{"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:48769967","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"48769967","name":"Obec Samotišky","short_name":"Samotišky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":547077},"amounts":{"revenue_approved":30346000,"revenue_adjusted":49397155,"revenue_actual":51825081.54,"expense_approved":30346000,"expense_adjusted":76797155,"expense_actual":49893503.28,"tax_revenue":28413678.31,"nontax_revenue":7741724.87,"capital_revenue":53000,"transfer_revenue":15616678.36,"current_expense":18905434.36,"capital_expense":30988068.92,"budget_balance":1931578.26,"cash_current":69961841.89,"cash_previous":60111919.48},"ratios":{"revenue_execution":1.04915114,"expense_execution":0.64967906,"balance_to_revenue":0.03727111,"cash_to_expense":1.40222348,"cash_yoy":0.16385972,"capital_expense_share":0.62108425,"transfer_revenue_share":0.30133437},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/48769967/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/48769967"},"seo":{"slug":"samotisky","path":"/cz/municipalities/samotisky/"},"population":{"value":1318,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":30346000,"expenditure_czk":30346000,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":49397155,"expenditure_czk":76797155,"financing_czk":27400000,"balance_czk":-27400000},{"stage":"actual","revenue_czk":51825081.54,"expenditure_czk":49893503.28,"financing_czk":-1931578.26,"balance_czk":1931578.26}],"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",17129000],["5169",2548000],["5331",1800000],["5011",1700000],["5023",1500000],["5154",820000],["5171",620000],["5031",610000],["5139",564000],["5168",305000],["5362",303000],["5153",290000],["5032",270000],["5323",270000],["5021",220000],["5166",190000],["5363",180000],["5163",140000],["5329",120000],["5222",110000],["5321",100000],["5194",83000],["5151",71000],["5137",60000],["5156",60000],["5162",50000],["5221",50000],["5167",45000],["5136",42000],["5175",41000],["5903",20000],["5038",10000],["5134",10000],["5173",10000],["5161",5000]],"economic_expenditure_total_czk":30346000,"economic_revenue":[["1211",12000000],["1121",6000000],["1111",3500000],["2133",1728000],["2111",1103000],["1345",1000000],["1113",900000],["2132",850000],["1511",780000],["2141",500000],["2324",500000],["4112",350000],["1112",300000],["1122",300000],["2226",160000],["1386",120000],["1381",100000],["2131",60000],["1387",50000],["1341",35000],["1361",10000]],"economic_revenue_total_czk":30346000,"purpose_expenditure":[["2321",16710000],["6171",4327000],["3113",2440000],["6112",1825000],["3722",1100000],["3631",720000],["3723",450000],["2212",380000],["2219",300000],["6399",300000],["3612",275000],["2292",270000],["3745",230000],["3319",200000],["3412",160000],["3419",142000],["3399",110000],["6320",110000],["3314",96000],["3721",50000],["2310",45000],["6310",30000],["3421",23000],["1014",20000],["5213",20000],["3392",10000],["3639",3000]],"purpose_expenditure_total_czk":30346000,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["6121",56135906],["5169",3436000],["5171",3225000],["5011",2025500],["5331",1700000],["5023",1670000],["5365",1236350],["5336",774155],["5031",740000],["5154",725000],["5139",695000],["5362",503000],["5137",492000],["5153",360000],["5032",330000],["5168",327000],["5021",307000],["5323",271000],["5363",242000],["5166",227000],["5222",213000],["5163",141000],["5329",140000],["6130",130000],["5321",100000],["5194",83000],["6122",80000],["5151",71000],["5221",71000],["5156",70000],["5175",55500],["5162",55000],["5167",45000],["5136",43000],["5903",20000],["5364",17244],["5173",12000],["5038",10000],["5134",10000],["5161",6500],["5149",2000]],"economic_expenditure_total_czk":76797155,"economic_financing":[["8115",24600000],["8123",2800000]],"economic_financing_total_czk":27400000,"economic_revenue":[["1211",12500000],["4213",9439000],["1121",6510000],["1111",4520000],["4222",3000000],["2141",2949000],["2133",1728000],["2111",1391000],["2132",1045000],["1345",1000000],["1113",900000],["1511",851000],["4116",774155],["2324",500000],["1112",429000],["4112",350000],["4113",335000],["1122",300000],["1386",253000],["2226",160000],["1381",100000],["1387",100000],["1334",70000],["2131",60000],["3111",53000],["1341",35000],["4111",32500],["1361",10000],["2119",2500]],"economic_revenue_total_czk":49397155,"purpose_expenditure":[["2321",49852906],["3639",6253000],["6171",6083000],["3113",3984155],["6112",2097000],["6409",1225350],["3722",1200000],["3631",1010000],["3612",894000],["3723",666000],["2212",500000],["6399",500000],["2310",486000],["2219",300000],["2292",271000],["3412",220000],["3745",211000],["3319",200000],["3419",172000],["3399",121000],["6320",111000],["3314",101000],["4355",68000],["3721",53000],["3392",40000],["6114",32500],["3326",30000],["6310",30000],["3421",23000],["1014",20000],["5213",20000],["6402",17244],["4379",5000]],"purpose_expenditure_total_czk":76797155},"actual":{"economic_expenditure":[["6121",30787340.16],["5169",3216810.52],["5171",3006518.87],["5011",2023548],["5331",1700000],["5023",1664751],["5365",1235350],["5336",774155],["5031",710720],["5154",679129.52],["5139",518655.35],["5137",432726.1],["5032",323104],["5153",318609.31],["5021",304149],["5362",281100],["5323",270321.4],["5168",247545.67],["5166",225800.3],["5222",192900],["5163",132904.81],["6130",128479.8],["5321",94752],["5194",76822.51],["6122",72248.96],["5329",67630.4],["5151",64917],["5156",60696],["5162",54602.07],["5175",46395.8],["5221",42327],["5136",40533],["5167",27190.21],["5182",22262],["5364",17244],["5173",11084],["5038",8075],["5161",5914],["5134",4523],["5149",1667.52]],"economic_expenditure_total_czk":49893503.28,"economic_financing":[["8115",-34838544.41],["8117",25000000],["8901",4076325.64],["8123",3830640.51]],"economic_financing_total_czk":-1931578.26,"economic_revenue":[["1211",12419697.58],["4213",11103307.63],["1121",6643844.94],["1111",4509162.27],["4222",3000000],["2141",2905965.82],["2133",1772315],["2111",1287505.96],["1122",1225350],["2132",1056432],["1345",991186],["1113",878669.81],["1511",861567.81],["4116",774155],["2324",506564.09],["1112",433164.75],["4113",388615.73],["4112",318100],["1386",242038.56],["2226",155743],["1387",94875.41],["1334",69209],["2131",54779],["3111",53000],["1341",35400],["4111",32500],["1361",7490],["2119",2420],["1381",1968.72],["1382",53.46]],"economic_revenue_total_czk":51825081.54,"purpose_expenditure":[["2321",24625815.96],["3639",6203813],["6171",5668000.61],["3113",3690142.98],["6112",2077514.07],["6409",1225350],["3722",1129518.03],["3631",939351.42],["3612",829310.68],["3723",653425.28],["2310",448673.22],["2212",418286.99],["6399",278887],["2219",277779.29],["2292",270321.4],["3412",181456.05],["3745",161000.6],["3319",141800],["3419",120000],["3399",117609.31],["6320",110871],["3314",76049],["4355",67900],["3721",52127.65],["6114",26526.93],["3392",24908],["6310",22033.81],["3326",19235],["6402",17244],["1014",13552],["4379",5000]],"purpose_expenditure_total_czk":49893503.28}},"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."}}}}