{"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:00268372","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00268372","name":"Obec Tis","short_name":"Tis","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Havlíčkův Brod","municipality_code":569615},"amounts":{"revenue_approved":30785922,"revenue_adjusted":32648783.61,"revenue_actual":21945988.01,"expense_approved":30785922,"expense_adjusted":37508205,"expense_actual":31836843.4,"tax_revenue":10451696.49,"nontax_revenue":2361213.91,"capital_revenue":7408710,"transfer_revenue":1724367.61,"current_expense":8343969.11,"capital_expense":23492874.29,"budget_balance":-9890855.39,"cash_current":2529294.01,"cash_previous":12544440.09},"ratios":{"revenue_execution":0.67218394,"expense_execution":0.84879677,"balance_to_revenue":-0.45069082,"cash_to_expense":0.0794455,"cash_yoy":-0.7983733,"capital_expense_share":0.73791469,"transfer_revenue_share":0.07857325},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00268372/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00268372"},"seo":{"slug":"tis","path":"/cz/municipalities/tis/"},"population":{"value":391,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30785922,"expenditure_czk":30785922,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":32648783.61,"expenditure_czk":37508205,"financing_czk":4859421.39,"balance_czk":-4859421.39},{"stage":"actual","revenue_czk":21945988.01,"expenditure_czk":31836843.4,"financing_czk":9890855.39,"balance_czk":-9890855.39}],"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",18377500],["5169",3100500],["5171",2625000],["6122",1800000],["5154",871000],["5023",700000],["5011",580000],["5021",536200],["5222",383000],["5365",350000],["5362",227000],["5137",200000],["5139",182100],["5331",180000],["5032",130000],["5156",122000],["5153",90000],["5031",80000],["5329",57750],["5138",40000],["5168",40000],["5903",28022],["5162",25500],["5194",18000],["5221",11000],["5163",10150],["5175",9200],["5161",3500],["5499",3500],["5492",3000],["5136",2000]],"economic_expenditure_total_czk":30785922,"economic_revenue":[["3111",17820528],["1211",4000000],["1121",2000000],["1111",1200000],["1511",1000000],["2111",876100],["4216",810710],["2324",452600],["2132",434300],["2131",430000],["4116",372434],["1122",350000],["1113",300000],["1345",250000],["4222",150000],["1112",95000],["4112",91900],["1386",44000],["4111",30000],["1381",22000],["1387",22000],["2139",18150],["1341",11000],["1361",5000],["2141",200]],"economic_revenue_total_czk":30785922,"purpose_expenditure":[["2212",10000000],["6171",5500000],["3745",3250000],["2310",3000000],["2321",2500000],["3639",1650000],["3412",1100000],["6112",750000],["6399",550000],["3722",500000],["3631",350000],["3419",300000],["3723",300000],["1031",200000],["3111",180000],["3399",160000],["5512",145000],["3613",61000],["2144",57750],["3314",50000],["3392",50000],["3721",50000],["6114",30000],["5213",28022],["3612",20000],["3319",4000],["6310",150]],"purpose_expenditure_total_czk":30785922,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",23773266],["5169",3293890],["5171",1972867],["6122",1618995],["5154",841580],["5023",800000],["5021",795200],["5011",750000],["5222",549000],["5365",431980],["5137",428345.3],["5336",268128],["5139",236316.7],["5362",227160],["5032",223000],["5031",193500],["5331",180000],["6119",176000],["5153",164900],["5168",94000],["5156",88900],["5138",65000],["5329",63550],["6130",46796],["5221",29740],["5903",28022],["5492",28000],["5162",25500],["5194",23000],["5499",22500],["5175",18098],["5136",15000],["5163",10406],["6202",10000],["5161",4190],["5179",3500],["5038",3200],["5369",2000],["5173",1358],["5132",1317]],"economic_expenditure_total_czk":37508205,"economic_financing":[["8115",4859421.39]],"economic_financing_total_czk":4859421.39,"economic_revenue":[["3111",17874124],["1211",4237460],["1121",2272503],["1111",1540030],["1511",1157060],["2111",1063727],["4216",810710],["4116",574257.61],["2131",464770],["2132",461418],["2324",452600],["1122",427980],["1113",300000],["1345",250000],["4222",155000],["1112",148070],["2139",105750],["4112",91900],["1386",84000],["4122",60000],["4111",32500],["1387",32445],["1381",22000],["2141",12375],["1341",11000],["1361",5000],["2119",2000],["1334",104]],"economic_revenue_total_czk":32648783.61,"purpose_expenditure":[["2212",10343560],["2310",4348400],["6171",3651950],["2321",3610940],["3745",3251317],["3631",1860006],["2219",1428880],["3412",1334210],["3639",1246796],["3633",1009000],["6112",1000000],["3326",659580],["6399",627980],["3722",580000],["3111",543407],["3419",460000],["3723",328000],["3399",312628],["3635",176000],["3613",150800],["5512",145000],["1031",84845],["2144",57750],["3392",57600],["3314",56815],["3612",55700],["3721",50000],["6114",32613],["5213",28022],["3429",10000],["3319",4000],["3632",1200],["3113",800],["6310",406]],"purpose_expenditure_total_czk":37508205},"actual":{"economic_expenditure":[["6121",22188019.29],["5169",2523019.36],["6122",1072060],["5023",739865],["5021",735359],["5011",655746],["5154",616914.54],["5222",549000],["5171",455139.31],["5365",431980],["5137",427024.5],["5362",-385733],["5336",268128],["5032",187702],["5139",183445.55],["5031",183339],["5331",180000],["6119",176000],["5153",133045.55],["5156",80214],["5168",80061.36],["5329",63525],["5138",63020.56],["6130",46795],["5221",29740],["5492",27000],["5162",25102.87],["5194",21521],["5499",21330],["5175",16538],["6202",10000],["5163",9705.6],["5136",7396.46],["5161",4190],["5179",3497.45],["5038",2477],["5369",2000],["5173",1358],["5132",1317]],"economic_expenditure_total_czk":31836843.4,"economic_financing":[["8117",5000000],["8115",4849562.39],["8901",41293]],"economic_financing_total_czk":9890855.39,"economic_revenue":[["3111",7408710],["1211",4237455.68],["1121",2272502.83],["1111",1540029.13],["1511",1157059.02],["2111",993403.69],["4216",810710],["4116",574257.61],["2132",446225.54],["1122",427980],["2131",418000],["2324",384397.95],["1113",300049.31],["1345",238200],["4222",155000],["1112",148061.69],["2139",105680.67],["4112",91900],["1386",82775.74],["4122",60000],["4111",32500],["1387",32444.82],["2141",11506.06],["1341",10600],["1361",3800],["2119",2000],["1381",634.67],["1334",103.6]],"economic_revenue_total_czk":21945988.01,"purpose_expenditure":[["2212",9145343.92],["2310",4218786.45],["2321",3350199.39],["6171",3294612.28],["3745",2120282.09],["3631",1719714.02],["2219",1345661.26],["3412",1330758.28],["3633",1008234.23],["6112",884713],["3722",573627.23],["3111",532597.22],["3326",520499.06],["3419",460000],["3723",327120.84],["3399",289792],["3635",176000],["3613",145194.89],["5512",58616.43],["2144",57750],["3612",55672.85],["3639",46795],["3314",41375.46],["3392",37120],["6114",26992],["1031",26869],["6399",15817],["3721",10896],["3429",10000],["3319",3400],["3632",1197.9],["3113",800],["6310",405.6]],"purpose_expenditure_total_czk":31836843.4}},"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."}}}}