{"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:00279641","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279641","name":"Obec Tisová","short_name":"Tisová","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":581062},"amounts":{"revenue_approved":17752400,"revenue_adjusted":18635749.06,"revenue_actual":20037726.53,"expense_approved":17128000,"expense_adjusted":18030099.06,"expense_actual":14880455.36,"tax_revenue":15839717.15,"nontax_revenue":1674260.32,"capital_revenue":25000,"transfer_revenue":2498749.06,"current_expense":13307511.91,"capital_expense":1572943.45,"budget_balance":5157271.17,"cash_current":8667958.37,"cash_previous":4897491.2},"ratios":{"revenue_execution":1.07523054,"expense_execution":0.8253119,"balance_to_revenue":0.25737806,"cash_to_expense":0.58250626,"cash_yoy":0.76987727,"capital_expense_share":0.10570533,"transfer_revenue_share":0.12470222},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279641/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279641"},"seo":{"slug":"tisova","path":"/cz/municipalities/tisova/"},"population":{"value":623,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17752400,"expenditure_czk":17128000,"financing_czk":-624400,"balance_czk":624400},{"stage":"revised","revenue_czk":18635749.06,"expenditure_czk":18030099.06,"financing_czk":-605650,"balance_czk":605650},{"stage":"actual","revenue_czk":20037726.53,"expenditure_czk":14880455.36,"financing_czk":-5157271.17,"balance_czk":5157271.17}],"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",3930000],["6121",3280000],["5169",1718000],["5154",1140000],["5331",1110000],["5023",1030000],["5011",925000],["5365",610000],["5362",400000],["5151",380000],["5031",378000],["5139",270000],["5021",242000],["5032",217000],["5163",200000],["5213",160000],["5229",160000],["5499",115000],["5137",110000],["5156",100000],["6122",100000],["6130",100000],["5141",90000],["5175",72000],["5194",70000],["5162",55000],["5166",50000],["5903",20000],["5153",15000],["5167",15000],["5321",11000],["5136",10000],["5161",10000],["5173",10000],["5179",10000],["5329",10000],["5038",5000]],"economic_expenditure_total_czk":17128000,"economic_financing":[["8124",-1390000],["8115",765600]],"economic_financing_total_czk":-624400,"economic_revenue":[["1211",6000000],["1121",3000000],["1111",2000000],["1511",1800000],["4216",1500000],["2111",1181000],["1122",607000],["1113",450000],["1345",380000],["2132",165000],["2324",150000],["4112",149400],["1112",130000],["1386",70000],["2141",50000],["1387",35000],["4111",32000],["1381",25000],["1341",15000],["1361",7000],["1334",5000],["2119",1000]],"economic_revenue_total_czk":17752400,"purpose_expenditure":[["2212",2710000],["6171",1891000],["3113",1860000],["3412",1700000],["6112",1335000],["3745",1075000],["2321",1050000],["6399",1000000],["3631",950000],["2310",820000],["3722",700000],["2141",340000],["3633",300000],["3639",250000],["3392",230000],["6320",180000],["5512",170000],["6310",110000],["3319",90000],["3399",60000],["3326",50000],["3419",40000],["4359",40000],["6114",32000],["3632",30000],["3721",30000],["3314",20000],["3341",20000],["5213",20000],["3349",15000],["3612",10000]],"purpose_expenditure_total_czk":17128000},"revised":{"economic_expenditure":[["5171",4274000],["6121",2784000],["5169",1768000],["5154",1140000],["5331",1110000],["5023",1030000],["5011",925000],["5365",676000],["5336",582862.06],["5362",400000],["5151",380000],["5031",378000],["6122",310000],["5139",270000],["5213",263104],["5021",242500],["5032",217000],["5163",215000],["5229",160000],["5137",124633],["5499",115000],["5156",100000],["6130",100000],["5141",90000],["5175",72000],["5194",70000],["5162",55000],["5166",50000],["5329",22000],["5903",20000],["5153",15000],["5167",15000],["5321",11000],["5136",10000],["5161",10000],["5173",10000],["5179",10000],["5038",5000]],"economic_expenditure_total_czk":18030099.06,"economic_financing":[["8124",-1390000],["8115",784350]],"economic_financing_total_czk":-605650,"economic_revenue":[["1211",6000000],["1121",3000000],["1111",2000000],["1511",1800000],["4216",1398364.49],["2111",1181000],["4116",680747.57],["1122",673000],["1113",450000],["1345",380000],["4122",237737],["2132",165000],["2324",150000],["4112",149400],["1112",130000],["1386",70000],["2141",50000],["1387",35000],["4111",32500],["1381",25000],["1341",15000],["1361",7000],["1334",5000],["2119",1000]],"economic_revenue_total_czk":18635749.06,"purpose_expenditure":[["2212",2490000],["3113",2442862.06],["6171",1903000],["3412",1480000],["6112",1335000],["2310",1200000],["3631",1150000],["3745",1075000],["6399",1066000],["2321",1050000],["3722",750000],["2141",443104],["3639",250000],["3392",230000],["3633",218000],["6320",195000],["5512",184633],["6310",110000],["3319",90000],["3399",60000],["3326",50000],["3419",40000],["4359",40000],["6114",32500],["3632",30000],["3721",30000],["3314",20000],["3341",20000],["5213",20000],["3349",15000],["3612",10000]],"purpose_expenditure_total_czk":18030099.06},"actual":{"economic_expenditure":[["5171",3567083.86],["5169",1692490.46],["6121",1328724.15],["5331",1110000],["5154",1106753.04],["5023",1020212],["5011",844939],["5365",672420],["5336",582862.06],["5031",391224],["5021",369258],["5151",271258.01],["5362",269353],["6122",208519.3],["5163",206972.6],["5032",168109],["5139",163693.01],["5213",152190],["5137",112836.03],["5499",107637],["5229",100525],["5194",70451.54],["5156",70052.73],["5141",66389.2],["5175",65486.56],["5162",52547.17],["6130",35700],["5329",21776],["5153",13234.18],["5321",10500],["5167",6370],["5019",5185],["5179",4323.1],["5038",3573],["5134",2923.36],["5161",2320],["5136",1048],["5173",790],["5164",726]],"economic_expenditure_total_czk":14880455.36,"economic_financing":[["8115",-3770467.17],["8124",-1386804]],"economic_financing_total_czk":-5157271.17,"economic_revenue":[["1211",6295253.04],["1121",3371781.67],["1111",2346517.33],["1511",1894257.4],["4216",1398364.49],["2111",1225752.84],["4116",680747.57],["1122",672420],["1113",445565.53],["1345",385874],["4122",237737],["2324",228468.45],["1112",219759.36],["2132",170151.57],["4112",149400],["1386",122840.16],["1387",48144.61],["2141",47829.76],["4111",32500],["3111",25000],["1341",15650],["1334",14553.26],["1361",6130],["2329",1392.2],["1381",970.79],["2119",665.5]],"economic_revenue_total_czk":20037726.53,"purpose_expenditure":[["2212",2424072.19],["3113",2422618.71],["6171",1666111.93],["6112",1332136],["3631",1138383.51],["6399",935773],["3745",926257.05],["2310",768297.86],["3722",745474.8],["2321",679493.16],["2141",437184],["3412",309068.11],["3392",229006.14],["6320",189949],["5512",133487.64],["3639",119821.5],["3319",85514.26],["6310",83412.8],["3633",69700],["3399",51348],["6114",32500],["3632",21514],["3721",21287],["3314",20000],["4359",20000],["3349",14850],["3326",2468.7],["3612",726]],"purpose_expenditure_total_czk":14880455.36}},"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."}}}}