{"schema_version":"1.0.0","dataset_id":"CZ_MUNICIPAL_HISTORY_2010_2025","generated_at":"2026-08-22T12:45:56.134006+00:00","period":{"from":2010,"to":2025,"years":16},"definitions":{"budget_result":"Skutečné příjmy po konsolidaci minus skutečné výdaje po konsolidaci.","cash":"2010–2011: stav běžných účtů ve FIN 2-12 M; od 2012: součet účtů 068, 231, 236, 241, 244, 261 a 262 v rozvaze účetní jednotky.","population":"Počet obyvatel k 1. 7. daného roku podle ČSÚ DataStat; používá se jako jmenovatel ročních částek na obyvatele.","missing_year":"Chybějící rok znamená, že pro současné IČO nebyly ve zdrojovém FIN 2-12 M nalezeny rozpočtové řádky; nejde o nulový rozpočet."},"municipality":{"entity_id":"CZ:00249025","national_id":"00249025","name":"Samšín","currency_code":"CZK","history_path":"/data/municipal-history/00249025.json"},"series":[{"year":2010,"revenue_approved":1876500.0,"revenue_adjusted":2141100.0,"revenue_actual":2141060.0,"expense_approved":2704600.0,"expense_adjusted":1314800.0,"expense_actual":1314050.0,"tax_revenue":1684640.0,"nontax_revenue":212670.0,"capital_revenue":0.0,"transfer_revenue":243750.0,"current_expense":1165250.0,"capital_expense":148800.0,"budget_balance":827010.0,"cash_current":3181030.0,"cash_previous":2354490.0,"population_mid_year":166,"expense_per_capita":7915.96,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":1947200.0,"revenue_adjusted":2215487.0,"revenue_actual":2215533.25,"expense_approved":2768900.0,"expense_adjusted":1354976.76,"expense_actual":1354630.69,"tax_revenue":1659617.17,"nontax_revenue":361049.08,"capital_revenue":21830.0,"transfer_revenue":173037.0,"current_expense":1354630.69,"capital_expense":0.0,"budget_balance":860902.56,"cash_current":4446275.71,"cash_previous":3181041.6,"population_mid_year":161,"expense_per_capita":8413.86,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":1967900.0,"revenue_adjusted":2691982.0,"revenue_actual":2691944.5,"expense_approved":2424878.0,"expense_adjusted":3066812.0,"expense_actual":3066786.18,"tax_revenue":1677130.0,"nontax_revenue":100782.5,"capital_revenue":1700.0,"transfer_revenue":912332.0,"current_expense":1958808.18,"capital_expense":1107978.0,"budget_balance":-374841.68,"cash_current":4071434.03,"cash_previous":4446275.71,"population_mid_year":164,"expense_per_capita":18699.92,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":2063400.0,"revenue_adjusted":2345951.0,"revenue_actual":2341734.29,"expense_approved":1112400.0,"expense_adjusted":1709751.0,"expense_actual":1709912.92,"tax_revenue":1969665.79,"nontax_revenue":83927.5,"capital_revenue":0.0,"transfer_revenue":288141.0,"current_expense":1709912.92,"capital_expense":0.0,"budget_balance":631821.37,"cash_current":4703255.4,"cash_previous":4071434.03,"population_mid_year":164,"expense_per_capita":10426.3,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":2136100.0,"revenue_adjusted":2343279.0,"revenue_actual":2343343.4,"expense_approved":1303400.0,"expense_adjusted":1463174.0,"expense_actual":1462982.84,"tax_revenue":2021403.73,"nontax_revenue":104965.67,"capital_revenue":0.0,"transfer_revenue":216974.0,"current_expense":1462982.84,"capital_expense":0.0,"budget_balance":880360.56,"cash_current":5583615.96,"cash_previous":4703255.4,"population_mid_year":162,"expense_per_capita":9030.76,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":2178350.0,"revenue_adjusted":2919900.0,"revenue_actual":2919861.77,"expense_approved":1677900.0,"expense_adjusted":2964600.0,"expense_actual":2964127.37,"tax_revenue":2092162.16,"nontax_revenue":662739.61,"capital_revenue":5560.0,"transfer_revenue":159400.0,"current_expense":2954127.37,"capital_expense":10000.0,"budget_balance":-44265.6,"cash_current":5539350.36,"cash_previous":5583615.96,"population_mid_year":160,"expense_per_capita":18525.8,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":2409800.0,"revenue_adjusted":3357555.0,"revenue_actual":3357476.86,"expense_approved":1605400.0,"expense_adjusted":1857855.0,"expense_actual":1857507.77,"tax_revenue":2382127.4,"nontax_revenue":781694.46,"capital_revenue":0.0,"transfer_revenue":193655.0,"current_expense":1496623.77,"capital_expense":360884.0,"budget_balance":1499969.09,"cash_current":7039319.45,"cash_previous":5539350.36,"population_mid_year":155,"expense_per_capita":11983.92,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":2682200.0,"revenue_adjusted":2995066.0,"revenue_actual":2994753.68,"expense_approved":2123900.0,"expense_adjusted":2694617.0,"expense_actual":2692423.27,"tax_revenue":2473664.31,"nontax_revenue":270523.37,"capital_revenue":17000.0,"transfer_revenue":233566.0,"current_expense":2599878.27,"capital_expense":92545.0,"budget_balance":302330.41,"cash_current":7341649.86,"cash_previous":7039319.45,"population_mid_year":154,"expense_per_capita":17483.27,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":3236600.0,"revenue_adjusted":3791969.0,"revenue_actual":3791830.34,"expense_approved":6790044.1,"expense_adjusted":8038309.4,"expense_actual":8036184.8,"tax_revenue":2613027.38,"nontax_revenue":772753.96,"capital_revenue":37780.0,"transfer_revenue":368269.0,"current_expense":2103064.68,"capital_expense":5933120.12,"budget_balance":-4244354.46,"cash_current":3097295.4,"cash_previous":7341649.86,"population_mid_year":156,"expense_per_capita":51514.01,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":3445400.0,"revenue_adjusted":5006556.6,"revenue_actual":5005686.99,"expense_approved":3325500.0,"expense_adjusted":6151278.0,"expense_actual":6148460.91,"tax_revenue":2905578.51,"nontax_revenue":931831.88,"capital_revenue":920.0,"transfer_revenue":1167356.6,"current_expense":4281793.4,"capital_expense":1866667.51,"budget_balance":-1142773.92,"cash_current":1954521.48,"cash_previous":3097295.4,"population_mid_year":161,"expense_per_capita":38189.2,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":3927900.0,"revenue_adjusted":7497329.05,"revenue_actual":7497324.78,"expense_approved":3357700.0,"expense_adjusted":6194208.77,"expense_actual":6478974.78,"tax_revenue":2704327.45,"nontax_revenue":3011584.33,"capital_revenue":4120.0,"transfer_revenue":1777293.0,"current_expense":4853438.63,"capital_expense":1625536.15,"budget_balance":1018350.0,"cash_current":2972871.48,"cash_previous":1954521.48,"population_mid_year":152,"expense_per_capita":42624.83,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":4932750.0,"revenue_adjusted":8526182.27,"revenue_actual":8526182.27,"expense_approved":3744000.0,"expense_adjusted":4106486.38,"expense_actual":4542532.87,"tax_revenue":2879694.59,"nontax_revenue":4252663.06,"capital_revenue":2720.0,"transfer_revenue":1391104.62,"current_expense":4146656.87,"capital_expense":395876.0,"budget_balance":3983649.4,"cash_current":6956520.88,"cash_previous":2972871.48,"population_mid_year":151,"expense_per_capita":30083.0,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":5918900.0,"revenue_adjusted":8049188.22,"revenue_actual":8049187.84,"expense_approved":5446300.0,"expense_adjusted":7097362.0,"expense_actual":7466717.67,"tax_revenue":3567823.13,"nontax_revenue":3180698.0,"capital_revenue":33560.0,"transfer_revenue":1267106.71,"current_expense":5318441.65,"capital_expense":2148276.02,"budget_balance":582470.17,"cash_current":7538991.05,"cash_previous":6956520.88,"population_mid_year":156,"expense_per_capita":47863.57,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":11715450.0,"revenue_adjusted":13411631.0,"revenue_actual":11362232.43,"expense_approved":11268700.0,"expense_adjusted":13350376.0,"expense_actual":11253410.6,"tax_revenue":3992007.45,"nontax_revenue":2241588.98,"capital_revenue":1640.0,"transfer_revenue":5126996.0,"current_expense":11012202.1,"capital_expense":241208.5,"budget_balance":108821.83,"cash_current":7647812.88,"cash_previous":7538991.05,"population_mid_year":157,"expense_per_capita":71677.77,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":11186500.0,"revenue_adjusted":11674364.0,"revenue_actual":6984517.28,"expense_approved":11059200.0,"expense_adjusted":11659857.0,"expense_actual":8342412.31,"tax_revenue":4049860.11,"nontax_revenue":2189853.17,"capital_revenue":14680.0,"transfer_revenue":730124.0,"current_expense":6111717.69,"capital_expense":2230694.62,"budget_balance":-1357895.03,"cash_current":6289917.85,"cash_previous":7647812.88,"population_mid_year":155,"expense_per_capita":53822.01,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":11783400.0,"revenue_adjusted":12667965.0,"revenue_actual":8055651.5,"expense_approved":12160400.0,"expense_adjusted":13809935.0,"expense_actual":6482425.03,"tax_revenue":4212339.64,"nontax_revenue":1770539.86,"capital_revenue":5960.0,"transfer_revenue":2066812.0,"current_expense":5808649.47,"capital_expense":673775.56,"budget_balance":1573226.47,"cash_current":7855314.88,"cash_previous":6289917.85,"population_mid_year":155,"expense_per_capita":41822.1,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}