["5171",3406320],["5365",3200000],["6351",2000000],["5023",1866000],["5031",1772000],["5154",1085000],["5139",1016500],["5032",638000],["5151",570000],["5222",522000],["5137",495000],["5021",452000],["5156",330000],["5168",255000],["5163",227000],["5175",202000],["5155",200000],["5162",175000],["5164",150400],["5909",120000],["5362",110000],["5166",100000],["5493",100000],["5194",80000],["5138",70000],["5167",56000],["5321",50000],["5132",40000],["5136",30000],["6130",30000],["5038",20000],["5221",20000],["5041",17000],["5179",16000],["5161",15000],["5903",10000],["5329",9000],["5019",4000],["5173",2000]],"economic_expenditure_total_czk":50942220,"economic_financing":[["8115",5984020]],"economic_financing_total_czk":5984020,"economic_revenue":[["1211",10700000],["4216",7000000],["1121",5400000],["2111",5300000],["1111",4000000],["1122",3200000],["2132",2082000],["1342",1600000],["1511",1500000],["1345",960000],["1113",700000],["2324",530000],["3111",500000],["1112",300000],["2141",251200],["4112",240000],["4222",200000],["2131",180000],["1386",100000],["2112",80000],["1387",50000],["1341",33000],["1343",20000],["1361",20000],["2460",12000]],"economic_revenue_total_czk":44958200,"purpose_expenditure":[["5512",10943500],["3639",8135400],["3113",5550000],["6171",4537000],["6399",3300000],["3722",2670000],["6112",2560000],["3612",2325000],["2212",1940320],["3742",1886000],["3412",1495000],["3745",1050000],["2141",868000],["2219",550000],["3900",522000],["3631",500000],["3399",433000],["2411",400000],["3632",282000],["3429",210000],["6320",200000],["2310",150000],["2341",140000],["3311",115000],["3349",70000],["4359",50000],["3613",20000],["3633",18000],["6310",12000],["5213",10000]],"purpose_expenditure_total_czk":50942220},"revised":{"economic_expenditure":[["6123",11732000],["6121",6335320],["5011",5733100],["5169",5571500],["5331",4500000],["5365",3840020],["6351",2620000],["5171",2374000],["5023",1994500],["5031",1876200],["5154",1169000],["5139",1008500],["5336",866798.59],["5166",786990],["5168",702000],["5032",699500],["5222",637000],["5137",604000],["6122",455000],["5021",374200],["5163",369000],["5151",367000],["5156",286000],["5175",248000],["6111",206000],["5164",201400],["5155",200000],["5138",170000],["5162",163000],["5362",163000],["5909",123000],["5194",88000],["5178",71000],["6119",70000],["5167",48000],["6130",46000],["5221",43000],["5321",41000],["5132",40000],["5172",32000],["5041",29000],["5123",28000],["5038",22000],["5161",20000],["5179",19000],["5329",14000],["5903",10000],["5019",9000],["5364",9000],["5363",8000],["5039",4000],["5192",4000],["5136",2000],["5173",2000],["5133",1000],["5191",1000]],"economic_expenditure_total_czk":57037028.59,"economic_financing":[["8115",6624020]],"economic_financing_total_czk":6624020,"economic_revenue":[["1211",11150000],["2111",8096490],["4216",7000000],["1121",5400000],["1111",4227400],["1122",3835020],["2132",2082000],["1342",1600000],["1511",1500000],["1345",960000],["4116",816798.59],["1113",700000],["2324",630000],["3111",500000],["1386",400000],["1112",300000],["2141",251200],["4112",236600],["4222",200000],["2131",180000],["1387",150000],["2112",80000],["1341",33000],["4111",32500],["1343",20000],["1361",20000],["2460",12000]],"economic_revenue_total_czk":50413008.59,"purpose_expenditure":[["5512",11039500],["3113",8036798.59],["3639",7553400],["6171",5018000],["6399",3985020],["3742",3521000],["3612",3135320],["3722",2670000],["6112",2642000],["3412",1495000],["3745",1050000],["2141",1038000],["2212",800000],["3900",622000],["2219",550000],["2115",506990],["3631",500000],["2143",460000],["2411",435000],["3399",433000],["6320",320000],["3632",282000],["3429",210000],["3311",173000],["2310",150000],["2341",140000],["3349",70000],["4359",50000],["2321",44000],["6114",35000],["3633",23000],["3613",20000],["6310",12000],["5213",10000],["6402",7000]],"purpose_expenditure_total_czk":57037028.59},"actual":{"economic_expenditure":[["6123",11700122],["5011",5529905],["5169",5296934.59],["5331",4500000],["6121",3880577.3],["5365",3838020],["6351",2320000],["5023",1994246],["5171",1971481.76],["5031",1784584],["5154",897656.14],["5336",866798.59],["5166",784651.5],["5139",697813.37],["5032",672134],["5222",637000],["5168",447135.24],["5137",439398.79],["6122",426360],["5163",357560.72],["5021",352888],["5151",346637.64],["5156",271409.34],["5175",210143.96],["6111",205700],["5164",200399.62],["5155",180237.7],["5162",162182.27],["5362",148925],["5138",107184.02],["5909",102011],["5178",70484],["5194",61451.33],["5221",42219.1],["6119",40716.5],["5132",35460.21],["5321",33146],["5167",31719],["5172",31218],["5041",28010.32],["5123",27830],["5038",21996],["5179",18842.5],["5161",18716],["6130",15434.5],["5329",13241],["5019",8970],["5364",7645],["5363",7500],["5192",3500],["5039",3033],["5136",1390],["5133",295],["5191",200]],"economic_expenditure_total_czk":51853115.01,"economic_financing":[["8115",-11164885.06],["8117",8000000],["8901",49381.99]],"economic_financing_total_czk":-3115503.07,"economic_revenue":[["1211",10541460.95],["2111",9893811.37],["4216",7263551.4],["1121",5639502.64],["1111",4054979.09],["1122",3835020],["2132",2204200],["4222",2078804],["1511",1926956.51],["1342",1684693],["4116",1463297.19],["1345",985112],["1113",745806.65],["2324",592206.37],["2131",384297],["1112",367676.49],["3111",317500],["4112",236600],["1386",205453.29],["2112",119540],["1387",80532.7],["2141",80008.25],["2322",50000],["4122",50000],["4111",32500],["1341",29224],["1343",25162.4],["2321",17000],["2460",16000],["1361",14100],["2119",13673],["2329",6460],["1334",5582.1],["2212",2250],["1381",1668.33],["2229",1644],["2149",1200],["2310",1000],["2143",105.61],["1382",39.74]],"economic_revenue_total_czk":54968618.08,"purpose_expenditure":[["5512",11016237.65],["3113",7718454.09],["3639",7135217.32],["6171",4984675.15],["6399",3978945],["3742",2926206.89],["3612",2761618.31],["6112",2640536],["3722",2554494.34],["2141",725292.23],["2212",634600.49],["3900",622000],["2115",506990],["2143",456859],["2411",433832],["3745",413965.85],["3412",387944.86],["3399",375976],["3631",325932.61],["6320",315381.75],["2219",224602.43],["3632",182600],["3311",162881.32],["3429",119850.8],["3349",53878.65],["2321",43560],["6114",33964.97],["2341",32957.7],["2310",26600],["3633",21335],["4359",17256],["6310",12467.6],["6402",6001]],"purpose_expenditure_total_czk":51853115.01}},"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."}}}}