{"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:00271047","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00271047","name":"Obec Tisovec","short_name":"Tisovec","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Chrudim","municipality_code":572381},"amounts":{"revenue_approved":10300720,"revenue_adjusted":50867360,"revenue_actual":50854227.7,"expense_approved":10300720,"expense_adjusted":55680090,"expense_actual":55739633.58,"tax_revenue":7840126.74,"nontax_revenue":3094630.77,"capital_revenue":7700,"transfer_revenue":39911770.19,"current_expense":7992042.02,"capital_expense":47747591.56,"budget_balance":-4885405.88,"cash_current":5282034.95,"cash_previous":3123961.12},"ratios":{"revenue_execution":0.99974183,"expense_execution":1.00106939,"balance_to_revenue":-0.09606686,"cash_to_expense":0.09476264,"cash_yoy":0.69081328,"capital_expense_share":0.85661833,"transfer_revenue_share":0.78482698},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00271047/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00271047"},"seo":{"slug":"tisovec","path":"/cz/municipalities/tisovec/"},"population":{"value":355,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10300720,"expenditure_czk":10300720,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":50867360,"expenditure_czk":55680090,"financing_czk":4812730,"balance_czk":-4812730},{"stage":"actual","revenue_czk":50854227.7,"expenditure_czk":55739633.58,"financing_czk":4885405.88,"balance_czk":-4885405.88}],"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",4280410],["5011",1480000],["5169",971540],["5154",621500],["5023",613330],["5031",442000],["5137",266210],["5341",250000],["5032",236200],["5141",215000],["5139",180070],["5168",150000],["5171",132000],["6130",100000],["5166",78000],["5131",50000],["5163",42530],["5162",39000],["5151",31500],["5194",22000],["5156",19000],["5167",15000],["5364",11720],["5329",10400],["5321",10110],["5179",9100],["5038",4000],["5175",4000],["5136",3000],["5178",3000],["5132",2000],["5173",2000],["5222",2000],["5365",2000],["5161",1000],["5903",1000],["5362",100]],"economic_expenditure_total_czk":10300720,"economic_financing":[["8115",508560],["8124",-508560]],"economic_financing_total_czk":0,"economic_revenue":[["1211",3183700],["4116",1664840],["1121",1621400],["1111",1143700],["2132",967880],["1511",450000],["2111",407600],["1345",288000],["1113",205100],["1112",132800],["4112",82900],["2324",71000],["1386",30000],["1387",20000],["2131",14300],["3111",10000],["1341",4000],["1361",3500]],"economic_revenue_total_czk":10300720,"purpose_expenditure":[["2321",4290480],["4339",1887440],["6171",1366300],["6112",668530],["3612",599000],["3722",391000],["6330",250000],["3639",185100],["3723",185000],["3631",122000],["1032",85000],["5512",70000],["6310",55000],["3745",26000],["2212",25000],["3636",19500],["3399",15000],["6402",11720],["3513",8100],["3319",8000],["3314",7000],["1014",6000],["3341",5540],["3421",4000],["3721",4000],["4349",2010],["3613",2000],["2310",1000],["5213",1000]],"purpose_expenditure_total_czk":10300720},"revised":{"economic_expenditure":[["6121",47748860],["5011",1595000],["5169",1324810],["5171",640570],["5137",616910],["5023",613330],["5154",523800],["5365",473570],["5031",389000],["5341",383000],["5141",305000],["5032",210700],["5139",156890],["5168",155000],["5166",94000],["5131",50000],["5163",45060],["5162",39600],["5194",37480],["5151",36920],["5909",32080],["5222",22000],["5172",21550],["5329",21000],["5021",20200],["5167",17900],["5321",15110],["5156",13100],["5364",11720],["5178",11500],["5175",9590],["5179",9100],["5038",7200],["5164",6800],["5363",6300],["5132",5700],["5223",5000],["5173",2500],["5161",1410],["5136",500],["5362",300],["5191",30]],"economic_expenditure_total_czk":55680090,"economic_financing":[["8123",15045130],["8124",-8008560],["8113",3256490],["8114",-3256490],["8115",-2223840]],"economic_financing_total_czk":4812730,"economic_revenue":[["4213",21869900],["4216",10739550],["4222",4490000],["1211",3183700],["1121",1704000],["2111",1679650],["4116",1664840],["1111",1176000],["2132",1074580],["4113",765450],["1511",531000],["1122",465570],["1345",311000],["4122",270000],["2324",248630],["1113",225100],["1112",112000],["4112",82900],["2321",75760],["1386",63000],["1335",37120],["4111",32500],["1387",25000],["2131",14300],["3111",7700],["1361",5500],["1341",5100],["2119",4840],["1334",2170],["1381",500]],"economic_revenue_total_czk":50867360,"purpose_expenditure":[["2321",42553600],["4339",5878620],["2212",1486310],["6171",1439700],["3612",724270],["6112",668530],["6399",471870],["3723",449410],["6330",383000],["3722",382800],["1032",287600],["5512",166600],["2219",165820],["6310",161000],["3631",156000],["3639",91220],["3613",35700],["3399",30900],["6114",27310],["3745",22020],["1070",20000],["3421",11910],["6402",11720],["3319",9900],["3636",9100],["3513",8100],["3900",6800],["1014",6000],["3721",5600],["4341",5000],["4349",2010],["3341",1670]],"purpose_expenditure_total_czk":55680090},"actual":{"economic_expenditure":[["6121",47747591.56],["5011",1590437],["5169",1322215.2],["5171",638707.01],["5137",615508.59],["5023",613332],["5154",522752.76],["5365",473570],["5031",388773],["5341",382280],["5141",304598.85],["5032",210185],["5139",154842.8],["5168",154658.68],["5166",93584.15],["5362",78745.6],["5131",50079],["5163",44958.8],["5162",39469.52],["5194",37452],["5151",36910],["5909",32078.58],["5222",22000],["5172",21543.57],["5329",20566],["5021",20200],["5167",17820.88],["5321",15081.8],["5156",12956],["5364",11721.92],["5178",11374],["5175",9407],["5179",9011],["5038",7187.31],["5164",6800],["5363",6288],["5132",5699],["5223",5000],["5173",2390],["5161",1391],["5136",440],["5191",26]],"economic_expenditure_total_czk":55739633.58,"economic_financing":[["8123",15045116.42],["8124",-8008560],["8113",3256492],["8114",-3256492],["8115",-2151019.44],["8901",-131.1]],"economic_financing_total_czk":4885405.88,"economic_revenue":[["4213",21869902.79],["4216",10739542.81],["4222",4490000],["1211",3181036.36],["1121",1703902.38],["2111",1677788.29],["4116",1661478],["1111",1175517.2],["2132",1074353],["4113",765446.59],["1511",530726.43],["1122",465570],["1345",310503],["4122",270000],["2324",247859.48],["1113",225152.73],["1112",111051.53],["4112",82900],["2321",75700],["1386",62075.63],["1335",37112.18],["4111",32500],["1387",24329.33],["2131",14090],["3111",7700],["1361",5440],["1341",5050],["2119",4840],["1334",2170.18],["1381",489.79]],"economic_revenue_total_czk":50854227.7,"purpose_expenditure":[["2321",42552835.7],["4339",5872155.33],["2212",1485943.78],["6171",1435908.62],["3612",721987.97],["6112",668532],["6399",550313.6],["3723",449049.32],["3722",382715.53],["6330",382280],["1032",287342.2],["5512",166152],["2219",165785.38],["6310",160619.05],["3631",154849.38],["3639",90150],["3613",35513.55],["3399",30835],["6114",27262.21],["3745",21892],["1070",20000],["3421",11908],["6402",11721.92],["3319",9802],["3636",9011],["3513",8073],["3900",6766],["1014",6000],["3721",5582.94],["4341",5000],["4349",2008.8],["3341",1637.3]],"purpose_expenditure_total_czk":55739633.58}},"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."}}}}