{"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:00303925","national_id":"00303925","name":"Kelč","currency_code":"CZK","history_path":"/data/municipal-history/00303925.json"},"series":[{"year":2010,"revenue_approved":40000000.0,"revenue_adjusted":46178900.0,"revenue_actual":46053410.0,"expense_approved":26900000.0,"expense_adjusted":29838640.0,"expense_actual":29732080.0,"tax_revenue":22706910.0,"nontax_revenue":5565060.0,"capital_revenue":481570.0,"transfer_revenue":17299870.0,"current_expense":21272130.0,"capital_expense":8459950.0,"budget_balance":16321330.0,"cash_current":2402530.0,"cash_previous":1271830.0,"population_mid_year":2679,"expense_per_capita":11098.2,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":27741900.0,"revenue_adjusted":28798400.0,"revenue_actual":28788400.66,"expense_approved":27750700.0,"expense_adjusted":27099700.0,"expense_actual":27089801.67,"tax_revenue":21121323.22,"nontax_revenue":3233658.44,"capital_revenue":180720.0,"transfer_revenue":4252699.0,"current_expense":21955640.88,"capital_expense":5134160.79,"budget_balance":1698598.99,"cash_current":2709931.81,"cash_previous":2402532.82,"population_mid_year":2682,"expense_per_capita":10100.6,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":28889900.0,"revenue_adjusted":29747700.0,"revenue_actual":29737076.14,"expense_approved":29871700.0,"expense_adjusted":30677300.0,"expense_actual":30662110.82,"tax_revenue":21542020.47,"nontax_revenue":3957109.07,"capital_revenue":396000.0,"transfer_revenue":3841946.6,"current_expense":22843840.54,"capital_expense":7818270.28,"budget_balance":-925034.68,"cash_current":571161.89,"cash_previous":2709931.81,"population_mid_year":2662,"expense_per_capita":11518.45,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":35152000.0,"revenue_adjusted":38917200.0,"revenue_actual":38924068.75,"expense_approved":33940000.0,"expense_adjusted":37595100.0,"expense_actual":37564958.45,"tax_revenue":27744795.9,"nontax_revenue":2836905.35,"capital_revenue":711377.0,"transfer_revenue":7630990.5,"current_expense":26861541.51,"capital_expense":10703416.94,"budget_balance":1359110.3,"cash_current":568351.85,"cash_previous":571161.89,"population_mid_year":2652,"expense_per_capita":14164.77,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":33929000.0,"revenue_adjusted":40636000.0,"revenue_actual":40632113.59,"expense_approved":36567000.0,"expense_adjusted":40457900.0,"expense_actual":40448905.73,"tax_revenue":29855154.37,"nontax_revenue":2837557.37,"capital_revenue":702910.0,"transfer_revenue":7236491.85,"current_expense":26170226.61,"capital_expense":14278679.12,"budget_balance":183207.86,"cash_current":2626888.55,"cash_previous":568351.85,"population_mid_year":2657,"expense_per_capita":15223.52,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":44781000.0,"revenue_adjusted":48833100.0,"revenue_actual":48829874.01,"expense_approved":47329000.0,"expense_adjusted":48525300.0,"expense_actual":48520711.94,"tax_revenue":30669910.6,"nontax_revenue":3551444.55,"capital_revenue":226755.0,"transfer_revenue":14381763.86,"current_expense":28906745.98,"capital_expense":19613965.96,"budget_balance":309162.07,"cash_current":5917663.32,"cash_previous":2626888.55,"population_mid_year":2674,"expense_per_capita":18145.37,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":39421000.0,"revenue_adjusted":49433800.0,"revenue_actual":49431887.09,"expense_approved":42676000.0,"expense_adjusted":42747500.0,"expense_actual":42744195.25,"tax_revenue":33657146.29,"nontax_revenue":6658386.0,"capital_revenue":5941471.8,"transfer_revenue":3174883.0,"current_expense":27234056.39,"capital_expense":15510138.86,"budget_balance":6687691.84,"cash_current":10037146.91,"cash_previous":5917663.32,"population_mid_year":2661,"expense_per_capita":16063.21,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":40084200.0,"revenue_adjusted":45830200.0,"revenue_actual":45804541.04,"expense_approved":47658700.0,"expense_adjusted":51077000.0,"expense_actual":51033571.91,"tax_revenue":37454396.33,"nontax_revenue":4231757.11,"capital_revenue":297076.2,"transfer_revenue":3821311.4,"current_expense":35727056.81,"capital_expense":15306515.1,"budget_balance":-5229030.87,"cash_current":3056870.02,"cash_previous":10037146.91,"population_mid_year":2654,"expense_per_capita":19228.93,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":41359400.0,"revenue_adjusted":50191100.0,"revenue_actual":50186955.26,"expense_approved":40851400.0,"expense_adjusted":47412000.0,"expense_actual":47317964.25,"tax_revenue":40186876.23,"nontax_revenue":3721840.52,"capital_revenue":738016.6,"transfer_revenue":5540221.91,"current_expense":34675105.06,"capital_expense":12642859.19,"budget_balance":2868991.01,"cash_current":4721032.02,"cash_previous":3056870.02,"population_mid_year":2672,"expense_per_capita":17708.82,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":51340500.0,"revenue_adjusted":62108900.0,"revenue_actual":62105686.18,"expense_approved":46744300.0,"expense_adjusted":68127900.0,"expense_actual":67956097.75,"tax_revenue":43191670.07,"nontax_revenue":3953746.4,"capital_revenue":83950.0,"transfer_revenue":14876319.71,"current_expense":36218153.88,"capital_expense":31737943.87,"budget_balance":-5850411.57,"cash_current":4287949.82,"cash_previous":4721032.02,"population_mid_year":2712,"expense_per_capita":25057.56,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":60876800.0,"revenue_adjusted":76070500.0,"revenue_actual":76067680.71,"expense_approved":51356300.0,"expense_adjusted":56433000.0,"expense_actual":56429904.88,"tax_revenue":41151752.05,"nontax_revenue":11226830.8,"capital_revenue":275463.8,"transfer_revenue":23413634.06,"current_expense":38320270.29,"capital_expense":18109634.59,"budget_balance":19637775.83,"cash_current":16588085.55,"cash_previous":4287949.82,"population_mid_year":2708,"expense_per_capita":20838.22,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":45359300.0,"revenue_adjusted":60505900.0,"revenue_actual":60502910.82,"expense_approved":45359300.0,"expense_adjusted":54959600.0,"expense_actual":54851074.35,"tax_revenue":45590483.55,"nontax_revenue":3750637.16,"capital_revenue":146560.0,"transfer_revenue":11015230.11,"current_expense":36563119.6,"capital_expense":18287954.75,"budget_balance":5651836.47,"cash_current":21239865.86,"cash_previous":16588085.55,"population_mid_year":2662,"expense_per_capita":20605.21,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":58389900.0,"revenue_adjusted":60411500.0,"revenue_actual":60408132.96,"expense_approved":73434300.0,"expense_adjusted":62247200.0,"expense_actual":62211199.31,"tax_revenue":52265206.0,"nontax_revenue":4876538.89,"capital_revenue":443821.0,"transfer_revenue":2822567.07,"current_expense":44603573.03,"capital_expense":17607626.28,"budget_balance":-1803066.35,"cash_current":20039151.07,"cash_previous":21239865.86,"population_mid_year":2701,"expense_per_capita":23032.65,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":73660900.0,"revenue_adjusted":67531800.0,"revenue_actual":67530528.43,"expense_approved":89156000.0,"expense_adjusted":84015700.0,"expense_actual":82020097.08,"tax_revenue":59376069.37,"nontax_revenue":4411127.16,"capital_revenue":88180.0,"transfer_revenue":3655151.9,"current_expense":53091804.32,"capital_expense":28928292.76,"budget_balance":-14489568.65,"cash_current":17378250.36,"cash_previous":20039151.07,"population_mid_year":2696,"expense_per_capita":30422.88,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":82543300.0,"revenue_adjusted":88731100.0,"revenue_actual":88728852.11,"expense_approved":72892400.0,"expense_adjusted":86151900.0,"expense_actual":85958407.09,"tax_revenue":59468736.07,"nontax_revenue":7230081.96,"capital_revenue":19457153.0,"transfer_revenue":2572881.08,"current_expense":59476613.62,"capital_expense":26481793.47,"budget_balance":2770445.02,"cash_current":17634501.07,"cash_previous":17378250.36,"population_mid_year":2678,"expense_per_capita":32097.99,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":68774600.0,"revenue_adjusted":93736100.0,"revenue_actual":93733733.5,"expense_approved":64971300.0,"expense_adjusted":66317300.0,"expense_actual":66213202.8,"tax_revenue":65535153.17,"nontax_revenue":20243432.1,"capital_revenue":2055180.0,"transfer_revenue":5899968.23,"current_expense":55384582.88,"capital_expense":10828619.92,"budget_balance":27520530.7,"cash_current":42420715.32,"cash_previous":17634501.07,"population_mid_year":2680,"expense_per_capita":24706.42,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}