{"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:00509248","national_id":"00509248","name":"Jizerní Vtelno","currency_code":"CZK","history_path":"/data/municipal-history/00509248.json"},"series":[{"year":2010,"revenue_approved":3203200.0,"revenue_adjusted":3998290.0,"revenue_actual":3992560.0,"expense_approved":3197000.0,"expense_adjusted":3992120.0,"expense_actual":3830520.0,"tax_revenue":3353440.0,"nontax_revenue":33740.0,"capital_revenue":505560.0,"transfer_revenue":99820.0,"current_expense":3559850.0,"capital_expense":270670.0,"budget_balance":162040.0,"cash_current":835170.0,"cash_previous":673100.0,"population_mid_year":353,"expense_per_capita":10851.33,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":3724000.0,"revenue_adjusted":4333458.0,"revenue_actual":3681422.87,"expense_approved":3397100.0,"expense_adjusted":4006558.0,"expense_actual":4004166.9,"tax_revenue":3327866.69,"nontax_revenue":23497.18,"capital_revenue":0.0,"transfer_revenue":330059.0,"current_expense":3595451.9,"capital_expense":408715.0,"budget_balance":-322744.03,"cash_current":512430.65,"cash_previous":835174.68,"population_mid_year":338,"expense_per_capita":11846.65,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":3498650.0,"revenue_adjusted":6350524.45,"revenue_actual":5320615.25,"expense_approved":3498650.0,"expense_adjusted":6350524.45,"expense_actual":6185507.23,"tax_revenue":3401666.64,"nontax_revenue":27668.16,"capital_revenue":0.0,"transfer_revenue":1891280.45,"current_expense":3148774.81,"capital_expense":3036732.42,"budget_balance":-864891.98,"cash_current":304150.36,"cash_previous":512430.65,"population_mid_year":338,"expense_per_capita":18300.32,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":3430950.0,"revenue_adjusted":5144913.74,"revenue_actual":5019858.97,"expense_approved":3430950.0,"expense_adjusted":4494409.74,"expense_actual":4147521.04,"tax_revenue":4208170.98,"nontax_revenue":30054.67,"capital_revenue":0.0,"transfer_revenue":781633.32,"current_expense":3955701.24,"capital_expense":191819.8,"budget_balance":872337.93,"cash_current":519876.6,"cash_previous":304150.36,"population_mid_year":337,"expense_per_capita":12307.18,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":5161950.0,"revenue_adjusted":5550279.27,"revenue_actual":4501494.63,"expense_approved":5161950.0,"expense_adjusted":5311779.82,"expense_actual":4250043.4,"tax_revenue":4356262.69,"nontax_revenue":59058.08,"capital_revenue":0.0,"transfer_revenue":86173.86,"current_expense":3921745.0,"capital_expense":328298.4,"budget_balance":251451.23,"cash_current":771327.83,"cash_previous":519876.6,"population_mid_year":341,"expense_per_capita":12463.47,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":4501450.0,"revenue_adjusted":5908125.2,"revenue_actual":5189603.01,"expense_approved":4452150.0,"expense_adjusted":5794165.2,"expense_actual":5764202.36,"tax_revenue":4744812.06,"nontax_revenue":82490.95,"capital_revenue":110000.0,"transfer_revenue":252300.0,"current_expense":4472983.36,"capital_expense":1291219.0,"budget_balance":-574599.35,"cash_current":196728.48,"cash_previous":771327.83,"population_mid_year":339,"expense_per_capita":17003.55,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":4816520.0,"revenue_adjusted":5308654.83,"revenue_actual":5045014.49,"expense_approved":4816520.0,"expense_adjusted":5308654.83,"expense_actual":4565660.0,"tax_revenue":4910127.29,"nontax_revenue":69109.98,"capital_revenue":0.0,"transfer_revenue":65777.22,"current_expense":4090367.7,"capital_expense":475292.3,"budget_balance":479354.49,"cash_current":676082.97,"cash_previous":196728.48,"population_mid_year":340,"expense_per_capita":13428.41,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":5063746.0,"revenue_adjusted":5739050.61,"revenue_actual":5348489.99,"expense_approved":5063746.0,"expense_adjusted":5739050.61,"expense_actual":5577773.07,"tax_revenue":5198722.99,"nontax_revenue":85499.0,"capital_revenue":0.0,"transfer_revenue":64268.0,"current_expense":4471706.63,"capital_expense":1106066.44,"budget_balance":-229283.08,"cash_current":446799.89,"cash_previous":676082.97,"population_mid_year":348,"expense_per_capita":16028.08,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":5063746.0,"revenue_adjusted":6309813.69,"revenue_actual":6067493.63,"expense_approved":5063746.0,"expense_adjusted":6309813.69,"expense_actual":5890726.28,"tax_revenue":5546814.51,"nontax_revenue":121335.0,"capital_revenue":0.0,"transfer_revenue":399344.12,"current_expense":4182322.53,"capital_expense":1708403.75,"budget_balance":176767.35,"cash_current":623567.24,"cash_previous":446799.89,"population_mid_year":346,"expense_per_capita":17025.22,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":46601746.0,"revenue_adjusted":40656733.78,"revenue_actual":40376742.17,"expense_approved":46601746.0,"expense_adjusted":50691675.58,"expense_actual":47905488.29,"tax_revenue":5779968.5,"nontax_revenue":79281.91,"capital_revenue":2035703.28,"transfer_revenue":32481788.48,"current_expense":4376985.58,"capital_expense":43528502.71,"budget_balance":-7528746.12,"cash_current":1647122.06,"cash_previous":623567.24,"population_mid_year":326,"expense_per_capita":146949.35,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":23909553.0,"revenue_adjusted":23622386.54,"revenue_actual":23441855.48,"expense_approved":30377380.0,"expense_adjusted":37605184.41,"expense_actual":37478567.4,"tax_revenue":5520702.37,"nontax_revenue":119364.59,"capital_revenue":345000.0,"transfer_revenue":17456788.52,"current_expense":4868115.82,"capital_expense":32610451.58,"budget_balance":-14036711.92,"cash_current":114073.95,"cash_previous":1647122.06,"population_mid_year":336,"expense_per_capita":111543.36,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":6117000.0,"revenue_adjusted":14823811.61,"revenue_actual":13661017.97,"expense_approved":5389576.0,"expense_adjusted":12103309.71,"expense_actual":11694783.12,"tax_revenue":6421621.77,"nontax_revenue":1096159.09,"capital_revenue":2103600.0,"transfer_revenue":4039637.11,"current_expense":7083305.09,"capital_expense":4611478.03,"budget_balance":1966234.85,"cash_current":1354354.99,"cash_previous":114073.95,"population_mid_year":338,"expense_per_capita":34599.95,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":6574300.0,"revenue_adjusted":10527969.85,"revenue_actual":9643665.09,"expense_approved":5596300.0,"expense_adjusted":11310818.87,"expense_actual":10653122.56,"tax_revenue":7230186.57,"nontax_revenue":1055230.1,"capital_revenue":15000.0,"transfer_revenue":1343248.42,"current_expense":9722994.8,"capital_expense":930127.76,"budget_balance":-1009457.47,"cash_current":247129.32,"cash_previous":1354354.99,"population_mid_year":340,"expense_per_capita":31332.71,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":6607000.0,"revenue_adjusted":13261611.93,"revenue_actual":9750235.46,"expense_approved":5610000.0,"expense_adjusted":10945345.76,"expense_actual":9954070.45,"tax_revenue":8428851.72,"nontax_revenue":818335.74,"capital_revenue":0.0,"transfer_revenue":503048.0,"current_expense":7283806.77,"capital_expense":2670263.68,"budget_balance":-203834.99,"cash_current":1137753.88,"cash_previous":247129.32,"population_mid_year":350,"expense_per_capita":28440.2,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":7729100.0,"revenue_adjusted":10825348.51,"revenue_actual":10825341.87,"expense_approved":7229100.0,"expense_adjusted":10462603.51,"expense_actual":10457589.23,"tax_revenue":9190947.39,"nontax_revenue":977679.97,"capital_revenue":0.0,"transfer_revenue":656714.51,"current_expense":7835605.29,"capital_expense":2621983.94,"budget_balance":367752.64,"cash_current":474308.36,"cash_previous":1137753.88,"population_mid_year":358,"expense_per_capita":29211.14,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":9112800.0,"revenue_adjusted":11858940.83,"revenue_actual":10847405.35,"expense_approved":6772000.0,"expense_adjusted":9666834.82,"expense_actual":9643132.15,"tax_revenue":9687326.68,"nontax_revenue":1068833.85,"capital_revenue":0.0,"transfer_revenue":91244.82,"current_expense":8692934.91,"capital_expense":950197.24,"budget_balance":1204273.2,"cash_current":626048.42,"cash_previous":474308.36,"population_mid_year":357,"expense_per_capita":27011.57,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}