{"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:00238252","national_id":"00238252","name":"Luštěnice","currency_code":"CZK","history_path":"/data/municipal-history/00238252.json"},"series":[{"year":2010,"revenue_approved":27966000.0,"revenue_adjusted":34808280.0,"revenue_actual":35720380.0,"expense_approved":24093000.0,"expense_adjusted":38275420.0,"expense_actual":38075400.0,"tax_revenue":15917290.0,"nontax_revenue":16211390.0,"capital_revenue":1345770.0,"transfer_revenue":2245930.0,"current_expense":24061540.0,"capital_expense":14013860.0,"budget_balance":-2355020.0,"cash_current":1351300.0,"cash_previous":8012160.0,"population_mid_year":2091,"expense_per_capita":18209.18,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":31766000.0,"revenue_adjusted":46753185.26,"revenue_actual":46630778.1,"expense_approved":27893000.0,"expense_adjusted":42880185.26,"expense_actual":42880193.39,"tax_revenue":15975812.23,"nontax_revenue":16079563.96,"capital_revenue":6837080.0,"transfer_revenue":7738321.91,"current_expense":26405100.93,"capital_expense":16475092.46,"budget_balance":3750584.71,"cash_current":1228681.97,"cash_previous":1351297.26,"population_mid_year":2115,"expense_per_capita":20274.32,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":33804000.0,"revenue_adjusted":43683490.69,"revenue_actual":42977898.61,"expense_approved":29931000.0,"expense_adjusted":44810490.69,"expense_actual":44810490.69,"tax_revenue":19290786.29,"nontax_revenue":15848202.28,"capital_revenue":1769803.0,"transfer_revenue":6069107.04,"current_expense":26280467.17,"capital_expense":18530023.52,"budget_balance":-1832592.08,"cash_current":522889.89,"cash_previous":1228681.97,"population_mid_year":2119,"expense_per_capita":21147.0,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":39943160.0,"revenue_adjusted":48032143.0,"revenue_actual":47934812.06,"expense_approved":34870160.0,"expense_adjusted":63818054.0,"expense_actual":63818032.87,"tax_revenue":23122637.86,"nontax_revenue":15612845.2,"capital_revenue":295742.0,"transfer_revenue":8903587.0,"current_expense":25585432.69,"capital_expense":38232600.18,"budget_balance":-15883220.81,"cash_current":1006816.2,"cash_previous":522889.89,"population_mid_year":2116,"expense_per_capita":30159.75,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":43962616.0,"revenue_adjusted":45453761.47,"revenue_actual":45286017.56,"expense_approved":37335616.0,"expense_adjusted":49967850.47,"expense_actual":49967850.47,"tax_revenue":24366999.17,"nontax_revenue":16104641.04,"capital_revenue":590639.0,"transfer_revenue":4223738.35,"current_expense":28761113.86,"capital_expense":21206736.61,"budget_balance":-4681832.91,"cash_current":1085630.67,"cash_previous":1006816.2,"population_mid_year":2136,"expense_per_capita":23393.19,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":38632000.0,"revenue_adjusted":48649665.19,"revenue_actual":48649665.19,"expense_approved":31260000.0,"expense_adjusted":33238856.76,"expense_actual":33238856.76,"tax_revenue":25578172.31,"nontax_revenue":16657225.9,"capital_revenue":499865.0,"transfer_revenue":5914401.98,"current_expense":29281983.76,"capital_expense":3956873.0,"budget_balance":15410808.43,"cash_current":9784415.6,"cash_previous":1085630.67,"population_mid_year":2147,"expense_per_capita":15481.54,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":37399800.0,"revenue_adjusted":46388655.06,"revenue_actual":46165958.52,"expense_approved":33140500.0,"expense_adjusted":42854866.7,"expense_actual":39525201.24,"tax_revenue":29058842.31,"nontax_revenue":15879533.99,"capital_revenue":277530.0,"transfer_revenue":950052.22,"current_expense":37797667.36,"capital_expense":1727533.88,"budget_balance":6640757.28,"cash_current":12165180.88,"cash_previous":9784415.6,"population_mid_year":2148,"expense_per_capita":18400.93,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":38327300.0,"revenue_adjusted":50569641.75,"revenue_actual":50165787.86,"expense_approved":36532000.0,"expense_adjusted":48402126.15,"expense_actual":39386714.03,"tax_revenue":30728965.08,"nontax_revenue":17078795.38,"capital_revenue":241850.0,"transfer_revenue":2116177.4,"current_expense":36017595.03,"capital_expense":3369119.0,"budget_balance":10779073.83,"cash_current":18684262.71,"cash_previous":12165180.88,"population_mid_year":2185,"expense_per_capita":18025.96,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":45849500.0,"revenue_adjusted":64011394.12,"revenue_actual":63199727.37,"expense_approved":53060000.0,"expense_adjusted":44013591.03,"expense_actual":41943934.69,"tax_revenue":35195062.82,"nontax_revenue":16344413.44,"capital_revenue":8981974.35,"transfer_revenue":2678276.76,"current_expense":38332793.69,"capital_expense":3611141.0,"budget_balance":21255792.68,"cash_current":35680063.39,"cash_previous":18684262.71,"population_mid_year":2204,"expense_per_capita":19030.82,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":54591400.0,"revenue_adjusted":93890971.62,"revenue_actual":92548676.29,"expense_approved":62508000.0,"expense_adjusted":72707329.57,"expense_actual":69902743.23,"tax_revenue":41248173.42,"nontax_revenue":13907596.22,"capital_revenue":13015958.45,"transfer_revenue":24376948.2,"current_expense":51967289.84,"capital_expense":17935453.39,"budget_balance":22645933.06,"cash_current":54188004.45,"cash_previous":35680063.39,"population_mid_year":2218,"expense_per_capita":31516.12,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":73114600.0,"revenue_adjusted":86159695.44,"revenue_actual":81540980.41,"expense_approved":69284600.0,"expense_adjusted":82026828.7,"expense_actual":69809359.02,"tax_revenue":39831964.15,"nontax_revenue":12161632.11,"capital_revenue":25630972.47,"transfer_revenue":3916411.68,"current_expense":46904968.45,"capital_expense":22904390.57,"budget_balance":11731621.39,"cash_current":62095633.84,"cash_previous":54188004.45,"population_mid_year":2237,"expense_per_capita":31206.69,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":42870900.0,"revenue_adjusted":65165538.75,"revenue_actual":64683467.34,"expense_approved":57172500.0,"expense_adjusted":73288355.27,"expense_actual":60932154.99,"tax_revenue":47510685.21,"nontax_revenue":10442627.94,"capital_revenue":3946316.11,"transfer_revenue":2783838.08,"current_expense":42679050.13,"capital_expense":18253104.86,"budget_balance":3751312.35,"cash_current":62590030.19,"cash_previous":62095633.84,"population_mid_year":2210,"expense_per_capita":27571.11,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":45132100.0,"revenue_adjusted":62933621.71,"revenue_actual":62653842.86,"expense_approved":57773000.0,"expense_adjusted":79125754.6,"expense_actual":54478489.04,"tax_revenue":48686283.99,"nontax_revenue":12312103.87,"capital_revenue":457036.7,"transfer_revenue":1198418.3,"current_expense":39319606.68,"capital_expense":15158882.36,"budget_balance":8175353.82,"cash_current":67681784.73,"cash_previous":62590030.19,"population_mid_year":2237,"expense_per_capita":24353.37,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":52716500.0,"revenue_adjusted":77764989.68,"revenue_actual":76845431.31,"expense_approved":65331500.0,"expense_adjusted":86061107.45,"expense_actual":67872675.47,"tax_revenue":52991085.96,"nontax_revenue":13045470.54,"capital_revenue":1063550.0,"transfer_revenue":9745324.81,"current_expense":47430974.74,"capital_expense":20441700.73,"budget_balance":8972755.84,"cash_current":74651681.0,"cash_previous":67681784.73,"population_mid_year":2243,"expense_per_capita":30259.78,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":53511000.0,"revenue_adjusted":79265238.52,"revenue_actual":77530133.39,"expense_approved":71671500.0,"expense_adjusted":106572851.47,"expense_actual":88325406.79,"tax_revenue":54392252.65,"nontax_revenue":16002982.22,"capital_revenue":0.0,"transfer_revenue":7134898.52,"current_expense":47300914.66,"capital_expense":41024492.13,"budget_balance":-10795273.4,"cash_current":62283953.11,"cash_previous":74651681.0,"population_mid_year":2276,"expense_per_capita":38807.3,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":56802900.0,"revenue_adjusted":96260614.65,"revenue_actual":95225406.49,"expense_approved":84265500.0,"expense_adjusted":113993064.65,"expense_actual":87498167.61,"tax_revenue":61848410.84,"nontax_revenue":13575178.0,"capital_revenue":347369.0,"transfer_revenue":19454448.65,"current_expense":52967017.25,"capital_expense":34531150.36,"budget_balance":7727238.88,"cash_current":68659131.73,"cash_previous":62283953.11,"population_mid_year":2360,"expense_per_capita":37075.49,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}