{"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:00282081","national_id":"00282081","name":"Mělčany","currency_code":"CZK","history_path":"/data/municipal-history/00282081.json"},"series":[{"year":2010,"revenue_approved":3393000.0,"revenue_adjusted":5775000.0,"revenue_actual":5782080.0,"expense_approved":4643000.0,"expense_adjusted":5469200.0,"expense_actual":4187640.0,"tax_revenue":3765520.0,"nontax_revenue":286130.0,"capital_revenue":1500220.0,"transfer_revenue":230210.0,"current_expense":3317610.0,"capital_expense":870030.0,"budget_balance":1594440.0,"cash_current":11084080.0,"cash_previous":2373350.0,"population_mid_year":454,"expense_per_capita":9223.88,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":4000000.0,"revenue_adjusted":4840700.0,"revenue_actual":4789916.46,"expense_approved":9036000.0,"expense_adjusted":9631300.0,"expense_actual":4786829.07,"tax_revenue":4089278.56,"nontax_revenue":351302.4,"capital_revenue":129080.0,"transfer_revenue":220255.5,"current_expense":3654292.23,"capital_expense":1132536.84,"budget_balance":3087.39,"cash_current":11087165.64,"cash_previous":11084078.25,"population_mid_year":490,"expense_per_capita":9769.04,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":4073200.0,"revenue_adjusted":4669200.0,"revenue_actual":4935925.63,"expense_approved":8212000.0,"expense_adjusted":9486300.0,"expense_actual":4609619.98,"tax_revenue":4346350.26,"nontax_revenue":362095.37,"capital_revenue":39030.0,"transfer_revenue":188450.0,"current_expense":3785935.38,"capital_expense":823684.6,"budget_balance":326305.65,"cash_current":11413471.29,"cash_previous":11087165.64,"population_mid_year":498,"expense_per_capita":9256.27,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":4885100.0,"revenue_adjusted":6821900.0,"revenue_actual":6769018.02,"expense_approved":10652900.0,"expense_adjusted":12885100.0,"expense_actual":8109902.69,"tax_revenue":6447962.5,"nontax_revenue":151113.22,"capital_revenue":26670.0,"transfer_revenue":143272.3,"current_expense":4637920.19,"capital_expense":3471982.5,"budget_balance":-1340884.67,"cash_current":12472586.62,"cash_previous":11413471.29,"population_mid_year":482,"expense_per_capita":16825.52,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":25708600.0,"revenue_adjusted":11842100.0,"revenue_actual":12095639.38,"expense_approved":30107700.0,"expense_adjusted":16751200.0,"expense_actual":12895016.07,"tax_revenue":9170541.93,"nontax_revenue":619385.45,"capital_revenue":232538.0,"transfer_revenue":2073174.0,"current_expense":4490381.81,"capital_expense":8404634.26,"budget_balance":-799376.69,"cash_current":9693543.37,"cash_previous":12472586.62,"population_mid_year":487,"expense_per_capita":26478.47,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":31987600.0,"revenue_adjusted":34100900.0,"revenue_actual":34177704.58,"expense_approved":40531600.0,"expense_adjusted":41878100.0,"expense_actual":41634816.72,"tax_revenue":10143018.18,"nontax_revenue":759117.48,"capital_revenue":0.0,"transfer_revenue":23275568.92,"current_expense":5945204.93,"capital_expense":35689611.79,"budget_balance":-7457112.14,"cash_current":10470764.67,"cash_previous":9693543.37,"population_mid_year":489,"expense_per_capita":85142.77,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":10418600.0,"revenue_adjusted":11823000.0,"revenue_actual":12234500.95,"expense_approved":9338400.0,"expense_adjusted":10180500.0,"expense_actual":8706569.67,"tax_revenue":10541282.57,"nontax_revenue":888844.38,"capital_revenue":682150.0,"transfer_revenue":122224.0,"current_expense":7202602.67,"capital_expense":1503967.0,"budget_balance":3527931.28,"cash_current":13208818.65,"cash_previous":10470764.67,"population_mid_year":478,"expense_per_capita":18214.58,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":11577800.0,"revenue_adjusted":13220800.0,"revenue_actual":15200976.36,"expense_approved":13459800.0,"expense_adjusted":15552300.0,"expense_actual":13707663.22,"tax_revenue":12713389.39,"nontax_revenue":1250098.17,"capital_revenue":17470.0,"transfer_revenue":1220018.8,"current_expense":6884835.85,"capital_expense":6822827.37,"budget_balance":1493313.14,"cash_current":14508201.79,"cash_previous":13208818.65,"population_mid_year":494,"expense_per_capita":27748.31,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":15110100.0,"revenue_adjusted":19815500.0,"revenue_actual":20152481.35,"expense_approved":15436400.0,"expense_adjusted":18227700.0,"expense_actual":15796641.84,"tax_revenue":13891193.61,"nontax_revenue":864453.33,"capital_revenue":1385985.0,"transfer_revenue":4010849.41,"current_expense":10010117.94,"capital_expense":5786523.9,"budget_balance":4355839.51,"cash_current":17899672.98,"cash_previous":14508201.79,"population_mid_year":500,"expense_per_capita":31593.28,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":15154400.0,"revenue_adjusted":20674900.0,"revenue_actual":20974418.14,"expense_approved":20425100.0,"expense_adjusted":21236300.0,"expense_actual":20584325.0,"tax_revenue":15884677.05,"nontax_revenue":1153875.34,"capital_revenue":1380.0,"transfer_revenue":3934485.75,"current_expense":9525730.17,"capital_expense":11058594.83,"budget_balance":390093.14,"cash_current":17051864.44,"cash_previous":17899672.98,"population_mid_year":493,"expense_per_capita":41753.19,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":15866500.0,"revenue_adjusted":17007800.0,"revenue_actual":18972482.17,"expense_approved":19614700.0,"expense_adjusted":23931200.0,"expense_actual":23009274.39,"tax_revenue":16964981.61,"nontax_revenue":1201400.56,"capital_revenue":0.0,"transfer_revenue":806100.0,"current_expense":9128725.38,"capital_expense":13880549.01,"budget_balance":-4036792.22,"cash_current":12216149.52,"cash_previous":17051864.44,"population_mid_year":486,"expense_per_capita":47344.19,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":15855000.0,"revenue_adjusted":26590100.0,"revenue_actual":26710115.81,"expense_approved":14434000.0,"expense_adjusted":26055100.0,"expense_actual":19856815.27,"tax_revenue":15716475.01,"nontax_revenue":1057605.0,"capital_revenue":35000.0,"transfer_revenue":9901035.8,"current_expense":7721086.71,"capital_expense":12135728.56,"budget_balance":6853300.54,"cash_current":18275050.06,"cash_previous":12216149.52,"population_mid_year":475,"expense_per_capita":41803.82,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":38412200.0,"revenue_adjusted":41626100.0,"revenue_actual":43240340.93,"expense_approved":67500600.0,"expense_adjusted":68690300.0,"expense_actual":63481187.41,"tax_revenue":18841690.19,"nontax_revenue":1450158.08,"capital_revenue":0.0,"transfer_revenue":22948492.66,"current_expense":8740226.18,"capital_expense":54740961.23,"budget_balance":-20240846.48,"cash_current":13415998.44,"cash_previous":18275050.06,"population_mid_year":471,"expense_per_capita":134779.59,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":21291100.0,"revenue_adjusted":22210200.0,"revenue_actual":31796091.47,"expense_approved":20375300.0,"expense_adjusted":29165100.0,"expense_actual":28262841.99,"tax_revenue":20591217.86,"nontax_revenue":1661201.61,"capital_revenue":5887000.0,"transfer_revenue":3656672.0,"current_expense":12958824.86,"capital_expense":15304017.13,"budget_balance":3533249.48,"cash_current":28895221.09,"cash_previous":13415998.44,"population_mid_year":482,"expense_per_capita":58636.6,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":26035000.0,"revenue_adjusted":26417500.0,"revenue_actual":21057232.82,"expense_approved":23084500.0,"expense_adjusted":23467000.0,"expense_actual":14109808.38,"tax_revenue":18403364.52,"nontax_revenue":2369823.3,"capital_revenue":4545.0,"transfer_revenue":279500.0,"current_expense":11799127.85,"capital_expense":2310680.53,"budget_balance":6947424.44,"cash_current":33848614.03,"cash_previous":28895221.09,"population_mid_year":500,"expense_per_capita":28219.62,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":46616300.0,"revenue_adjusted":53221300.0,"revenue_actual":45099442.13,"expense_approved":45480500.0,"expense_adjusted":52371700.0,"expense_actual":50422124.93,"tax_revenue":25328386.2,"nontax_revenue":1947613.16,"capital_revenue":68100.0,"transfer_revenue":17755342.77,"current_expense":20606895.55,"capital_expense":29815229.38,"budget_balance":-5322682.8,"cash_current":27670771.67,"cash_previous":33848614.03,"population_mid_year":506,"expense_per_capita":99648.47,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}