{"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:00476455","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00476455","name":"Obec Mysletín","short_name":"Mysletín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":561819},"amounts":{"revenue_approved":3160000,"revenue_adjusted":3315000,"revenue_actual":3488201.56,"expense_approved":3910000,"expense_adjusted":4865000,"expense_actual":4203842.52,"tax_revenue":2786881.94,"nontax_revenue":268154.62,"capital_revenue":134000,"transfer_revenue":299165,"current_expense":2111432.6,"capital_expense":2092409.92,"budget_balance":-715640.96,"cash_current":6353327.78,"cash_previous":7068968.74},"ratios":{"revenue_execution":1.05224783,"expense_execution":0.86409918,"balance_to_revenue":-0.20516044,"cash_to_expense":1.51131441,"cash_yoy":-0.10123697,"capital_expense_share":0.49773747,"transfer_revenue_share":0.08576483},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00476455/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00476455"},"seo":{"slug":"mysletin","path":"/cz/municipalities/mysletin/"},"population":{"value":117,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3160000,"expenditure_czk":3910000,"financing_czk":750000,"balance_czk":-750000},{"stage":"revised","revenue_czk":3315000,"expenditure_czk":4865000,"financing_czk":1550000,"balance_czk":-1550000},{"stage":"actual","revenue_czk":3488201.56,"expenditure_czk":4203842.52,"financing_czk":715640.96,"balance_czk":-715640.96}],"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":[["5169",938000],["6122",700000],["5171",662000],["5023",504000],["5021",205000],["5154",190000],["5137",130000],["5139",113572],["5365",100000],["5901",81000],["5032",46000],["5179",30000],["5156",28000],["5163",27000],["5175",27000],["5168",20000],["5194",20000],["5903",20000],["5222",15000],["5492",10000],["5162",9600],["5173",7000],["5019",5000],["5229",5000],["6323",5000],["5136",3000],["5167",3000],["5192",2000],["5329",1428],["5039",1000],["5161",1000],["5038",400]],"economic_expenditure_total_czk":3910000,"economic_financing":[["8115",750000]],"economic_financing_total_czk":750000,"economic_revenue":[["1211",1150000],["1121",550000],["1111",400000],["1511",215000],["2141",200000],["2111",105000],["1122",100000],["1113",77000],["4112",71800],["1345",70000],["2131",70000],["2324",55000],["1112",30000],["4111",30000],["1386",14000],["1387",7000],["1381",5000],["2132",4000],["2133",4000],["1341",2200]],"economic_revenue_total_czk":3160000,"purpose_expenditure":[["3639",1400000],["6112",562600],["6171",530400],["2212",205000],["1031",160000],["3722",150000],["1032",140000],["2310",115000],["3399",110000],["6399",100000],["3745",95000],["2321",70000],["3725",55000],["3631",40000],["5512",40000],["6114",30000],["6320",25000],["3141",20000],["3721",20000],["5213",20000],["4350",10000],["3319",5000],["4379",5000],["6310",2000]],"purpose_expenditure_total_czk":3910000},"revised":{"economic_expenditure":[["5169",1003000],["6123",730000],["6122",700000],["5171",677000],["5023",506000],["5021",205000],["5154",190000],["6121",155000],["5137",130000],["5365",100000],["5139",90572],["5901",64760],["5163",47000],["5032",46000],["5179",30000],["5156",28000],["5175",27000],["5168",20000],["5194",20000],["5903",20000],["5222",15000],["5492",10000],["5162",9600],["5321",7240],["5173",7000],["5019",5000],["5229",5000],["6323",5000],["5136",3000],["5167",3000],["5192",2000],["5329",1428],["5039",1000],["5161",1000],["5038",400]],"economic_expenditure_total_czk":4865000,"economic_financing":[["8115",1550000]],"economic_financing_total_czk":1550000,"economic_revenue":[["1211",1150000],["1121",550000],["1111",400000],["1511",215000],["2141",200000],["4222",155000],["2111",105000],["1122",100000],["1113",77000],["4112",71800],["1345",70000],["2131",70000],["2324",55000],["1112",30000],["4111",30000],["1386",14000],["1387",7000],["1381",5000],["2132",4000],["2133",4000],["1341",2200]],"economic_revenue_total_czk":3315000,"purpose_expenditure":[["3639",2285000],["6112",564600],["6171",521400],["2212",205000],["3745",185000],["2310",140000],["3399",135000],["3722",128000],["1031",120000],["6399",100000],["1032",90000],["2321",70000],["3725",60000],["5512",47000],["6320",45000],["3631",40000],["6114",30000],["3723",22000],["3141",20000],["5213",20000],["3721",15000],["4350",10000],["3319",5000],["4379",5000],["6310",2000]],"purpose_expenditure_total_czk":4865000},"actual":{"economic_expenditure":[["6122",804997.89],["5169",762685.88],["6123",727900],["6121",554512.03],["5023",505958],["5154",168324.57],["5021",122657],["5171",114245.08],["5365",86780],["5139",73178.82],["5032",45504],["5168",36520.72],["5163",33534.14],["5137",32537.46],["5156",25549],["5194",18564],["5175",15451],["5321",11800],["5162",11588.34],["5222",10000],["5363",10000],["5173",6774],["5492",5000],["6323",5000],["5132",2573.55],["5042",2570.04],["5192",2100],["5221",2000],["5019",1532],["5329",1428],["5179",812],["5136",670],["5039",518],["5038",400],["5362",100],["5161",77]],"economic_expenditure_total_czk":4203842.52,"economic_financing":[["8117",7000000],["8118",-4000000],["8115",-2284359.04]],"economic_financing_total_czk":715640.96,"economic_revenue":[["1211",1168642.22],["1121",624905.72],["1111",427684.35],["1511",249019.94],["4222",155000],["3113",130000],["1122",86730],["2111",84201],["1113",82667.78],["2131",72730],["4112",71800],["1345",71700],["2324",52171.62],["2141",51791],["1112",40747.01],["4116",39865],["4111",32500],["1386",22763.52],["1387",8924.09],["3111",4000],["2133",3900],["2132",3361],["1341",2200],["1334",702.9],["1381",186.89],["1382",7.52]],"economic_revenue_total_czk":3488201.56,"purpose_expenditure":[["3639",2257404.62],["6112",564062],["6171",396354.23],["3745",140254.95],["2310",128342.22],["3722",121089.65],["3399",118819],["1031",87654.44],["6399",86730],["3725",57084.25],["1032",46522.23],["5512",46015],["6320",32057.94],["2321",28629.2],["3723",21580.35],["2212",18496],["6114",15412],["3631",14458.24],["3141",11400],["4350",5000],["4379",5000],["6310",1476.2]],"purpose_expenditure_total_czk":4203842.52}},"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."}}}}