{"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:00291129","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00291129","name":"Obec Mistřice","short_name":"Mistřice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Uherské Hradiště","municipality_code":592382},"amounts":{"revenue_approved":31052000,"revenue_adjusted":35580774.1,"revenue_actual":36688876.87,"expense_approved":34608000,"expense_adjusted":46963915.1,"expense_actual":43166767.81,"tax_revenue":25897732.78,"nontax_revenue":1766312.99,"capital_revenue":1400500,"transfer_revenue":7624331.1,"current_expense":17220953.92,"capital_expense":25945813.89,"budget_balance":-6477890.94,"cash_current":20298717.94,"cash_previous":15856653.57},"ratios":{"revenue_execution":1.0311433,"expense_execution":0.91914756,"balance_to_revenue":-0.1765628,"cash_to_expense":0.47023947,"cash_yoy":0.28013883,"capital_expense_share":0.60105992,"transfer_revenue_share":0.20781043},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00291129/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00291129"},"seo":{"slug":"mistrice","path":"/cz/municipalities/mistrice/"},"population":{"value":1181,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":31052000,"expenditure_czk":34608000,"financing_czk":3556000,"balance_czk":-3556000},{"stage":"revised","revenue_czk":35580774.1,"expenditure_czk":46963915.1,"financing_czk":11383141,"balance_czk":-11383141},{"stage":"actual","revenue_czk":36688876.87,"expenditure_czk":43166767.81,"financing_czk":6477890.94,"balance_czk":-6477890.94}],"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",12300000],["5171",4099000],["5169",3628300],["5011",2451000],["5023",1750000],["5331",1600000],["5139",1358000],["6122",1350000],["5031",835000],["5137",800000],["5153",634000],["5154",602500],["5222",530000],["5032",400000],["5021",344000],["5362",260000],["5156",160000],["5493",150000],["6130",150000],["5168",128500],["5323",125000],["5151",99000],["5173",96200],["5041",70000],["5194",70000],["5163",56000],["5492",52500],["5223",50000],["5499",50000],["5136",48000],["5365",40000],["5321",35000],["5166",30000],["5364",30000],["5175",24300],["5162",22000],["5179",21000],["5133",20000],["5363",20000],["5164",19700],["5909",15000],["5134",14500],["5038",12000],["5229",10000],["5903",10000],["5132",9000],["5167",8000],["5161",5000],["5172",5000],["5221",5000],["5329",5000],["5039",500]],"economic_expenditure_total_czk":34608000,"economic_financing":[["8115",3556000]],"economic_financing_total_czk":3556000,"economic_revenue":[["1211",11000000],["1121",5500000],["4216",5387114],["1111",3800000],["1511",1510000],["1345",800000],["1113",750000],["2132",500000],["2324",320000],["4112",311400],["1122",300000],["1112",250000],["2131",160000],["1386",90000],["2141",84000],["2111",81000],["4111",60000],["1387",50000],["2119",30000],["2142",17000],["1341",14500],["1361",12000],["3111",10000],["1334",9986],["1343",5000]],"economic_revenue_total_czk":31052000,"purpose_expenditure":[["2212",7135000],["6171",3759500],["3639",3306000],["3115",3000000],["2115",2520000],["6112",2235000],["3613",1975000],["3421",1700000],["3111",1282000],["3117",1226000],["2321",1200000],["3419",786500],["3723",700000],["3722",650000],["3631",600000],["3745",540000],["6399",300000],["3729",243000],["3341",220000],["3612",200000],["3322",180000],["3749",150000],["2292",125000],["3314",90000],["3412",80000],["5512",70000],["3349",60000],["6114",60000],["3399",55000],["5213",50000],["3721",40000],["6409",40000],["6402",30000]],"purpose_expenditure_total_czk":34608000},"revised":{"economic_expenditure":[["6121",27121000],["5169",4732500],["5011",2475000],["5023",1770000],["5139",1736700],["5331",1626760],["5171",1231000],["5031",853700],["5336",701155.1],["5153",600000],["5222",535000],["5154",521500],["5137",471100],["5032",400800],["5362",290300],["5021",257000],["5156",218000],["5168",171000],["5323",125000],["5173",106200],["5493",100000],["5151",99000],["5499",99000],["5194",83000],["5223",60000],["5163",56000],["5175",54200],["5492",52500],["5136",43300],["5321",35000],["5364",30000],["6122",30000],["5162",22000],["5179",21000],["5041",20000],["5133",20000],["5166",20000],["5221",20000],["5363",20000],["5164",17500],["5909",15000],["5134",14500],["5038",12000],["5365",10200],["5229",10000],["5903",10000],["6130",10000],["5132",9000],["5167",8000],["5161",7000],["5172",5000],["5329",5000],["5019",1500],["5039",500]],"economic_expenditure_total_czk":46963915.1,"economic_financing":[["8123",9689955.31],["8115",1693185.69]],"economic_financing_total_czk":11383141,"economic_revenue":[["1211",11046114],["1121",5500000],["4216",5263000],["1111",3800000],["1511",1760000],["4116",1225931.1],["3111",1144000],["1345",800000],["4222",759000],["1113",750000],["2324",555243],["2132",500000],["2229",356000],["1112",312000],["4112",311400],["1122",300000],["3112",256600],["1386",220000],["2131",160000],["2111",147000],["1387",85000],["2141",84000],["4111",65000],["1334",60986],["1343",46000],["2119",30000],["2142",17000],["1341",14500],["1361",12000]],"economic_revenue_total_czk":35580774.1,"purpose_expenditure":[["3115",11000000],["2321",6150000],["2212",5365000],["6171",3759500],["3639",3441000],["3419",2586500],["3613",2575000],["6112",2265000],["3745",1740000],["3117",1500877.09],["3111",1365038.01],["3749",1200000],["3631",1008000],["3723",700000],["3722",650000],["6399",300000],["3612",200000],["2292",125000],["3341",120000],["3314",115000],["3729",108000],["3421",100000],["3322",80000],["3412",80000],["5512",70000],["6114",65000],["3349",60000],["3399",55000],["5213",50000],["3721",40000],["6409",40000],["6402",30000],["2115",20000]],"purpose_expenditure_total_czk":46963915.1},"actual":{"economic_expenditure":[["6121",25945813.89],["5169",3808607.69],["5011",2466082],["5023",1768654],["5331",1626760],["5139",1433043.73],["5031",842953],["5336",701155.1],["5171",634920.41],["5222",535000],["5153",456202.26],["5154",435705.66],["5137",388728.4],["5032",379913],["5362",290289],["5156",211931],["5021",167779],["5168",155506.1],["5323",119700],["5493",100000],["5173",97357],["5499",90290],["5151",79817],["5194",75333.56],["5223",60000],["5175",51080],["5163",37929.2],["5492",36997],["5321",34400],["5136",31266.28],["5221",20000],["5162",16528.64],["5364",15834],["5166",10500],["5038",9690],["5164",7500],["5179",6783.89],["5161",6679],["5329",4788],["5134",3617],["5019",1220],["5039",413]],"economic_expenditure_total_czk":43166767.81,"economic_financing":[["8123",9689955.31],["8115",-4442064.37],["8901",1230000]],"economic_financing_total_czk":6477890.94,"economic_revenue":[["1211",11256703.54],["1121",6022109.36],["4216",5263000],["1111",4080776.61],["1511",1836242.87],["4116",1225931.1],["3111",1143910],["1113",796408.33],["1345",780903],["4222",759000],["2324",517197.4],["2132",451671],["1112",392621.8],["2229",356000],["4112",311400],["1122",289800],["3112",256590],["1386",219391.77],["2131",166939],["2111",145623],["1387",85996.41],["2141",75282.99],["1334",65624.4],["4111",65000],["1343",48100],["2119",33900],["2142",19479.4],["1341",13200],["1361",8030],["1381",1781.76],["2329",220.2],["1382",42.93]],"economic_revenue_total_czk":36688876.87,"purpose_expenditure":[["3115",10374478.35],["2321",5974120.06],["2212",4718514.39],["6171",3457443.8],["3639",3319518.12],["3419",2451122.04],["6112",2258214],["3613",2149255.47],["3745",1557851.7],["3117",1398824.16],["3111",1275255.69],["3749",973557.17],["3631",951471.17],["3723",668311.81],["3722",620585.04],["6399",289800],["2292",119700],["3314",109861.26],["3729",86906],["6114",62302],["3612",59565],["5512",52212.6],["3349",47490.42],["3322",43093.35],["3399",32900],["3341",28966],["3412",24794],["3721",21732.21],["3421",16800],["6402",15834],["6409",4788],["2115",1500]],"purpose_expenditure_total_czk":43166767.81}},"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."}}}}