{"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:00279226","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279226","name":"Obec Mistrovice","short_name":"Mistrovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":580643},"amounts":{"revenue_approved":17431500,"revenue_adjusted":27725246.07,"revenue_actual":29307402.89,"expense_approved":17857500,"expense_adjusted":22596781.4,"expense_actual":18833409.59,"tax_revenue":16870094,"nontax_revenue":3311922.82,"capital_revenue":5655000,"transfer_revenue":3470386.07,"current_expense":12739068.5,"capital_expense":6094341.09,"budget_balance":10473993.3,"cash_current":9826768.15,"cash_previous":6755700.62},"ratios":{"revenue_execution":1.05706556,"expense_execution":0.8334554,"balance_to_revenue":0.35738388,"cash_to_expense":0.52177319,"cash_yoy":0.45458905,"capital_expense_share":0.32359202,"transfer_revenue_share":0.11841329},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279226/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279226"},"seo":{"slug":"mistrovice","path":"/cz/municipalities/mistrovice/"},"population":{"value":643,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":17431500,"expenditure_czk":17857500,"financing_czk":426000,"balance_czk":-426000},{"stage":"revised","revenue_czk":27725246.07,"expenditure_czk":22596781.4,"financing_czk":-5128464.67,"balance_czk":5128464.67},{"stage":"actual","revenue_czk":29307402.89,"expenditure_czk":18833409.59,"financing_czk":-10473993.3,"balance_czk":10473993.3}],"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":[["6349",2500000],["5169",2412600],["5171",2193000],["5365",2010000],["5011",1300000],["5023",1200000],["5331",1067000],["5141",900000],["5154",711000],["5031",528000],["5139",434500],["5153",328000],["5137",272000],["5151",244000],["5021",222000],["5032",213000],["5179",165000],["5362",140000],["5199",135000],["6122",135000],["5163",123000],["5499",106000],["5156",70000],["5168",65000],["5194",59000],["5329",56000],["5173",52000],["5175",35000],["5903",30000],["5162",25000],["5167",24000],["6130",20000],["5166",15000],["5364",10500],["5138",10000],["5038",8500],["5136",8000],["5132",6000],["5134",6000],["5221",6000],["5321",4400],["5161",4000],["5133",2000],["5339",2000]],"economic_expenditure_total_czk":17857500,"economic_financing":[["8115",1676400],["8124",-1250400]],"economic_financing_total_czk":426000,"economic_revenue":[["1211",5950000],["1121",3025000],["1111",2208000],["1122",2000000],["2132",1410000],["1345",515000],["1511",500000],["1113",476000],["1356",310000],["2111",302000],["1112",182000],["2324",170000],["4112",151500],["2141",60000],["1386",50000],["1381",25000],["1387",25000],["1341",17000],["2321",15000],["2112",10000],["2310",10000],["2131",7000],["1334",5000],["1361",5000],["1335",1000],["1342",1000],["2329",1000]],"economic_revenue_total_czk":17431500,"purpose_expenditure":[["6171",2509900],["2219",2500000],["3117",2163000],["6399",2120000],["3612",1692000],["6112",1580000],["3722",870000],["3639",825000],["2212",660000],["3429",381000],["3631",339000],["3412",306000],["3699",300000],["5512",248100],["2321",200000],["3635",160000],["2142",159000],["2141",132000],["6320",100000],["3745",91000],["3349",90000],["3399",86000],["3421",64000],["3319",56000],["1032",50000],["3314",30000],["5213",30000],["3313",25000],["3322",20000],["3721",20000],["2221",17000],["6310",12000],["6402",10500],["3632",6000],["3723",5000]],"purpose_expenditure_total_czk":17857500},"revised":{"economic_expenditure":[["5171",4822000],["6121",3200000],["5169",2475100],["5365",2410000],["5011",1300000],["5023",1200000],["5331",1067000],["5141",900000],["5154",724000],["5336",633281.4],["5031",528000],["5139",442000],["5153",328000],["5362",280000],["5137",279000],["5151",244000],["5021",238000],["5032",213000],["5179",165000],["5199",135000],["6122",135000],["5163",130000],["5499",106000],["6349",100000],["5156",70000],["5168",65000],["5194",59000],["5175",56500],["5329",56000],["5173",54500],["5903",30000],["5162",25000],["5167",24000],["6130",20000],["5166",15000],["5364",10500],["5138",10000],["5038",8500],["5136",8000],["5132",6000],["5134",6000],["5221",6000],["5321",4400],["5161",4000],["5133",2000],["5339",2000]],"economic_expenditure_total_czk":22596781.4,"economic_financing":[["8124",-7429760],["8115",2301295.33]],"economic_financing_total_czk":-5128464.67,"economic_revenue":[["1211",5950000],["3112",5590000],["1121",3025000],["1122",2400000],["4216",2358135.21],["1111",2208000],["2132",1410000],["4116",861350.86],["2329",590360],["1345",515000],["1511",500000],["1113",476000],["2111",320000],["1356",310000],["2226",210500],["2324",200000],["1112",182000],["4112",151500],["4222",120000],["2141",60000],["2310",58000],["1386",50000],["2321",41000],["4111",32500],["1381",25000],["1387",25000],["1341",17000],["2112",10000],["4122",9900],["2131",7000],["1334",5000],["1361",5000],["1335",1000],["1342",1000]],"economic_revenue_total_czk":27725246.07,"purpose_expenditure":[["6171",5509900],["3612",4342000],["3117",2796281.4],["6399",2660000],["6112",1580000],["3722",924000],["3639",825000],["2212",660000],["3429",381000],["3631",339000],["3412",313000],["3699",279000],["3421",264000],["5512",248100],["2321",200000],["3635",160000],["2142",159000],["2141",145000],["6320",107000],["3399",106000],["2219",100000],["3745",91000],["3349",90000],["3319",56000],["1032",50000],["6114",32500],["3314",31000],["5213",30000],["3313",27500],["3322",20000],["3721",20000],["2221",17000],["6310",12000],["6402",10500],["3632",6000],["3723",5000]],"purpose_expenditure_total_czk":22596781.4},"actual":{"economic_expenditure":[["6121",5857715.67],["5365",2408260],["5169",2257216.28],["5011",1193244],["5023",1090114],["5331",1067000],["5336",633281.4],["5141",553094.7],["5154",510435.89],["5031",503652],["5139",477695.06],["6122",224525.42],["5032",204910],["5362",196412],["5171",193930.82],["5137",192866.06],["5153",190672.24],["5021",168723],["5151",148994],["5163",133745.6],["5499",107458],["5199",91415],["5175",75246],["5329",59316],["5156",53536.4],["5168",53178.45],["5194",39906],["5173",35760],["5162",20000],["5138",18198],["6119",12100],["5167",11040],["5321",10000],["5364",9782.6],["5038",8347],["5179",6417],["5134",6045],["5136",2759],["5161",2586],["5019",1989],["5339",1000],["5039",672],["5132",170]],"economic_expenditure_total_czk":18833409.59,"economic_financing":[["8118",-12000000],["8124",-7429760],["8117",7000000],["8115",1923980.47],["8901",31786.23]],"economic_financing_total_czk":-10473993.3,"economic_revenue":[["1211",6295056.12],["3112",5590000],["1121",3373035.79],["1122",2399460],["4216",2358135.21],["1111",2324676.26],["2132",1502897.05],["4116",798350.86],["2329",589360],["1511",547584.17],["1356",541777.74],["1345",516105],["1113",445612.99],["2111",396436.82],["2226",310245.73],["2324",231669.89],["1112",219817.1],["4112",151500],["2310",123977.14],["1386",122878.46],["4222",120000],["2141",92870.19],["3111",65000],["1387",48160.85],["2321",43994],["4111",32500],["1341",17100],["2112",13295],["4122",9900],["1361",8200],["1334",7444.4],["2131",7177],["1335",1213.2],["1342",1010],["1381",961.92]],"economic_revenue_total_czk":29307402.89,"purpose_expenditure":[["3612",4318259.5],["6171",3926776.63],["6399",2591250],["3117",2542983.63],["6112",1483923],["3722",918588.11],["2212",499538.48],["3639",475498.73],["3412",312324.15],["3421",248448.29],["3631",218824],["5512",213065.77],["2321",193112.39],["2141",144537.14],["2142",109324.7],["6320",106990],["3399",103771.19],["3429",101724.58],["2219",89342],["3745",50794.8],["1032",32759.49],["3314",30357],["6114",29344.2],["3313",27408.3],["3319",13796.31],["3635",12100],["6310",11495.6],["3349",10114],["6402",9782.6],["3632",3570],["2221",3000],["3723",605]],"purpose_expenditure_total_czk":18833409.59}},"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."}}}}