{"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:00378160","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00378160","name":"Obec Mastník","short_name":"Mastník","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Třebíč","municipality_code":591122},"amounts":{"revenue_approved":4842250,"revenue_adjusted":6393385,"revenue_actual":6297412.48,"expense_approved":6842250,"expense_adjusted":8393385,"expense_actual":3752082.36,"tax_revenue":4661473.92,"nontax_revenue":498553.56,"capital_revenue":0,"transfer_revenue":1137385,"current_expense":2614169.36,"capital_expense":1137913,"budget_balance":2545330.12,"cash_current":12988191.02,"cash_previous":10442860.9},"ratios":{"revenue_execution":0.98498878,"expense_execution":0.44702851,"balance_to_revenue":0.40418666,"cash_to_expense":3.4615954,"cash_yoy":0.24373877,"capital_expense_share":0.30327506,"transfer_revenue_share":0.18061148},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00378160/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00378160"},"seo":{"slug":"mastnik","path":"/cz/municipalities/mastnik/"},"population":{"value":208,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4842250,"expenditure_czk":6842250,"financing_czk":2000000,"balance_czk":-2000000},{"stage":"revised","revenue_czk":6393385,"expenditure_czk":8393385,"financing_czk":2000000,"balance_czk":-2000000},{"stage":"actual","revenue_czk":6297412.48,"expenditure_czk":3752082.36,"financing_czk":-2545330.12,"balance_czk":2545330.12}],"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",2350000],["5169",791180],["5011",560000],["5023",550000],["6122",450000],["5171",390856],["5909",261250],["5139",253000],["6119",150000],["5137",145000],["5031",135000],["5154",125000],["5365",104000],["5032",97000],["5153",80000],["5156",72500],["5163",69500],["5168",45000],["5021",36000],["5229",33500],["5175",28000],["5132",16000],["5194",15000],["5329",10464],["5136",8000],["5162",8000],["5166",7000],["5167",7000],["5172",7000],["5133",5000],["5134",5000],["5164",5000],["5221",5000],["5222",5000],["5019",4000],["5173",3000],["5038",2000],["5039",1000],["5161",1000],["5362",1000]],"economic_expenditure_total_czk":6842250,"economic_financing":[["8115",2000000]],"economic_financing_total_czk":2000000,"economic_revenue":[["1211",2000000],["1121",1000000],["1111",650000],["1511",400000],["1345",155000],["1113",140000],["1122",100000],["2111",86250],["2131",83000],["4112",71800],["2132",67500],["1112",45000],["1381",30000],["1341",8000],["1382",5000],["1361",500],["2141",200]],"economic_revenue_total_czk":4842250,"purpose_expenditure":[["2310",1000000],["2321",1000000],["3639",700000],["3745",600000],["5512",600000],["6112",600000],["6171",600000],["3723",300000],["6409",261250],["3722",230000],["3314",150000],["1032",100000],["3631",100000],["6399",100000],["3399",70000],["2212",50000],["2219",50000],["3392",50000],["3613",50000],["3341",40000],["3412",30000],["3421",30000],["6320",25000],["2341",20000],["3326",20000],["3721",20000],["4341",15000],["3522",10000],["5213",10000],["3319",5000],["6310",4500],["4379",1500]],"purpose_expenditure_total_czk":6842250},"revised":{"economic_expenditure":[["6121",2022787],["5169",890620.3],["5909",888612],["6122",850000],["5023",580000],["5011",559000],["5171",379856],["6349",327213],["5132",296000],["5139",264116.8],["5137",223800],["6119",150000],["5031",134000],["5154",120000],["5032",107000],["5365",89550],["5153",80000],["5163",71500],["5156",70300],["5021",47652],["5168",47407.9],["5229",35500],["5175",35480],["5194",15000],["5019",12140],["5329",10464],["5903",10000],["5134",8000],["5136",8000],["5162",8000],["5166",7000],["5167",7000],["5172",7000],["5164",5000],["5221",5000],["5222",5000],["5039",4385],["5038",4000],["5173",3447],["5364",1423],["5161",1131],["5362",1000]],"economic_expenditure_total_czk":8393385,"economic_financing":[["8115",2000000]],"economic_financing_total_czk":2000000,"economic_revenue":[["1211",2000000],["1121",1063000],["1111",721000],["4216",450000],["4116",428085],["1511",400000],["2141",188200],["1345",155000],["4122",155000],["1113",141000],["2132",100500],["2131",98000],["2111",88250],["1122",85050],["4112",71800],["1112",70000],["2324",55000],["1386",40000],["4111",32500],["1387",15200],["2119",12300],["1381",10000],["1341",8000],["1382",5000],["1361",500]],"economic_revenue_total_czk":6393385,"purpose_expenditure":[["5512",1373000],["2310",1000000],["2321",1000000],["6409",888612],["3639",700000],["6112",640000],["3745",600000],["6171",600000],["3723",300000],["3722",232000],["3314",150000],["1032",100000],["3631",100000],["6399",85050],["2341",70000],["3399",70000],["2212",50000],["2219",50000],["3392",50000],["3613",50000],["3341",40000],["1070",35000],["6114",32500],["3412",30000],["3421",30000],["6320",25000],["3326",22800],["3721",20000],["4341",15000],["3522",10000],["5213",10000],["6310",6500],["3319",5000],["4379",1500],["6402",1423]],"purpose_expenditure_total_czk":8393385},"actual":{"economic_expenditure":[["6122",810700],["5023",538800],["5011",485197],["5169",483710.3],["6349",327213],["5132",278737.45],["5031",118939],["5032",91654],["5365",85700],["5153",66030],["5171",63447.57],["5154",58779],["5163",51897.6],["5139",48462.35],["5137",41321.58],["5168",37803.71],["5229",34050.44],["5156",28301],["5175",26777.6],["5021",18252],["5019",12113],["5194",10849],["5329",10464],["5162",5875.76],["5039",4096],["5167",2475],["5038",2101],["5221",2080],["5134",2030],["5136",1849],["5364",1423],["5173",477],["5161",476]],"economic_expenditure_total_czk":3752082.36,"economic_financing":[["8118",-3000000],["8115",454669.88]],"economic_financing_total_czk":-2545330.12,"economic_revenue":[["1211",1987101.66],["1121",1062831.12],["1111",720053.66],["4216",450000],["4116",428085],["1511",381382.99],["2141",187491.06],["4122",155000],["1345",153360],["1113",140576.53],["2132",96658],["2131",96587],["1122",85050],["4112",71800],["1112",69297.14],["2111",53379.5],["2324",52138],["1386",38718.15],["4111",32500],["1387",15177.62],["2119",12300],["1341",7400],["1381",316],["1361",200],["1382",9.05]],"economic_revenue_total_czk":6297412.48,"purpose_expenditure":[["5512",1163041.64],["6112",587292],["6171",456084.56],["3745",374189.8],["2321",356468.62],["3722",231731.6],["3639",117154.01],["6399",85050],["3723",73394.97],["3631",63333.19],["3399",48063.8],["1070",33880],["6320",22505],["3326",22320],["6114",21176.1],["4341",15000],["3392",11125],["3412",10600],["3522",10000],["2341",8870.4],["3721",8658.76],["3341",8315.31],["3314",6849],["3421",5664],["6310",5136.6],["2212",2271],["2219",1484],["6402",1423],["4379",1000]],"purpose_expenditure_total_czk":3752082.36}},"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."}}}}