{"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:00273589","national_id":"00273589","name":"Horní Jelení","currency_code":"CZK","history_path":"/data/municipal-history/00273589.json"},"series":[{"year":2010,"revenue_approved":26877100.0,"revenue_adjusted":34043660.0,"revenue_actual":34227530.0,"expense_approved":21706000.0,"expense_adjusted":29271290.0,"expense_actual":25570060.0,"tax_revenue":16680230.0,"nontax_revenue":5508260.0,"capital_revenue":6599900.0,"transfer_revenue":5439140.0,"current_expense":20280990.0,"capital_expense":5289070.0,"budget_balance":8657470.0,"cash_current":4482860.0,"cash_previous":2925450.0,"population_mid_year":1966,"expense_per_capita":13006.13,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":34027400.0,"revenue_adjusted":36737394.8,"revenue_actual":35614870.56,"expense_approved":30529000.0,"expense_adjusted":34449865.8,"expense_actual":33187108.65,"tax_revenue":16231301.65,"nontax_revenue":5330517.11,"capital_revenue":3105328.0,"transfer_revenue":10947723.8,"current_expense":25711800.68,"capital_expense":7475307.97,"budget_balance":2427761.91,"cash_current":2833447.98,"cash_previous":4482864.07,"population_mid_year":1969,"expense_per_capita":16854.8,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":33593577.0,"revenue_adjusted":32677825.0,"revenue_actual":30581566.09,"expense_approved":30213577.0,"expense_adjusted":29182825.0,"expense_actual":27201279.36,"tax_revenue":16559895.23,"nontax_revenue":4935291.16,"capital_revenue":2428619.0,"transfer_revenue":6657760.7,"current_expense":21014172.75,"capital_expense":6187106.61,"budget_balance":3380286.73,"cash_current":2774141.16,"cash_previous":2833447.98,"population_mid_year":2011,"expense_per_capita":13526.25,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":28757058.0,"revenue_adjusted":30312778.0,"revenue_actual":31632664.17,"expense_approved":25193058.0,"expense_adjusted":27308778.0,"expense_actual":24423151.73,"tax_revenue":21921382.91,"nontax_revenue":5027346.26,"capital_revenue":3797476.0,"transfer_revenue":886459.0,"current_expense":21591848.86,"capital_expense":2831302.87,"budget_balance":7209512.44,"cash_current":6572647.68,"cash_previous":2774141.16,"population_mid_year":2008,"expense_per_capita":12162.92,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":27604000.0,"revenue_adjusted":36514692.0,"revenue_actual":37519811.89,"expense_approved":27513000.0,"expense_adjusted":36428930.0,"expense_actual":34655905.95,"tax_revenue":23295141.84,"nontax_revenue":5895674.28,"capital_revenue":1327758.0,"transfer_revenue":7001237.77,"current_expense":24659598.47,"capital_expense":9996307.48,"budget_balance":2863905.94,"cash_current":5675592.64,"cash_previous":6572647.68,"population_mid_year":2019,"expense_per_capita":17164.89,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":28895100.0,"revenue_adjusted":32744084.0,"revenue_actual":35297059.32,"expense_approved":26635100.0,"expense_adjusted":32681084.0,"expense_actual":23552117.65,"tax_revenue":23467578.57,"nontax_revenue":6016335.75,"capital_revenue":2247561.0,"transfer_revenue":3565584.0,"current_expense":21398555.85,"capital_expense":2153561.8,"budget_balance":11744941.67,"cash_current":15097035.07,"cash_previous":5675592.64,"population_mid_year":2027,"expense_per_capita":11619.2,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":28968500.0,"revenue_adjusted":33813400.0,"revenue_actual":34511406.7,"expense_approved":32967000.0,"expense_adjusted":44619900.0,"expense_actual":38894641.71,"tax_revenue":25777032.91,"nontax_revenue":5464225.79,"capital_revenue":1940748.0,"transfer_revenue":1329400.0,"current_expense":25672867.5,"capital_expense":13221774.21,"budget_balance":-4383235.01,"cash_current":10475564.81,"cash_previous":15097035.07,"population_mid_year":2029,"expense_per_capita":19169.37,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":31643500.0,"revenue_adjusted":38833996.0,"revenue_actual":42237145.58,"expense_approved":31034500.0,"expense_adjusted":46169996.0,"expense_actual":40393998.04,"tax_revenue":28359643.77,"nontax_revenue":5353980.41,"capital_revenue":2929298.0,"transfer_revenue":5594223.4,"current_expense":23479955.98,"capital_expense":16914042.06,"budget_balance":1843147.54,"cash_current":11144998.83,"cash_previous":10475564.81,"population_mid_year":2050,"expense_per_capita":19704.39,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":35796234.0,"revenue_adjusted":43260244.0,"revenue_actual":47192058.92,"expense_approved":40330434.0,"expense_adjusted":50881089.0,"expense_actual":49848488.73,"tax_revenue":31691534.84,"nontax_revenue":5095912.73,"capital_revenue":2646897.0,"transfer_revenue":7757714.35,"current_expense":30044198.36,"capital_expense":19804290.37,"budget_balance":-2656429.81,"cash_current":8315226.6,"cash_previous":11144998.83,"population_mid_year":2055,"expense_per_capita":24257.17,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":36112800.0,"revenue_adjusted":45921788.78,"revenue_actual":50443481.39,"expense_approved":36112800.0,"expense_adjusted":51899348.78,"expense_actual":48060363.75,"tax_revenue":33797248.98,"nontax_revenue":5180367.98,"capital_revenue":1783576.0,"transfer_revenue":9682288.43,"current_expense":29114619.39,"capital_expense":18945744.36,"budget_balance":2383117.64,"cash_current":10232886.53,"cash_previous":8315226.6,"population_mid_year":2076,"expense_per_capita":23150.46,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":36334400.0,"revenue_adjusted":54890039.8,"revenue_actual":57350081.81,"expense_approved":40584400.0,"expense_adjusted":64859039.8,"expense_actual":51466148.77,"tax_revenue":31687290.88,"nontax_revenue":7226073.48,"capital_revenue":482249.4,"transfer_revenue":17954468.05,"current_expense":25476572.67,"capital_expense":25989576.1,"budget_balance":5883933.04,"cash_current":17545352.94,"cash_previous":10232886.53,"population_mid_year":2088,"expense_per_capita":24648.54,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":38460600.0,"revenue_adjusted":49107376.93,"revenue_actual":55811604.43,"expense_approved":47026000.0,"expense_adjusted":59847776.93,"expense_actual":56142520.15,"tax_revenue":42499846.55,"nontax_revenue":4991156.67,"capital_revenue":924480.83,"transfer_revenue":7396120.38,"current_expense":40362514.92,"capital_expense":15780005.23,"budget_balance":-330915.72,"cash_current":15995820.92,"cash_previous":17545352.94,"population_mid_year":2076,"expense_per_capita":27043.6,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":40523600.0,"revenue_adjusted":43637793.38,"revenue_actual":52684790.17,"expense_approved":50361000.0,"expense_adjusted":59362653.38,"expense_actual":46459099.0,"tax_revenue":43718250.28,"nontax_revenue":5098862.61,"capital_revenue":634875.9,"transfer_revenue":3232801.38,"current_expense":33095783.38,"capital_expense":13363315.62,"budget_balance":6225691.17,"cash_current":22012889.98,"cash_previous":15995820.92,"population_mid_year":2083,"expense_per_capita":22303.94,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":51999600.0,"revenue_adjusted":54863362.08,"revenue_actual":62161271.68,"expense_approved":55883000.0,"expense_adjusted":62434449.08,"expense_actual":56921408.81,"tax_revenue":52646864.83,"nontax_revenue":6503407.85,"capital_revenue":820658.0,"transfer_revenue":2190341.0,"current_expense":44110543.08,"capital_expense":12810865.73,"budget_balance":5239862.87,"cash_current":27491477.87,"cash_previous":22012889.98,"population_mid_year":2119,"expense_per_capita":26862.39,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":50439000.0,"revenue_adjusted":55641447.1,"revenue_actual":61478387.56,"expense_approved":60698100.0,"expense_adjusted":68916662.1,"expense_actual":65217075.31,"tax_revenue":47639148.03,"nontax_revenue":7140610.53,"capital_revenue":48684.0,"transfer_revenue":6649945.0,"current_expense":34330767.38,"capital_expense":30886307.93,"budget_balance":-3738687.75,"cash_current":23570686.96,"cash_previous":27491477.87,"population_mid_year":2135,"expense_per_capita":30546.64,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":57681700.0,"revenue_adjusted":62607740.48,"revenue_actual":67599501.04,"expense_approved":74622560.0,"expense_adjusted":85816900.48,"expense_actual":75733500.5,"tax_revenue":50050262.63,"nontax_revenue":7752309.13,"capital_revenue":612783.0,"transfer_revenue":9184146.28,"current_expense":35525968.21,"capital_expense":40207532.29,"budget_balance":-8133999.46,"cash_current":17319422.99,"cash_previous":23570686.96,"population_mid_year":2131,"expense_per_capita":35538.95,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}