{"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:00288926","national_id":"00288926","name":"Vranovice-Kelčice","currency_code":"CZK","history_path":"/data/municipal-history/00288926.json"},"series":[{"year":2010,"revenue_approved":5202200.0,"revenue_adjusted":7383160.0,"revenue_actual":7471840.0,"expense_approved":7166000.0,"expense_adjusted":10799410.0,"expense_actual":9917660.0,"tax_revenue":5308360.0,"nontax_revenue":692970.0,"capital_revenue":0.0,"transfer_revenue":1470510.0,"current_expense":6095090.0,"capital_expense":3822570.0,"budget_balance":-2445820.0,"cash_current":4784560.0,"cash_previous":7230380.0,"population_mid_year":619,"expense_per_capita":16022.07,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":5403000.0,"revenue_adjusted":8174332.0,"revenue_actual":8368574.54,"expense_approved":7734000.0,"expense_adjusted":11095867.4,"expense_actual":10053477.4,"tax_revenue":4990941.17,"nontax_revenue":537231.37,"capital_revenue":41070.0,"transfer_revenue":2799332.0,"current_expense":5221912.42,"capital_expense":4831564.98,"budget_balance":-1684902.86,"cash_current":3099682.38,"cash_previous":4784585.24,"population_mid_year":618,"expense_per_capita":16267.76,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":4743000.0,"revenue_adjusted":6452099.0,"revenue_actual":6439771.86,"expense_approved":6984000.0,"expense_adjusted":8318714.5,"expense_actual":7702934.68,"tax_revenue":5253862.78,"nontax_revenue":650810.08,"capital_revenue":18400.0,"transfer_revenue":516699.0,"current_expense":6634231.48,"capital_expense":1068703.2,"budget_balance":-1263162.82,"cash_current":1836519.56,"cash_previous":3099682.38,"population_mid_year":628,"expense_per_capita":12265.82,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":5533000.0,"revenue_adjusted":7762344.9,"revenue_actual":8813648.18,"expense_approved":6169000.0,"expense_adjusted":9099421.9,"expense_actual":8268349.43,"tax_revenue":6303145.22,"nontax_revenue":716076.06,"capital_revenue":3000.0,"transfer_revenue":1791426.9,"current_expense":6675801.43,"capital_expense":1592548.0,"budget_balance":545298.75,"cash_current":2381818.31,"cash_previous":1836519.56,"population_mid_year":612,"expense_per_capita":13510.37,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":5767000.0,"revenue_adjusted":10934552.08,"revenue_actual":10948562.81,"expense_approved":7375000.0,"expense_adjusted":11493465.63,"expense_actual":10609139.79,"tax_revenue":6630896.24,"nontax_revenue":788811.49,"capital_revenue":720500.0,"transfer_revenue":2808355.08,"current_expense":6900247.79,"capital_expense":3708892.0,"budget_balance":339423.02,"cash_current":2721241.33,"cash_previous":2381818.31,"population_mid_year":603,"expense_per_capita":17593.93,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":6411000.0,"revenue_adjusted":9973704.99,"revenue_actual":10020628.09,"expense_approved":6942000.0,"expense_adjusted":8720718.0,"expense_actual":7602574.58,"tax_revenue":6866246.83,"nontax_revenue":880276.27,"capital_revenue":266577.0,"transfer_revenue":2007527.99,"current_expense":6879108.58,"capital_expense":723466.0,"budget_balance":2418053.51,"cash_current":5194719.74,"cash_previous":2721241.33,"population_mid_year":617,"expense_per_capita":12321.84,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":6445000.0,"revenue_adjusted":8902402.46,"revenue_actual":9739828.33,"expense_approved":7962000.0,"expense_adjusted":26561846.38,"expense_actual":20515340.75,"tax_revenue":7689593.81,"nontax_revenue":899381.06,"capital_revenue":0.0,"transfer_revenue":1150853.46,"current_expense":9696748.91,"capital_expense":10818591.84,"budget_balance":-10775512.42,"cash_current":6438706.75,"cash_previous":5194719.74,"population_mid_year":611,"expense_per_capita":33576.66,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":6688000.0,"revenue_adjusted":12852043.3,"revenue_actual":13124491.23,"expense_approved":9269000.0,"expense_adjusted":22500319.32,"expense_actual":19551707.68,"tax_revenue":8257007.42,"nontax_revenue":811450.51,"capital_revenue":73500.0,"transfer_revenue":3982533.3,"current_expense":7313331.01,"capital_expense":12238376.67,"budget_balance":-6427216.45,"cash_current":2829174.28,"cash_previous":6438706.75,"population_mid_year":600,"expense_per_capita":32586.18,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":7726000.0,"revenue_adjusted":13852146.3,"revenue_actual":15594165.91,"expense_approved":9022000.0,"expense_adjusted":14979185.35,"expense_actual":13472909.81,"tax_revenue":8811761.86,"nontax_revenue":848897.75,"capital_revenue":1860.0,"transfer_revenue":5931646.3,"current_expense":7838382.57,"capital_expense":5634527.24,"budget_balance":2121256.1,"cash_current":3837821.87,"cash_previous":2829174.28,"population_mid_year":609,"expense_per_capita":22123.0,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":7734000.0,"revenue_adjusted":9689758.0,"revenue_actual":10882494.13,"expense_approved":7650000.0,"expense_adjusted":9681449.16,"expense_actual":8579310.96,"tax_revenue":9485422.9,"nontax_revenue":966393.23,"capital_revenue":0.0,"transfer_revenue":430678.0,"current_expense":8456950.96,"capital_expense":122360.0,"budget_balance":2303183.17,"cash_current":5031005.04,"cash_previous":3837821.87,"population_mid_year":607,"expense_per_capita":14133.96,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":9250000.0,"revenue_adjusted":12447277.52,"revenue_actual":13255468.71,"expense_approved":10985000.0,"expense_adjusted":15787695.7,"expense_actual":14427874.16,"tax_revenue":9159482.58,"nontax_revenue":1025284.58,"capital_revenue":300000.0,"transfer_revenue":2770701.55,"current_expense":9881558.36,"capital_expense":4546315.8,"budget_balance":-1172405.45,"cash_current":2748599.59,"cash_previous":5031005.04,"population_mid_year":601,"expense_per_capita":24006.45,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":8413000.0,"revenue_adjusted":24101066.37,"revenue_actual":25302138.71,"expense_approved":8831000.0,"expense_adjusted":25068902.04,"expense_actual":23257447.11,"tax_revenue":9978291.05,"nontax_revenue":1047527.32,"capital_revenue":602100.0,"transfer_revenue":13674220.34,"current_expense":20981853.11,"capital_expense":2275594.0,"budget_balance":2044691.6,"cash_current":3683291.19,"cash_previous":2748599.59,"population_mid_year":591,"expense_per_capita":39352.7,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":8853000.0,"revenue_adjusted":31793463.39,"revenue_actual":33675732.42,"expense_approved":8927000.0,"expense_adjusted":34487193.31,"expense_actual":33293141.38,"tax_revenue":11383771.86,"nontax_revenue":840237.17,"capital_revenue":0.0,"transfer_revenue":21451723.39,"current_expense":11080078.93,"capital_expense":22213062.45,"budget_balance":382591.04,"cash_current":2955882.23,"cash_previous":3683291.19,"population_mid_year":601,"expense_per_capita":55396.24,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":9898000.0,"revenue_adjusted":15602135.05,"revenue_actual":17858298.22,"expense_approved":11040000.0,"expense_adjusted":21420840.55,"expense_actual":18157543.78,"tax_revenue":12809266.63,"nontax_revenue":1496896.54,"capital_revenue":0.0,"transfer_revenue":3552135.05,"current_expense":13145611.51,"capital_expense":5011932.27,"budget_balance":-299245.56,"cash_current":1542470.67,"cash_previous":2955882.23,"population_mid_year":608,"expense_per_capita":29864.38,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":13035000.0,"revenue_adjusted":16363956.89,"revenue_actual":17839941.32,"expense_approved":12240000.0,"expense_adjusted":15721550.0,"expense_actual":14599351.45,"tax_revenue":13641800.74,"nontax_revenue":2123723.69,"capital_revenue":620440.0,"transfer_revenue":1453976.89,"current_expense":13070037.45,"capital_expense":1529314.0,"budget_balance":3240589.87,"cash_current":3673060.54,"cash_previous":1542470.67,"population_mid_year":617,"expense_per_capita":23661.83,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":16234200.0,"revenue_adjusted":18745795.2,"revenue_actual":20101182.11,"expense_approved":15882000.0,"expense_adjusted":20778535.88,"expense_actual":19381261.25,"tax_revenue":14412395.53,"nontax_revenue":2150753.38,"capital_revenue":50000.0,"transfer_revenue":3488033.2,"current_expense":16934238.99,"capital_expense":2447022.26,"budget_balance":719920.86,"cash_current":3282981.4,"cash_previous":3673060.54,"population_mid_year":613,"expense_per_capita":31617.07,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}