{"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:00272078","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00272078","name":"Obec Samšina","short_name":"Samšina","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Jičín","municipality_code":573442},"amounts":{"revenue_approved":7524400,"revenue_adjusted":9210900,"revenue_actual":8391488.08,"expense_approved":10324400,"expense_adjusted":12310900,"expense_actual":5817226.73,"tax_revenue":6317982.48,"nontax_revenue":1060252.65,"capital_revenue":200000,"transfer_revenue":813252.95,"current_expense":4593854.83,"capital_expense":1223371.9,"budget_balance":2574261.35,"cash_current":7022311.71,"cash_previous":4360117.46},"ratios":{"revenue_execution":0.91103889,"expense_execution":0.47252652,"balance_to_revenue":0.30677054,"cash_to_expense":1.20715799,"cash_yoy":0.61057856,"capital_expense_share":0.21030157,"transfer_revenue_share":0.09691403},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00272078/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00272078"},"seo":{"slug":"samsina","path":"/cz/municipalities/samsina/"},"population":{"value":269,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7524400,"expenditure_czk":10324400,"financing_czk":2800000,"balance_czk":-2800000},{"stage":"revised","revenue_czk":9210900,"expenditure_czk":12310900,"financing_czk":3100000,"balance_czk":-3100000},{"stage":"actual","revenue_czk":8391488.08,"expenditure_czk":5817226.73,"financing_czk":-2574261.35,"balance_czk":2574261.35}],"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",2320000],["5171",1770400],["5169",1760000],["5154",1020000],["5365",513000],["5139",495000],["5011",450000],["5023",420000],["5137",330000],["6119",250000],["6130",200000],["5021",194000],["5031",120000],["5032",115000],["5168",65000],["5156",57000],["5163",50000],["5321",50000],["5162",30000],["5221",29000],["5175",20000],["5364",20000],["5194",19000],["5136",10000],["5339",6000],["5362",5000],["5161",4000],["5167",1000],["5903",1000]],"economic_expenditure_total_czk":10324400,"economic_financing":[["8115",2800000]],"economic_financing_total_czk":2800000,"economic_revenue":[["1211",2400000],["1121",1200000],["1111",900000],["1511",820000],["2111",490000],["1122",450000],["1113",250000],["1345",250000],["2132",211600],["3111",150000],["2131",85000],["4112",71800],["1112",60000],["1386",50000],["1381",40000],["1334",30000],["1387",30000],["2141",20000],["1341",15000],["1361",1000]],"economic_revenue_total_czk":7524400,"purpose_expenditure":[["2310",2644000],["6171",2231400],["2142",1550000],["2212",550000],["3722",550000],["6112",475000],["6399",450000],["3631",415000],["3745",287000],["3635",250000],["3421",230000],["3632",210000],["2321",165000],["3399",75000],["3739",55000],["1032",50000],["6320",45000],["2333",40000],["6402",20000],["3314",15000],["5512",11000],["6310",5000],["5213",1000]],"purpose_expenditure_total_czk":10324400},"revised":{"economic_expenditure":[["6121",3095000],["5169",2418000],["5171",1920400],["5154",1162000],["5139",530000],["5365",513000],["5011",470000],["5023",430000],["5137",380000],["6130",300000],["6119",250000],["5021",214000],["5031",120000],["5032",115000],["5168",65000],["5156",57000],["5321",55000],["5163",50000],["5162",30000],["5221",29000],["5364",27000],["5175",23500],["5194",19000],["5136",10000],["5191",10000],["5339",6000],["5161",5000],["5362",5000],["5167",1000],["5903",1000]],"economic_expenditure_total_czk":12310900,"economic_financing":[["8115",3100000]],"economic_financing_total_czk":3100000,"economic_revenue":[["1211",2530000],["1121",1400000],["1111",920000],["1511",850000],["2111",699000],["4213",650000],["1122",450000],["1113",250000],["1345",250000],["3111",250000],["2132",221600],["2324",165000],["1112",90000],["2131",85000],["4112",71800],["4122",60000],["1386",50000],["1381",40000],["4111",32500],["1334",30000],["1335",30000],["1387",30000],["2141",20000],["1341",15000],["2119",15000],["1361",6000]],"economic_revenue_total_czk":9210900,"purpose_expenditure":[["6171",2796400],["2310",2724000],["2142",2667000],["3722",555000],["2212",550000],["6112",485000],["6399",450000],["3631",415000],["3632",330000],["3745",287000],["3421",280000],["3635",250000],["2321",165000],["3399",75000],["3739",55000],["1032",50000],["6320",45000],["2333",40000],["6114",32500],["6402",27000],["3314",15000],["5512",11000],["6310",5000],["5213",1000]],"purpose_expenditure_total_czk":12310900},"actual":{"economic_expenditure":[["5169",1309976.11],["6121",924341.9],["5154",759524.21],["5171",671331.54],["5011",452796],["5023",411253],["5139",219070.29],["5365",168190],["6119",166980],["5137",136094.9],["6130",132050],["5031",106682],["5032",72974],["5321",50688],["5021",49232],["5163",40702.2],["5168",31738.1],["5182",30323],["5364",26443],["5162",21257.48],["5156",12803],["5221",10400],["5194",6039],["5191",3000],["5175",1480],["5362",1456],["5161",401]],"economic_expenditure_total_czk":5817226.73,"economic_financing":[["8115",-2574261.35]],"economic_financing_total_czk":-2574261.35,"economic_revenue":[["1211",2524882.16],["1121",1352644.74],["1111",911097.24],["1511",823201.29],["4213",648952.95],["2111",632093.68],["2132",206600],["1345",205100],["3111",200000],["1113",178719.71],["2324",146663.97],["1122",132930],["1112",88154.73],["4112",71800],["2131",68195],["4122",60000],["1386",49275.59],["4111",32500],["1334",22476],["1387",19313.61],["1341",8850],["2119",6700],["1361",950],["1381",387.41]],"economic_revenue_total_czk":8391488.08,"purpose_expenditure":[["6171",1857798.94],["2142",1230058.11],["2310",542994.08],["3722",512063.88],["6112",445513],["2212",366427.67],["3631",189012.88],["3635",166980],["6399",132930],["3745",131018.17],["2321",47311],["3421",40745.8],["6320",38171],["3739",34160],["6402",26443],["6114",18029],["3632",11700],["3314",8800],["1032",8500],["3399",6039],["6310",2531.2]],"purpose_expenditure_total_czk":5817226.73}},"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."}}}}