{"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:00236403","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00236403","name":"Obec Samopše","short_name":"Samopše","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Kutná Hora","municipality_code":534374},"amounts":{"revenue_approved":20198700,"revenue_adjusted":12530050,"revenue_actual":10245686.2,"expense_approved":20198700,"expense_adjusted":13826980,"expense_actual":11374139.07,"tax_revenue":8650612.4,"nontax_revenue":402838.25,"capital_revenue":97500,"transfer_revenue":1094735.55,"current_expense":8250085.23,"capital_expense":3124053.84,"budget_balance":-1128452.87,"cash_current":8277808.34,"cash_previous":9383962.66},"ratios":{"revenue_execution":0.81768917,"expense_execution":0.82260472,"balance_to_revenue":-0.11013932,"cash_to_expense":0.7277745,"cash_yoy":-0.1178771,"capital_expense_share":0.27466288,"transfer_revenue_share":0.10684844},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00236403/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00236403"},"seo":{"slug":"samopse","path":"/cz/municipalities/samopse/"},"population":{"value":212,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20198700,"expenditure_czk":20198700,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":12530050,"expenditure_czk":13826980,"financing_czk":1296930,"balance_czk":-1296930},{"stage":"actual","revenue_czk":10245686.2,"expenditure_czk":11374139.07,"financing_czk":1128452.87,"balance_czk":-1128452.87}],"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",12465000],["5169",2803000],["5171",1201000],["5137",860000],["5023",595000],["5154",410000],["5139",329000],["5021",286000],["5365",230000],["6130",200000],["5173",88000],["5175",64500],["5178",62000],["5032",58200],["5166",55000],["5134",50000],["5329",50000],["5903",50000],["5011",45000],["5162",45000],["5811",42000],["5163",41000],["5168",34000],["5167",30000],["6371",30000],["5156",14000],["5194",14000],["5031",12000],["5321",11000],["5136",7000],["5179",5000],["5222",5000],["5161",4000],["5362",2500],["5038",500]],"economic_expenditure_total_czk":20198700,"economic_revenue":[["4213",10000000],["3111",2100000],["1211",1800000],["1511",1800000],["4113",1056600],["1121",900000],["1345",850000],["1111",600000],["2111",232000],["1122",230000],["4112",227400],["1113",150000],["1342",47000],["1112",40000],["4111",30000],["4116",25200],["2131",22500],["1334",20000],["1386",16000],["1341",13500],["1381",8000],["1387",8000],["1361",7000],["1343",5000],["2119",5000],["2112",3100],["1349",2400]],"economic_revenue_total_czk":20198700,"purpose_expenditure":[["2219",11955000],["3722",1911000],["6171",1321500],["3631",950000],["3612",900000],["3421",715000],["6112",704000],["3745",354200],["3639",307500],["6399",230000],["3326",215000],["5512",125000],["2341",100000],["3399",80000],["1032",70000],["2310",60500],["5213",50000],["3632",45000],["2321",30000],["6114",30000],["6310",30000],["3721",10000],["3900",5000]],"purpose_expenditure_total_czk":20198700,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",3674000],["5169",3000400],["5171",1719700],["5137",1666000],["5023",849600],["5365",549780],["5154",414000],["5139",394800],["5021",281100],["5362",145500],["5031",130100],["6130",94500],["5173",94000],["5032",81600],["5178",62000],["5011",61500],["5175",59500],["5163",58000],["5166",55000],["5162",53500],["5329",53500],["5168",52000],["5903",50000],["5134",46000],["5811",41000],["5167",30000],["6371",30000],["5156",14000],["5194",14000],["5132",11000],["5321",11000],["5136",8000],["5363",5500],["5179",5000],["5222",5000],["5161",4000],["5138",1300],["5038",1100]],"economic_expenditure_total_czk":13826980,"economic_financing":[["8115",1296930]],"economic_financing_total_czk":1296930,"economic_revenue":[["1511",2770900],["3111",2341442],["1211",2087100],["1121",1123600],["1345",850000],["4213",803258],["1111",794100],["1122",550000],["2111",236050],["4112",224300],["1113",150000],["2141",130000],["1334",105000],["1112",73200],["1342",71000],["1386",41000],["4116",37800],["4111",32500],["2131",23000],["2119",20000],["1387",16100],["1341",14200],["2321",9500],["1381",8000],["1361",7500],["1343",5000],["2112",3100],["1349",2400]],"economic_revenue_total_czk":12530050,"purpose_expenditure":[["2219",2285000],["3722",2111000],["3631",1950000],["6171",1452300],["3421",1196000],["6112",1110100],["3725",1000000],["6399",549780],["3639",388500],["3399",359600],["3745",354200],["3326",215000],["1032",190000],["5512",125000],["2341",100000],["3612",100000],["3635",65000],["2310",60500],["5213",50000],["3632",45000],["6114",38000],["2321",30000],["6310",30000],["3721",11500],["6409",5500],["3900",5000]],"purpose_expenditure_total_czk":13826980},"actual":{"economic_expenditure":[["6121",3124053.84],["5169",2906753.86],["5171",1400565.57],["5023",851255],["5137",649362.33],["5365",549780],["5154",359224.78],["5139",337269.15],["5021",252075],["5031",129743],["5362",119782.34],["5173",80832],["5032",80244],["5178",67088.45],["5011",61288],["5175",58217.68],["5163",56591.61],["5162",53064.61],["5329",52407],["5168",51851.15],["5167",39433],["5194",17818.4],["5166",13977],["5134",10789],["5132",10419],["5321",9000],["5363",5500],["5156",5302.3],["5179",5070],["5222",5000],["5136",4978],["5161",3150],["5138",1210],["5038",1043]],"economic_expenditure_total_czk":11374139.07,"economic_financing":[["8115",4183612.54],["8118",-3026699.67],["8901",-19258],["8125",-9202]],"economic_financing_total_czk":1128452.87,"economic_revenue":[["1511",2770849.64],["1211",2087038.32],["1121",1123531.1],["1345",848908.01],["4213",803257.62],["1111",794002.66],["1122",549780],["2111",235888],["4112",224300],["1113",147973.79],["1334",104271.95],["2141",99573.11],["3111",97500],["1112",73126.73],["1342",70800],["1386",40899.8],["4116",37800],["2119",30048.54],["4111",29377.93],["2131",25178.6],["1387",16035.58],["1341",14300],["2321",9500],["1361",7500],["2112",2650],["1343",1310],["1381",284.82]],"economic_revenue_total_czk":10245686.2,"purpose_expenditure":[["2219",2259440.06],["3722",1841225.72],["3631",1648230.86],["6171",1391172.94],["6112",1110304],["3421",1097492.68],["6399",549780],["3745",341952.2],["3399",332535.01],["3639",255343.98],["1032",182526],["3725",72418.5],["3326",61468],["5512",58962],["3635",55000],["6114",29377.93],["6310",29360.61],["3612",12000],["3721",11376.42],["2310",11038.16],["2341",9000],["6409",5500],["3900",5000],["3632",3634]],"purpose_expenditure_total_czk":11374139.07}},"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."}}}}