{"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:00271128","national_id":"00271128","name":"Včelákov","currency_code":"CZK","history_path":"/data/municipal-history/00271128.json"},"series":[{"year":2010,"revenue_approved":4882000.0,"revenue_adjusted":6891300.0,"revenue_actual":6849290.0,"expense_approved":5005000.0,"expense_adjusted":7078400.0,"expense_actual":5815820.0,"tax_revenue":4643500.0,"nontax_revenue":556020.0,"capital_revenue":0.0,"transfer_revenue":1649770.0,"current_expense":4571570.0,"capital_expense":1244250.0,"budget_balance":1033470.0,"cash_current":5535610.0,"cash_previous":4625150.0,"population_mid_year":556,"expense_per_capita":10460.11,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":5564200.0,"revenue_adjusted":7051300.0,"revenue_actual":6870980.72,"expense_approved":5564200.0,"expense_adjusted":12150200.0,"expense_actual":11360924.74,"tax_revenue":4542569.55,"nontax_revenue":828804.17,"capital_revenue":200000.0,"transfer_revenue":1299607.0,"current_expense":3652440.47,"capital_expense":7708484.27,"budget_balance":-4489944.02,"cash_current":1045665.52,"cash_previous":5535609.54,"population_mid_year":569,"expense_per_capita":19966.48,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":5761600.0,"revenue_adjusted":14918100.0,"revenue_actual":14677484.42,"expense_approved":5761600.0,"expense_adjusted":8997000.0,"expense_actual":8791756.43,"tax_revenue":4676793.46,"nontax_revenue":462424.07,"capital_revenue":0.0,"transfer_revenue":9538266.89,"current_expense":4593428.83,"capital_expense":4198327.6,"budget_balance":5885727.99,"cash_current":6931393.51,"cash_previous":1045665.52,"population_mid_year":559,"expense_per_capita":15727.65,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":6615000.0,"revenue_adjusted":23954200.0,"revenue_actual":23689484.75,"expense_approved":6615000.0,"expense_adjusted":26833400.0,"expense_actual":22999570.36,"tax_revenue":6118172.11,"nontax_revenue":457905.0,"capital_revenue":25000.0,"transfer_revenue":17088407.64,"current_expense":3439674.23,"capital_expense":19559896.13,"budget_balance":689914.39,"cash_current":7621307.9,"cash_previous":6931393.51,"population_mid_year":556,"expense_per_capita":41366.13,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":7629000.0,"revenue_adjusted":46567700.0,"revenue_actual":45614756.84,"expense_approved":7629000.0,"expense_adjusted":66503160.0,"expense_actual":53971252.37,"tax_revenue":6496276.23,"nontax_revenue":489146.46,"capital_revenue":698850.0,"transfer_revenue":37930484.15,"current_expense":-8100463.72,"capital_expense":62071716.09,"budget_balance":-8356495.53,"cash_current":1693007.58,"cash_previous":7621307.9,"population_mid_year":549,"expense_per_capita":98308.29,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":7183700.0,"revenue_adjusted":8174380.0,"revenue_actual":8132556.88,"expense_approved":6628700.0,"expense_adjusted":7619380.0,"expense_actual":5076965.35,"tax_revenue":6487150.47,"nontax_revenue":701229.71,"capital_revenue":35812.7,"transfer_revenue":908364.0,"current_expense":4235482.75,"capital_expense":841482.6,"budget_balance":3055591.53,"cash_current":2837075.65,"cash_previous":1693007.58,"population_mid_year":559,"expense_per_capita":9082.23,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":8124750.0,"revenue_adjusted":9224630.0,"revenue_actual":9084008.13,"expense_approved":8134760.0,"expense_adjusted":9195740.0,"expense_actual":7497539.27,"tax_revenue":6993610.8,"nontax_revenue":1647148.33,"capital_revenue":15015.0,"transfer_revenue":428234.0,"current_expense":6736630.4,"capital_expense":760908.87,"budget_balance":1586468.86,"cash_current":3977045.09,"cash_previous":2837075.65,"population_mid_year":545,"expense_per_capita":13756.95,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":8573820.0,"revenue_adjusted":11130140.0,"revenue_actual":11130029.86,"expense_approved":10414080.0,"expense_adjusted":12970400.0,"expense_actual":9424615.43,"tax_revenue":7698428.47,"nontax_revenue":1070668.97,"capital_revenue":140312.5,"transfer_revenue":2220619.92,"current_expense":7835268.84,"capital_expense":1589346.59,"budget_balance":1705414.43,"cash_current":5699137.51,"cash_previous":3977045.09,"population_mid_year":540,"expense_per_capita":17452.99,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":9600610.0,"revenue_adjusted":12630080.0,"revenue_actual":12629359.58,"expense_approved":9600610.0,"expense_adjusted":12704900.0,"expense_actual":12694841.5,"tax_revenue":8714861.86,"nontax_revenue":931658.47,"capital_revenue":210260.0,"transfer_revenue":2772579.25,"current_expense":6948368.43,"capital_expense":5746473.07,"budget_balance":-65481.92,"cash_current":5637893.92,"cash_previous":5699137.51,"population_mid_year":542,"expense_per_capita":23422.22,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":10093500.0,"revenue_adjusted":11811190.0,"revenue_actual":11811041.4,"expense_approved":12102750.0,"expense_adjusted":11877760.0,"expense_actual":11789898.21,"tax_revenue":9588429.14,"nontax_revenue":1067876.46,"capital_revenue":117138.0,"transfer_revenue":1037597.8,"current_expense":8851765.6,"capital_expense":2938132.61,"budget_balance":21143.19,"cash_current":5659037.11,"cash_previous":5637893.92,"population_mid_year":553,"expense_per_capita":21319.89,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":15711400.0,"revenue_adjusted":18025080.0,"revenue_actual":18024514.29,"expense_approved":15111400.0,"expense_adjusted":17208640.0,"expense_actual":16430079.96,"tax_revenue":8790059.69,"nontax_revenue":1276805.31,"capital_revenue":22400.0,"transfer_revenue":7935249.29,"current_expense":7430124.03,"capital_expense":8999955.93,"budget_balance":1594434.33,"cash_current":7253471.44,"cash_previous":5659037.11,"population_mid_year":541,"expense_per_capita":30369.83,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":13286580.0,"revenue_adjusted":13820500.0,"revenue_actual":13956601.72,"expense_approved":16809800.0,"expense_adjusted":17575390.0,"expense_actual":13325259.91,"tax_revenue":9764337.27,"nontax_revenue":1324639.73,"capital_revenue":40500.0,"transfer_revenue":2827124.72,"current_expense":8875157.62,"capital_expense":4450102.29,"budget_balance":631341.81,"cash_current":7884813.25,"cash_previous":7253471.44,"population_mid_year":550,"expense_per_capita":24227.75,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":13046500.0,"revenue_adjusted":14751610.0,"revenue_actual":15546395.75,"expense_approved":17107000.0,"expense_adjusted":20323250.0,"expense_actual":19439447.37,"tax_revenue":11557459.6,"nontax_revenue":1770142.92,"capital_revenue":1502500.0,"transfer_revenue":716293.23,"current_expense":8993712.52,"capital_expense":10445734.85,"budget_balance":-3893051.62,"cash_current":3991761.63,"cash_previous":7884813.25,"population_mid_year":558,"expense_per_capita":34837.72,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":16369000.0,"revenue_adjusted":17720650.0,"revenue_actual":18626198.44,"expense_approved":17737000.0,"expense_adjusted":21025690.0,"expense_actual":19944002.06,"tax_revenue":13547805.11,"nontax_revenue":1712885.86,"capital_revenue":1081400.0,"transfer_revenue":2284107.47,"current_expense":12888550.27,"capital_expense":7055451.79,"budget_balance":-1317803.62,"cash_current":2673958.01,"cash_previous":3991761.63,"population_mid_year":564,"expense_per_capita":35361.71,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":15282000.0,"revenue_adjusted":23002590.0,"revenue_actual":22767992.1,"expense_approved":15336700.0,"expense_adjusted":22404100.0,"expense_actual":21165156.56,"tax_revenue":13324876.81,"nontax_revenue":2271254.65,"capital_revenue":422682.64,"transfer_revenue":6749178.0,"current_expense":19849457.56,"capital_expense":1315699.0,"budget_balance":1602835.54,"cash_current":4276793.55,"cash_previous":2673958.01,"population_mid_year":570,"expense_per_capita":37131.85,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":18430700.0,"revenue_adjusted":23537590.0,"revenue_actual":23432589.52,"expense_approved":18520300.0,"expense_adjusted":25241310.0,"expense_actual":23607161.91,"tax_revenue":13874583.58,"nontax_revenue":2084216.34,"capital_revenue":2500.0,"transfer_revenue":7471289.6,"current_expense":15482663.2,"capital_expense":8124498.71,"budget_balance":-174572.39,"cash_current":4102221.16,"cash_previous":4276793.55,"population_mid_year":563,"expense_per_capita":41931.02,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}