{"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:00249025","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00249025","name":"Obec Samšín","short_name":"Samšín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Kraj Vysočina","district_name":"Pelhřimov","municipality_code":548740},"amounts":{"revenue_approved":11783400,"revenue_adjusted":12667965,"revenue_actual":8055651.5,"expense_approved":12160400,"expense_adjusted":13809935,"expense_actual":6482425.03,"tax_revenue":4212339.64,"nontax_revenue":1770539.86,"capital_revenue":5960,"transfer_revenue":2066812,"current_expense":5808649.47,"capital_expense":673775.56,"budget_balance":1573226.47,"cash_current":7855314.88,"cash_previous":6289917.85},"ratios":{"revenue_execution":0.63590731,"expense_execution":0.46940301,"balance_to_revenue":0.19529475,"cash_to_expense":1.21178646,"cash_yoy":0.248874,"capital_expense_share":0.10393881,"transfer_revenue_share":0.25656671},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00249025/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00249025"},"seo":{"slug":"samsin","path":"/cz/municipalities/samsin/"},"population":{"value":155,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":11783400,"expenditure_czk":12160400,"financing_czk":377000,"balance_czk":-377000},{"stage":"revised","revenue_czk":12667965,"expenditure_czk":13809935,"financing_czk":1141970,"balance_czk":-1141970},{"stage":"actual","revenue_czk":8055651.5,"expenditure_czk":6482425.03,"financing_czk":-1573226.47,"balance_czk":1573226.47}],"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":[["5171",6321000],["5169",1640000],["5151",1100000],["5137",880000],["5023",540000],["5901",300000],["5139",280000],["5021",250000],["5329",200000],["6121",200000],["5154",130000],["5222",100000],["5163",61000],["5019",40000],["5168",33000],["5194",20000],["5175",17000],["5039",14000],["5156",11000],["6119",10000],["6130",10000],["5229",2000],["5161",1000],["5038",400]],"economic_expenditure_total_czk":12160400,"economic_financing":[["8115",377000]],"economic_financing_total_czk":377000,"economic_revenue":[["4116",5830000],["1211",1585000],["2111",1477000],["1121",795000],["1111",567000],["1511",548000],["4122",200000],["2131",194000],["1113",135500],["1345",134000],["1122",80000],["4111",77000],["4112",71800],["1112",35300],["1386",16200],["2132",10000],["1381",7800],["1387",7500],["2139",6000],["3111",5000],["1341",1200],["1361",100]],"economic_revenue_total_czk":11783400,"purpose_expenditure":[["2339",5000000],["2310",1200000],["1032",1106000],["2212",935000],["5512",932000],["6171",739400],["6112",594000],["2341",300000],["3722",280000],["3745",245000],["3636",200000],["3326",120000],["2321",110000],["3329",100000],["3639",85000],["6114",60000],["3631",56000],["6320",40000],["3399",20000],["3392",10000],["3635",10000],["6310",6000],["3319",5000],["3429",5000],["4356",2000]],"purpose_expenditure_total_czk":12160400},"revised":{"economic_expenditure":[["5171",6318803],["5169",1751402],["5151",1200534],["5137",902616],["5139",722268.2],["6121",638480],["5023",542098],["5901",356046],["5021",304838.2],["5154",236781],["5329",200000],["5222",123500],["5221",100000],["6119",77440],["5163",61000],["5365",56490],["5019",42082],["5168",36218.6],["5123",33000],["5175",25027],["5166",20000],["5194",20000],["5039",14306],["5156",13545],["6130",10000],["5229",2000],["5161",1060],["5038",400]],"economic_expenditure_total_czk":13809935,"economic_financing":[["8115",1141970]],"economic_financing_total_czk":1141970,"economic_revenue":[["4116",5830000],["1211",1671250],["2111",1601400],["1121",894300],["1111",620177],["1511",608324],["4222",330064],["4122",258250],["2131",196488],["1113",135500],["1345",134000],["1122",80000],["4111",77000],["4112",71800],["1112",58300],["1387",41540],["1386",32582],["2132",10000],["1334",6000],["3111",6000],["2139",3230],["1341",1200],["1381",300],["1361",250],["1382",10]],"economic_revenue_total_czk":12667965,"purpose_expenditure":[["2339",4950512],["2310",1364543],["2212",1132377],["1032",1106000],["5512",972151],["6171",804119],["3745",643000],["6112",597281],["2321",579480],["3722",293915],["3639",257753],["3636",200000],["3631",143920],["3392",135259.2],["3326",120000],["3900",100000],["3635",97440],["3329",76400],["6399",56490],["2143",50000],["6114",40794.8],["6320",40000],["3399",20000],["2141",8000],["3429",7500],["6310",6000],["3319",5000],["4356",2000]],"purpose_expenditure_total_czk":13809935},"actual":{"economic_expenditure":[["5169",1279794.6],["5151",1200534],["5171",1085321.32],["6121",595835.56],["5023",542098],["5139",522668.24],["5021",301217],["5329",195656],["5154",161338.93],["5222",123500],["5221",100000],["5137",77462.4],["6119",77440],["5362",-71383],["5365",56490],["5163",45757.8],["5019",42081.25],["5168",33793.32],["5123",33000],["5166",20000],["5175",17749.5],["5194",15742.2],["5039",14228.75],["5156",9141.16],["5161",1058],["5229",1000],["6130",500],["5038",400]],"economic_expenditure_total_czk":6482425.03,"economic_financing":[["8118",-2000000],["8115",434602.97],["8901",-7829.44]],"economic_financing_total_czk":-1573226.47,"economic_revenue":[["1211",1671248.48],["2111",1568051.87],["4116",1341698],["1121",894282.03],["1111",619326.05],["1511",608323.66],["4222",330064],["4122",258250],["2131",196487.99],["1345",133600],["1113",118249.25],["4112",71800],["4111",65000],["1112",58300.77],["1122",56490],["1386",32581.29],["1387",12770.2],["3111",5960],["1334",5702.4],["2132",4000],["2139",2000],["1341",950],["1381",263.26],["1361",250],["1382",2.25]],"economic_revenue_total_czk":8055651.5,"purpose_expenditure":[["2310",1364542.54],["2212",990529.56],["3745",625391.2],["6112",597203],["2321",559760],["1032",490926.93],["6171",317941.62],["3722",279317.09],["3639",237273.43],["3636",195656],["5512",173508.26],["3631",126821.48],["3392",122829.11],["3900",100000],["3635",97440],["3326",75625],["6114",40794.03],["6320",31097],["2143",27730],["3399",15742.2],["6399",-14893],["2141",7778.78],["3429",7500],["3319",4335],["2339",3600],["6310",2975.8],["4356",1000]],"purpose_expenditure_total_czk":6482425.03}},"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."}}}}