{"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:00272078","national_id":"00272078","name":"Samšina","currency_code":"CZK","history_path":"/data/municipal-history/00272078.json"},"series":[{"year":2010,"revenue_approved":2228700.0,"revenue_adjusted":2974080.0,"revenue_actual":2969470.0,"expense_approved":3655200.0,"expense_adjusted":4400580.0,"expense_actual":2988350.0,"tax_revenue":2352990.0,"nontax_revenue":204110.0,"capital_revenue":77700.0,"transfer_revenue":334670.0,"current_expense":1701280.0,"capital_expense":1287070.0,"budget_balance":-18880.0,"cash_current":1366950.0,"cash_previous":1426530.0,"population_mid_year":265,"expense_per_capita":11276.79,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":2228000.0,"revenue_adjusted":5186520.0,"revenue_actual":5053924.84,"expense_approved":3595000.0,"expense_adjusted":6553520.0,"expense_actual":5848272.03,"tax_revenue":2916789.22,"nontax_revenue":203112.62,"capital_revenue":2300.0,"transfer_revenue":1931723.0,"current_expense":2115768.83,"capital_expense":3732503.2,"budget_balance":-794347.19,"cash_current":572604.86,"cash_previous":1366952.05,"population_mid_year":266,"expense_per_capita":21985.99,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":3035100.0,"revenue_adjusted":3974550.0,"revenue_actual":3572844.91,"expense_approved":3607700.0,"expense_adjusted":4547150.0,"expense_actual":3881817.04,"tax_revenue":2744154.21,"nontax_revenue":225321.7,"capital_revenue":21600.0,"transfer_revenue":581769.0,"current_expense":1904856.64,"capital_expense":1976960.4,"budget_balance":-308972.13,"cash_current":263632.73,"cash_previous":572604.86,"population_mid_year":262,"expense_per_capita":14816.1,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":3290400.0,"revenue_adjusted":3526610.0,"revenue_actual":3217027.4,"expense_approved":3290400.0,"expense_adjusted":3526610.0,"expense_actual":2670915.91,"tax_revenue":2884999.3,"nontax_revenue":205618.1,"capital_revenue":0.0,"transfer_revenue":126410.0,"current_expense":2281208.73,"capital_expense":389707.18,"budget_balance":546111.49,"cash_current":809744.22,"cash_previous":263632.73,"population_mid_year":260,"expense_per_capita":10272.75,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":3299000.0,"revenue_adjusted":3885030.0,"revenue_actual":3705435.93,"expense_approved":3299000.0,"expense_adjusted":3885030.0,"expense_actual":3027643.12,"tax_revenue":3148967.03,"nontax_revenue":324865.9,"capital_revenue":0.0,"transfer_revenue":231603.0,"current_expense":2672990.47,"capital_expense":354652.65,"budget_balance":677792.81,"cash_current":1487537.03,"cash_previous":809744.22,"population_mid_year":268,"expense_per_capita":11297.18,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":3639000.0,"revenue_adjusted":4526300.0,"revenue_actual":4309328.72,"expense_approved":3639000.0,"expense_adjusted":4526300.0,"expense_actual":3936164.45,"tax_revenue":3334877.81,"nontax_revenue":312496.91,"capital_revenue":35910.0,"transfer_revenue":626044.0,"current_expense":3851032.95,"capital_expense":85131.5,"budget_balance":373164.27,"cash_current":1860701.3,"cash_previous":1487537.03,"population_mid_year":270,"expense_per_capita":14578.39,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":3795000.0,"revenue_adjusted":4932367.0,"revenue_actual":4637554.74,"expense_approved":3795000.0,"expense_adjusted":4932367.0,"expense_actual":4087758.1,"tax_revenue":3361990.31,"nontax_revenue":340437.43,"capital_revenue":9760.0,"transfer_revenue":925367.0,"current_expense":3245419.55,"capital_expense":842338.55,"budget_balance":549796.64,"cash_current":2410497.94,"cash_previous":1860701.3,"population_mid_year":265,"expense_per_capita":15425.5,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":4044400.0,"revenue_adjusted":6070567.0,"revenue_actual":5780235.23,"expense_approved":4044400.0,"expense_adjusted":8002567.0,"expense_actual":6565539.82,"tax_revenue":3687316.06,"nontax_revenue":336362.17,"capital_revenue":0.0,"transfer_revenue":1756557.0,"current_expense":2043127.82,"capital_expense":4522412.0,"budget_balance":-785304.59,"cash_current":1625193.35,"cash_previous":2410497.94,"population_mid_year":263,"expense_per_capita":24964.03,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":4315400.0,"revenue_adjusted":7193349.0,"revenue_actual":7003589.98,"expense_approved":4315400.0,"expense_adjusted":7193349.0,"expense_actual":5774597.16,"tax_revenue":4135888.98,"nontax_revenue":450332.0,"capital_revenue":0.0,"transfer_revenue":2417369.0,"current_expense":2456102.16,"capital_expense":3318495.0,"budget_balance":1228992.82,"cash_current":2854186.17,"cash_previous":1625193.35,"population_mid_year":258,"expense_per_capita":22382.16,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":4526500.0,"revenue_adjusted":6848650.0,"revenue_actual":6405120.01,"expense_approved":4526500.0,"expense_adjusted":6848650.0,"expense_actual":4964885.66,"tax_revenue":4508954.01,"nontax_revenue":738291.0,"capital_revenue":27125.0,"transfer_revenue":1130750.0,"current_expense":2836524.66,"capital_expense":2128361.0,"budget_balance":1440234.35,"cash_current":4294420.52,"cash_previous":2854186.17,"population_mid_year":265,"expense_per_capita":18735.42,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":5306100.0,"revenue_adjusted":7302920.0,"revenue_actual":6790194.26,"expense_approved":8086000.0,"expense_adjusted":10082820.0,"expense_actual":6574890.52,"tax_revenue":4367781.81,"nontax_revenue":597662.45,"capital_revenue":0.0,"transfer_revenue":1824750.0,"current_expense":2737012.62,"capital_expense":3837877.9,"budget_balance":215303.74,"cash_current":4509724.26,"cash_previous":4294420.52,"population_mid_year":262,"expense_per_capita":25095.0,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":5100000.0,"revenue_adjusted":6333554.76,"revenue_actual":5682857.6,"expense_approved":7314000.0,"expense_adjusted":10147554.76,"expense_actual":7206667.21,"tax_revenue":4764265.78,"nontax_revenue":442427.06,"capital_revenue":97810.0,"transfer_revenue":378354.76,"current_expense":2921549.0,"capital_expense":4285118.21,"budget_balance":-1523809.61,"cash_current":2985914.65,"cash_previous":4509724.26,"population_mid_year":259,"expense_per_capita":27824.97,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":5713400.0,"revenue_adjusted":6790500.0,"revenue_actual":5981324.19,"expense_approved":7613400.0,"expense_adjusted":8690500.0,"expense_actual":3910662.6,"tax_revenue":5302844.73,"nontax_revenue":410400.77,"capital_revenue":125260.0,"transfer_revenue":142818.69,"current_expense":3374097.5,"capital_expense":536565.1,"budget_balance":2070661.59,"cash_current":5056576.24,"cash_previous":2985914.65,"population_mid_year":257,"expense_per_capita":15216.59,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":6356500.0,"revenue_adjusted":8026600.0,"revenue_actual":6916759.15,"expense_approved":9356500.0,"expense_adjusted":11328600.0,"expense_actual":9076291.2,"tax_revenue":5728184.67,"nontax_revenue":646574.48,"capital_revenue":0.0,"transfer_revenue":542000.0,"current_expense":7528993.2,"capital_expense":1547298.0,"budget_balance":-2159532.05,"cash_current":2897044.19,"cash_previous":5056576.24,"population_mid_year":257,"expense_per_capita":35316.31,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":6352500.0,"revenue_adjusted":7895000.0,"revenue_actual":6915532.85,"expense_approved":7133500.0,"expense_adjusted":9349000.0,"expense_actual":5457084.58,"tax_revenue":5825595.35,"nontax_revenue":638237.5,"capital_revenue":6400.0,"transfer_revenue":445300.0,"current_expense":5083173.28,"capital_expense":373911.3,"budget_balance":1458448.27,"cash_current":4360117.46,"cash_previous":2897044.19,"population_mid_year":263,"expense_per_capita":20749.37,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":7524400.0,"revenue_adjusted":9210900.0,"revenue_actual":8391488.08,"expense_approved":10324400.0,"expense_adjusted":12310900.0,"expense_actual":5817226.73,"tax_revenue":6317982.48,"nontax_revenue":1060252.65,"capital_revenue":200000.0,"transfer_revenue":813252.95,"current_expense":4593854.83,"capital_expense":1223371.9,"budget_balance":2574261.35,"cash_current":7022311.71,"cash_previous":4360117.46,"population_mid_year":269,"expense_per_capita":21625.38,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}