{"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:00237060","national_id":"00237060","name":"Mělnické Vtelno","currency_code":"CZK","history_path":"/data/municipal-history/00237060.json"},"series":[{"year":2010,"revenue_approved":10895350.0,"revenue_adjusted":13477430.0,"revenue_actual":13477430.0,"expense_approved":8839100.0,"expense_adjusted":10566200.0,"expense_actual":10556200.0,"tax_revenue":9019430.0,"nontax_revenue":1511700.0,"capital_revenue":248760.0,"transfer_revenue":2697540.0,"current_expense":10100200.0,"capital_expense":456000.0,"budget_balance":2921230.0,"cash_current":4192690.0,"cash_previous":3328910.0,"population_mid_year":908,"expense_per_capita":11625.77,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":12106925.06,"revenue_adjusted":13551425.06,"revenue_actual":12312300.94,"expense_approved":11358199.15,"expense_adjusted":12894999.15,"expense_actual":9510857.14,"tax_revenue":9323825.66,"nontax_revenue":1914847.78,"capital_revenue":0.0,"transfer_revenue":1073627.5,"current_expense":8753576.14,"capital_expense":757281.0,"budget_balance":2801443.8,"cash_current":4899716.92,"cash_previous":4209461.6,"population_mid_year":977,"expense_per_capita":9734.76,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":12687900.0,"revenue_adjusted":22827300.0,"revenue_actual":15641582.46,"expense_approved":9733535.0,"expense_adjusted":16459635.0,"expense_actual":9822265.85,"tax_revenue":10042073.73,"nontax_revenue":1544814.53,"capital_revenue":1473070.0,"transfer_revenue":2581624.2,"current_expense":7461456.95,"capital_expense":2360808.9,"budget_balance":5819316.61,"cash_current":5081182.78,"cash_previous":4899716.92,"population_mid_year":983,"expense_per_capita":9992.13,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":18055700.0,"revenue_adjusted":30939750.0,"revenue_actual":16233642.46,"expense_approved":17233700.0,"expense_adjusted":27944400.0,"expense_actual":12167920.32,"tax_revenue":11839965.82,"nontax_revenue":1751744.97,"capital_revenue":7650.0,"transfer_revenue":2634281.67,"current_expense":6877081.19,"capital_expense":5290839.13,"budget_balance":4065722.14,"cash_current":8488834.68,"cash_previous":5081182.78,"population_mid_year":990,"expense_per_capita":12290.83,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":18791900.0,"revenue_adjusted":33582600.0,"revenue_actual":28765896.66,"expense_approved":21876500.0,"expense_adjusted":45948300.0,"expense_actual":34978331.27,"tax_revenue":12629764.62,"nontax_revenue":1910186.31,"capital_revenue":43250.0,"transfer_revenue":14182695.73,"current_expense":14045844.36,"capital_expense":20932486.91,"budget_balance":-6212434.61,"cash_current":1568481.3,"cash_previous":8488834.68,"population_mid_year":965,"expense_per_capita":36246.98,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":19828700.0,"revenue_adjusted":24948000.0,"revenue_actual":24575055.28,"expense_approved":18914000.0,"expense_adjusted":25763400.0,"expense_actual":23165469.07,"tax_revenue":12731226.07,"nontax_revenue":2098059.15,"capital_revenue":100230.0,"transfer_revenue":9645540.06,"current_expense":8657522.34,"capital_expense":14507946.73,"budget_balance":1409586.21,"cash_current":1582803.52,"cash_previous":1568481.3,"population_mid_year":971,"expense_per_capita":23857.33,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":14760000.0,"revenue_adjusted":18392765.1,"revenue_actual":17736291.29,"expense_approved":12788000.0,"expense_adjusted":18347578.9,"expense_actual":16670639.06,"tax_revenue":13810905.49,"nontax_revenue":2366821.48,"capital_revenue":2200.0,"transfer_revenue":1556364.32,"current_expense":8838006.48,"capital_expense":7832632.58,"budget_balance":1065652.23,"cash_current":1501914.64,"cash_previous":1582803.52,"population_mid_year":968,"expense_per_capita":17221.73,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":14618100.0,"revenue_adjusted":17685260.0,"revenue_actual":19856939.25,"expense_approved":13263500.0,"expense_adjusted":17253408.0,"expense_actual":14286356.81,"tax_revenue":15228173.86,"nontax_revenue":2296553.39,"capital_revenue":10010.0,"transfer_revenue":2322202.0,"current_expense":12637055.81,"capital_expense":1649301.0,"budget_balance":5570582.44,"cash_current":4453359.76,"cash_previous":1501914.64,"population_mid_year":975,"expense_per_capita":14652.67,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":18777900.0,"revenue_adjusted":24172621.93,"revenue_actual":23635296.64,"expense_approved":19234000.0,"expense_adjusted":22563451.0,"expense_actual":20503060.11,"tax_revenue":16718913.06,"nontax_revenue":2323061.65,"capital_revenue":0.0,"transfer_revenue":4593321.93,"current_expense":17892403.11,"capital_expense":2610657.0,"budget_balance":3132236.53,"cash_current":6222475.69,"cash_previous":4453359.76,"population_mid_year":986,"expense_per_capita":20794.18,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":16321600.0,"revenue_adjusted":24226602.47,"revenue_actual":23730126.24,"expense_approved":18532500.0,"expense_adjusted":25689756.0,"expense_actual":22808253.5,"tax_revenue":17979431.15,"nontax_revenue":2416972.62,"capital_revenue":0.0,"transfer_revenue":3333722.47,"current_expense":18218247.01,"capital_expense":4590006.49,"budget_balance":921872.74,"cash_current":5674065.39,"cash_previous":6222475.69,"population_mid_year":990,"expense_per_capita":23038.64,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":24323634.45,"revenue_adjusted":58178749.28,"revenue_actual":57476459.32,"expense_approved":28776060.19,"expense_adjusted":56380035.73,"expense_actual":47850085.53,"tax_revenue":17049274.09,"nontax_revenue":2892789.95,"capital_revenue":2161686.0,"transfer_revenue":35372709.28,"current_expense":17287542.65,"capital_expense":30562542.88,"budget_balance":9626373.79,"cash_current":14566816.92,"cash_previous":5674065.39,"population_mid_year":1003,"expense_per_capita":47706.96,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":24654100.0,"revenue_adjusted":34092931.1,"revenue_actual":31488679.62,"expense_approved":30197400.0,"expense_adjusted":34918684.0,"expense_actual":32929036.82,"tax_revenue":19060569.52,"nontax_revenue":4261208.6,"capital_revenue":31900.0,"transfer_revenue":8135001.5,"current_expense":17260210.87,"capital_expense":15668825.95,"budget_balance":-1440357.2,"cash_current":12238965.86,"cash_previous":14566816.92,"population_mid_year":1019,"expense_per_capita":32315.05,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":20576900.0,"revenue_adjusted":31699747.78,"revenue_actual":31543264.27,"expense_approved":26702100.0,"expense_adjusted":35235086.0,"expense_actual":27415528.69,"tax_revenue":21990346.53,"nontax_revenue":3018313.96,"capital_revenue":43500.0,"transfer_revenue":6491103.78,"current_expense":16481691.95,"capital_expense":10933836.74,"budget_balance":4127735.58,"cash_current":15446016.14,"cash_previous":12238965.86,"population_mid_year":996,"expense_per_capita":27525.63,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":32254800.0,"revenue_adjusted":39705616.99,"revenue_actual":39900823.18,"expense_approved":38643600.0,"expense_adjusted":46773100.0,"expense_actual":39805235.07,"tax_revenue":24663605.01,"nontax_revenue":3778701.18,"capital_revenue":466200.0,"transfer_revenue":10992316.99,"current_expense":18942135.04,"capital_expense":20863100.03,"budget_balance":95588.11,"cash_current":14623904.18,"cash_previous":15446016.14,"population_mid_year":994,"expense_per_capita":40045.51,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":26058700.0,"revenue_adjusted":37656590.83,"revenue_actual":36910029.38,"expense_approved":34524100.0,"expense_adjusted":39714200.0,"expense_actual":30996504.45,"tax_revenue":27028223.24,"nontax_revenue":3460715.31,"capital_revenue":370000.0,"transfer_revenue":6051090.83,"current_expense":20623400.5,"capital_expense":10373103.95,"budget_balance":5913524.93,"cash_current":19702666.82,"cash_previous":14739297.77,"population_mid_year":1009,"expense_per_capita":30720.02,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":29401200.0,"revenue_adjusted":41873787.84,"revenue_actual":41992171.71,"expense_approved":39494500.0,"expense_adjusted":47600059.59,"expense_actual":37744163.46,"tax_revenue":28652495.5,"nontax_revenue":3707588.37,"capital_revenue":0.0,"transfer_revenue":9632087.84,"current_expense":24207295.29,"capital_expense":13536868.17,"budget_balance":4248008.25,"cash_current":23213562.99,"cash_previous":19699125.11,"population_mid_year":1018,"expense_per_capita":37076.78,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}