{"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:00262021","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00262021","name":"Město Mašťov","short_name":"Mašťov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Chomutov","municipality_code":563218},"amounts":{"revenue_approved":20000000,"revenue_adjusted":23567251.2,"revenue_actual":19443584.05,"expense_approved":33000000,"expense_adjusted":36222251.2,"expense_actual":23893784.72,"tax_revenue":15297911.88,"nontax_revenue":3125020.97,"capital_revenue":147600,"transfer_revenue":873051.2,"current_expense":16948744.49,"capital_expense":6945040.23,"budget_balance":-4450200.67,"cash_current":13931828.37,"cash_previous":19245832.24},"ratios":{"revenue_execution":0.82502554,"expense_execution":0.65964384,"balance_to_revenue":-0.22887759,"cash_to_expense":0.58307332,"cash_yoy":-0.27611193,"capital_expense_share":0.29066305,"transfer_revenue_share":0.04490176},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00262021/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00262021"},"seo":{"slug":"mastov","path":"/cz/municipalities/mastov/"},"population":{"value":570,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20000000,"expenditure_czk":33000000,"financing_czk":13000000,"balance_czk":-13000000},{"stage":"revised","revenue_czk":23567251.2,"expenditure_czk":36222251.2,"financing_czk":12655000,"balance_czk":-12655000},{"stage":"actual","revenue_czk":19443584.05,"expenditure_czk":23893784.72,"financing_czk":4450200.67,"balance_czk":-4450200.67}],"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":[["6123",10395000],["6121",4945000],["5171",3510000],["5011",3400000],["5169",2405000],["5152",1950000],["5331",1250000],["5023",1230000],["5031",1025000],["5032",416000],["5365",340000],["5154",309000],["5139",258000],["5137",170000],["5499",157000],["5021",154000],["5163",152700],["5151",151300],["5156",87000],["5164",86000],["5168",85000],["5194",80000],["5329",69500],["5162",50000],["5492",50000],["5042",35000],["5167",35000],["5222",30000],["5229",30000],["5903",30000],["5175",27000],["5041",21000],["5038",15000],["5132",15000],["5179",10500],["5223",10000],["5161",7000],["5362",6000],["5136",3000]],"economic_expenditure_total_czk":33000000,"economic_financing":[["8115",13000000]],"economic_financing_total_czk":13000000,"economic_revenue":[["1211",6300000],["4216",4000000],["1121",3300000],["1111",2320000],["1511",1000000],["2111",932000],["1113",460000],["1345",420000],["1122",340000],["4112",258300],["2132",192000],["1112",150000],["2324",110000],["1386",80000],["1387",35000],["4111",32000],["2131",29700],["1381",20000],["1341",12000],["1361",8000],["2133",1000]],"economic_revenue_total_czk":20000000,"purpose_expenditure":[["5512",10673000],["3639",4455700],["2341",3300000],["3392",2960000],["3113",2560000],["6171",2436000],["6112",1567000],["3722",1200000],["2212",1000000],["3612",888000],["3399",521000],["3725",410000],["6399",340000],["3631",180000],["3613",107300],["3745",63000],["3341",58000],["3429",56000],["4349",50000],["3314",41000],["6114",32000],["5213",30000],["3419",18000],["2219",15000],["6310",15000],["3330",10000],["3421",5000],["4379",5000],["3632",2000],["3723",2000]],"purpose_expenditure_total_czk":33000000},"revised":{"economic_expenditure":[["6123",10395000],["6121",8145010],["5011",3539000],["5169",2879815],["5152",2160000],["5331",1900012],["5023",1230000],["5031",1050000],["5336",570851.2],["5171",494603],["5365",458000],["5032",416000],["5139",408185],["5154",309000],["5137",220000],["5168",199000],["6119",190000],["5499",182000],["5151",162826],["5021",154000],["5163",152700],["5329",124500],["5156",122000],["6122",105000],["5164",86000],["5194",80000],["5492",78000],["5162",50000],["5364",37249],["5042",35000],["5167",35000],["6127",35000],["5222",30000],["5229",30000],["5903",30000],["5175",27000],["5041",21000],["5038",15000],["5132",15000],["5172",14000],["5179",10500],["5223",10000],["5161",7000],["5362",6000],["5136",3000]],"economic_expenditure_total_czk":36222251.2,"economic_financing":[["8115",12655000]],"economic_financing_total_czk":12655000,"economic_revenue":[["1211",6378000],["4216",4000000],["1121",3412000],["1111",2368000],["1511",1373000],["2111",1183450],["2141",1089000],["4116",582251.2],["2324",522690],["1122",482000],["1113",460000],["1345",420000],["4112",258300],["1112",223000],["2132",222900],["3111",148000],["1386",130000],["1335",72500],["1387",50000],["2322",35500],["2131",34600],["4111",32000],["1381",20000],["2119",17185],["1361",13000],["1341",12000],["2229",11775],["2321",8000],["2310",5500],["2133",2600]],"economic_revenue_total_czk":23567251.2,"purpose_expenditure":[["5512",10858400],["3392",6511103],["3639",4793710],["3113",3884463.2],["6171",2899000],["6112",1567000],["3722",1305000],["2212",1040000],["3612",888000],["3399",531000],["3725",460000],["6399",458000],["3635",190000],["3631",180000],["3613",107300],["3745",83000],["4349",68000],["3341",58000],["3429",56000],["3419",44526],["3314",41000],["6402",37249],["3326",35000],["6114",32000],["5213",30000],["2219",15000],["6310",15000],["3721",10500],["3330",10000],["3421",5000],["4379",5000],["3632",2000],["3723",2000]],"purpose_expenditure_total_czk":36222251.2},"actual":{"economic_expenditure":[["6121",6616179.23],["5011",3545813],["5169",2817646.45],["5152",2045993.96],["5331",1900012],["5023",1234564],["5031",1050861],["5336",570851.2],["5171",462658.78],["5365",457230],["5139",439793.44],["5032",428503],["5154",281571.12],["5168",198799.49],["6119",190000],["5499",175600],["5163",166364.07],["5151",160285],["5021",138283],["5329",124412],["5156",117618],["6122",104376],["5137",97300.84],["5164",87728.28],["5492",77680],["5194",76880.43],["5162",49796.17],["5364",37248.49],["5042",36154.8],["6127",34485],["5175",27044.95],["5229",20000],["5132",18487],["5041",16744.02],["5038",14396],["5167",14088],["5172",14084],["5811",12341],["5179",10561],["5321",7500],["5161",6462],["5362",5000],["5136",2388]],"economic_expenditure_total_czk":23893784.72,"economic_financing":[["8117",13000000],["8118",-8000000],["8115",-549799.33]],"economic_financing_total_czk":4450200.67,"economic_revenue":[["1211",6378094.98],["1121",3412111.36],["1111",2367708.02],["1511",1373795.34],["2111",1175529],["2141",1088650.27],["4116",582251.2],["2324",523722.9],["1122",457230],["1113",451246.43],["1345",413537],["4112",258300],["1112",222459.2],["2132",222047],["3111",147600],["1386",124306.46],["1387",48725.4],["2322",35498],["2131",34513.8],["4111",32500],["1335",20540.98],["2119",17185],["1361",13880],["1341",13242],["2229",11775],["2321",8000],["2310",5500],["2133",2600],["1381",1009.82],["1382",24.89]],"economic_revenue_total_czk":19443584.05,"purpose_expenditure":[["3392",6395404.35],["3639",4786971.44],["3113",3447765.2],["6171",2857042.46],["6112",1566064.69],["3722",1303990.72],["3612",774868.95],["3399",531517.02],["6399",457230],["3725",455818.56],["5512",342164.2],["3635",190000],["3631",164755.17],["3613",90578.51],["3745",87893],["4349",67680],["3314",56570],["3341",50491.95],["2212",38981.36],["3419",38449],["6402",37248.49],["3326",34485],["6114",24249],["2219",21744],["3632",19310],["3721",15143.15],["6310",14539.07],["3723",9801],["3421",5958.5],["4379",5000],["1014",1884.93],["3429",185]],"purpose_expenditure_total_czk":23893784.72}},"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."}}}}