{"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:00250422","national_id":"00250422","name":"Horní Vltavice","currency_code":"CZK","history_path":"/data/municipal-history/00250422.json"},"series":[{"year":2010,"revenue_approved":6044970.0,"revenue_adjusted":12181750.0,"revenue_actual":12178240.0,"expense_approved":5312980.0,"expense_adjusted":8348890.0,"expense_actual":8345800.0,"tax_revenue":6553820.0,"nontax_revenue":2314390.0,"capital_revenue":2547630.0,"transfer_revenue":762400.0,"current_expense":7332830.0,"capital_expense":1012970.0,"budget_balance":3832440.0,"cash_current":3492590.0,"cash_previous":791790.0,"population_mid_year":408,"expense_per_capita":20455.39,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":9638332.0,"revenue_adjusted":12050370.61,"revenue_actual":12050078.96,"expense_approved":9126696.0,"expense_adjusted":12137426.81,"expense_actual":12121284.17,"tax_revenue":6843542.11,"nontax_revenue":815888.85,"capital_revenue":0.0,"transfer_revenue":4390648.0,"current_expense":9852414.31,"capital_expense":2268869.86,"budget_balance":-71205.21,"cash_current":2909784.71,"cash_previous":3492625.92,"population_mid_year":386,"expense_per_capita":31402.29,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":6600000.0,"revenue_adjusted":18398523.09,"revenue_actual":18398156.54,"expense_approved":6088364.0,"expense_adjusted":17623261.31,"expense_actual":17603094.31,"tax_revenue":6364069.06,"nontax_revenue":887518.25,"capital_revenue":44946.0,"transfer_revenue":11101623.23,"current_expense":6134580.31,"capital_expense":11468514.0,"budget_balance":795062.23,"cash_current":5782795.7,"cash_previous":3938904.83,"population_mid_year":384,"expense_per_capita":45841.39,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":21054095.0,"revenue_adjusted":24551603.62,"revenue_actual":24218406.39,"expense_approved":20542459.0,"expense_adjusted":30688859.26,"expense_actual":30152408.6,"tax_revenue":6527158.07,"nontax_revenue":1243943.69,"capital_revenue":15300.0,"transfer_revenue":16432004.63,"current_expense":6694506.08,"capital_expense":23457902.52,"budget_balance":-5934002.21,"cash_current":2853811.34,"cash_previous":5782795.7,"population_mid_year":371,"expense_per_capita":81273.34,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":7851800.0,"revenue_adjusted":8955841.57,"revenue_actual":8927615.9,"expense_approved":6882124.0,"expense_adjusted":8702103.57,"expense_actual":8551238.25,"tax_revenue":6973480.52,"nontax_revenue":1027135.38,"capital_revenue":63588.0,"transfer_revenue":863412.0,"current_expense":6934760.63,"capital_expense":1616477.62,"budget_balance":376377.65,"cash_current":2476093.05,"cash_previous":2853811.34,"population_mid_year":367,"expense_per_capita":23300.38,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":7900000.0,"revenue_adjusted":18013804.82,"revenue_actual":17789948.74,"expense_approved":6930324.0,"expense_adjusted":17539479.48,"expense_actual":16794486.65,"tax_revenue":7156505.05,"nontax_revenue":1411950.27,"capital_revenue":0.0,"transfer_revenue":9221493.42,"current_expense":7055187.66,"capital_expense":9739298.99,"budget_balance":995462.09,"cash_current":2788743.08,"cash_previous":2476093.05,"population_mid_year":372,"expense_per_capita":45146.47,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":8388000.0,"revenue_adjusted":11713807.74,"revenue_actual":11675560.01,"expense_approved":7420000.0,"expense_adjusted":13279021.19,"expense_actual":12360294.18,"tax_revenue":7407845.88,"nontax_revenue":1566435.13,"capital_revenue":1348538.0,"transfer_revenue":1352741.0,"current_expense":8806269.09,"capital_expense":3554025.09,"budget_balance":-684734.17,"cash_current":3235404.14,"cash_previous":2788743.08,"population_mid_year":354,"expense_per_capita":34916.09,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":8926617.0,"revenue_adjusted":10560591.55,"revenue_actual":9715020.53,"expense_approved":7992617.0,"expense_adjusted":11239489.36,"expense_actual":9332830.56,"tax_revenue":7248456.69,"nontax_revenue":1437881.84,"capital_revenue":5500.0,"transfer_revenue":1023182.0,"current_expense":8369747.78,"capital_expense":963082.78,"budget_balance":382189.97,"cash_current":3474738.28,"cash_previous":3235404.14,"population_mid_year":355,"expense_per_capita":26289.66,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":9700000.0,"revenue_adjusted":12636897.51,"revenue_actual":11915614.73,"expense_approved":8880544.0,"expense_adjusted":11694265.01,"expense_actual":10320493.14,"tax_revenue":8057289.72,"nontax_revenue":1734726.01,"capital_revenue":1300000.0,"transfer_revenue":823599.0,"current_expense":9015682.23,"capital_expense":1304810.91,"budget_balance":1595121.59,"cash_current":3606979.44,"cash_previous":3482178.28,"population_mid_year":367,"expense_per_capita":28121.23,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":12406000.0,"revenue_adjusted":19597320.81,"revenue_actual":16475225.22,"expense_approved":11586544.0,"expense_adjusted":15934696.21,"expense_actual":14248946.81,"tax_revenue":8637578.58,"nontax_revenue":1687248.64,"capital_revenue":2704365.0,"transfer_revenue":3446033.0,"current_expense":11701206.42,"capital_expense":2547740.39,"budget_balance":2226278.41,"cash_current":5842059.94,"cash_previous":3606979.44,"population_mid_year":364,"expense_per_capita":39145.46,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":10470000.0,"revenue_adjusted":16247740.44,"revenue_actual":14880055.4,"expense_approved":9650544.0,"expense_adjusted":17320899.24,"expense_actual":15129724.17,"tax_revenue":7973982.27,"nontax_revenue":2591390.48,"capital_revenue":1270728.9,"transfer_revenue":3043953.75,"current_expense":8725574.17,"capital_expense":6404150.0,"budget_balance":-249668.77,"cash_current":5189184.83,"cash_previous":5842059.94,"population_mid_year":355,"expense_per_capita":42618.94,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":11995117.19,"revenue_adjusted":23564475.86,"revenue_actual":21935137.36,"expense_approved":10778219.58,"expense_adjusted":19370746.88,"expense_actual":16769926.99,"tax_revenue":9670098.08,"nontax_revenue":2669712.07,"capital_revenue":5287179.5,"transfer_revenue":4308147.71,"current_expense":12372273.04,"capital_expense":4397653.95,"budget_balance":5165210.37,"cash_current":10542743.34,"cash_previous":5189184.83,"population_mid_year":343,"expense_per_capita":48891.92,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":13838179.0,"revenue_adjusted":27056106.77,"revenue_actual":25905550.06,"expense_approved":10572543.0,"expense_adjusted":28191640.74,"expense_actual":26535568.1,"tax_revenue":11493214.92,"nontax_revenue":4074847.39,"capital_revenue":182310.0,"transfer_revenue":10155177.75,"current_expense":17588745.42,"capital_expense":8946822.68,"budget_balance":-630018.04,"cash_current":10000083.74,"cash_previous":10542743.34,"population_mid_year":345,"expense_per_capita":76914.69,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":14000000.0,"revenue_adjusted":26989504.45,"revenue_actual":25098620.47,"expense_approved":12119000.0,"expense_adjusted":29265140.4,"expense_actual":26568409.84,"tax_revenue":12061543.72,"nontax_revenue":3201408.86,"capital_revenue":265588.44,"transfer_revenue":9570079.45,"current_expense":25510454.88,"capital_expense":1057954.96,"budget_balance":-1469789.37,"cash_current":9411427.41,"cash_previous":10000083.74,"population_mid_year":368,"expense_per_capita":72196.77,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":14340000.0,"revenue_adjusted":18232863.0,"revenue_actual":16223364.07,"expense_approved":13884180.0,"expense_adjusted":18060404.0,"expense_actual":15443653.55,"tax_revenue":12235990.51,"nontax_revenue":3287719.76,"capital_revenue":4000.0,"transfer_revenue":695653.8,"current_expense":14535836.03,"capital_expense":907817.52,"budget_balance":779710.52,"cash_current":10164039.21,"cash_previous":9411427.41,"population_mid_year":357,"expense_per_capita":43259.53,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":14873000.0,"revenue_adjusted":20752183.0,"revenue_actual":18448411.7,"expense_approved":14417180.0,"expense_adjusted":22741086.48,"expense_actual":19897230.01,"tax_revenue":13580119.23,"nontax_revenue":3406965.82,"capital_revenue":459600.0,"transfer_revenue":1001726.65,"current_expense":15213713.21,"capital_expense":4683516.8,"budget_balance":-1448818.31,"cash_current":10046486.55,"cash_previous":10164039.21,"population_mid_year":346,"expense_per_capita":57506.45,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}