{"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:00511196","national_id":"00511196","name":"Včelnička","currency_code":"CZK","history_path":"/data/municipal-history/00511196.json"},"series":[{"year":2010,"revenue_approved":2556300.0,"revenue_adjusted":3580000.0,"revenue_actual":3578840.0,"expense_approved":1892000.0,"expense_adjusted":2527700.0,"expense_actual":2522190.0,"tax_revenue":1510110.0,"nontax_revenue":359520.0,"capital_revenue":1344980.0,"transfer_revenue":364230.0,"current_expense":2288680.0,"capital_expense":233510.0,"budget_balance":1056650.0,"cash_current":2208640.0,"cash_previous":70520.0,"population_mid_year":184,"expense_per_capita":13707.55,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":2076000.0,"revenue_adjusted":2337965.0,"revenue_actual":2337966.5,"expense_approved":2796000.0,"expense_adjusted":3100564.0,"expense_actual":3100564.9,"tax_revenue":1618264.08,"nontax_revenue":369189.42,"capital_revenue":23025.0,"transfer_revenue":327488.0,"current_expense":1851397.64,"capital_expense":1249167.26,"budget_balance":-762598.4,"cash_current":1446078.57,"cash_previous":2208676.97,"population_mid_year":179,"expense_per_capita":17321.59,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":2238100.0,"revenue_adjusted":2579658.5,"revenue_actual":2579335.16,"expense_approved":2532000.0,"expense_adjusted":3241487.0,"expense_actual":3239060.13,"tax_revenue":1528685.77,"nontax_revenue":846105.89,"capital_revenue":21342.0,"transfer_revenue":183201.5,"current_expense":2363661.13,"capital_expense":875399.0,"budget_balance":-659724.97,"cash_current":786353.6,"cash_previous":1446078.57,"population_mid_year":194,"expense_per_capita":16696.19,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":2258400.0,"revenue_adjusted":2691066.0,"revenue_actual":2690812.53,"expense_approved":2258400.0,"expense_adjusted":2099115.0,"expense_actual":2098313.53,"tax_revenue":1851129.21,"nontax_revenue":426602.32,"capital_revenue":139482.0,"transfer_revenue":273599.0,"current_expense":1668159.53,"capital_expense":430154.0,"budget_balance":592499.0,"cash_current":1378852.6,"cash_previous":786353.6,"population_mid_year":195,"expense_per_capita":10760.58,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":2390700.0,"revenue_adjusted":3189376.55,"revenue_actual":3189374.96,"expense_approved":2390700.0,"expense_adjusted":2778815.0,"expense_actual":2778783.58,"tax_revenue":1972621.44,"nontax_revenue":848121.52,"capital_revenue":54280.0,"transfer_revenue":314352.0,"current_expense":2081802.58,"capital_expense":696981.0,"budget_balance":410591.38,"cash_current":1789443.98,"cash_previous":1378852.6,"population_mid_year":195,"expense_per_capita":14250.17,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":2476700.0,"revenue_adjusted":2915549.0,"revenue_actual":2914359.02,"expense_approved":2541500.0,"expense_adjusted":3218321.0,"expense_actual":2119325.4,"tax_revenue":2120875.24,"nontax_revenue":460552.78,"capital_revenue":72115.0,"transfer_revenue":260816.0,"current_expense":1792435.4,"capital_expense":326890.0,"budget_balance":795033.62,"cash_current":2584477.6,"cash_previous":1789443.98,"population_mid_year":193,"expense_per_capita":10980.96,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":2589000.0,"revenue_adjusted":4720643.0,"revenue_actual":4718300.61,"expense_approved":2589000.0,"expense_adjusted":4883531.0,"expense_actual":2046554.14,"tax_revenue":2270556.01,"nontax_revenue":513763.6,"capital_revenue":1659550.0,"transfer_revenue":274431.0,"current_expense":1526125.85,"capital_expense":520428.29,"budget_balance":2671746.47,"cash_current":5256224.07,"cash_previous":2584477.6,"population_mid_year":196,"expense_per_capita":10441.6,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":2660100.0,"revenue_adjusted":4080662.0,"revenue_actual":3950333.64,"expense_approved":2660100.0,"expense_adjusted":6105162.0,"expense_actual":5119215.78,"tax_revenue":2867947.14,"nontax_revenue":438604.5,"capital_revenue":334300.0,"transfer_revenue":309482.0,"current_expense":2100248.88,"capital_expense":3018966.9,"budget_balance":-1168882.14,"cash_current":4087341.93,"cash_previous":5256224.07,"population_mid_year":206,"expense_per_capita":24850.56,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":2765000.0,"revenue_adjusted":3942280.0,"revenue_actual":3854508.42,"expense_approved":3265000.0,"expense_adjusted":5124517.0,"expense_actual":3590815.22,"tax_revenue":2880559.42,"nontax_revenue":700295.0,"capital_revenue":25760.0,"transfer_revenue":247894.0,"current_expense":2213601.63,"capital_expense":1377213.59,"budget_balance":263693.2,"cash_current":4355335.13,"cash_previous":4087341.93,"population_mid_year":220,"expense_per_capita":16321.89,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":3019200.0,"revenue_adjusted":4442533.75,"revenue_actual":4357684.66,"expense_approved":6519200.0,"expense_adjusted":9300243.75,"expense_actual":4905782.6,"tax_revenue":3247847.59,"nontax_revenue":477555.9,"capital_revenue":265528.75,"transfer_revenue":366752.42,"current_expense":2279135.17,"capital_expense":2626647.43,"budget_balance":-548097.94,"cash_current":3871897.19,"cash_previous":4355335.13,"population_mid_year":239,"expense_per_capita":20526.29,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":3399600.0,"revenue_adjusted":9649252.0,"revenue_actual":8408542.19,"expense_approved":4792600.0,"expense_adjusted":17504359.39,"expense_actual":13079856.73,"tax_revenue":3077314.69,"nontax_revenue":509876.5,"capital_revenue":3161144.0,"transfer_revenue":1660207.0,"current_expense":2482278.03,"capital_expense":10597578.7,"budget_balance":-4671314.54,"cash_current":5141312.04,"cash_previous":3871897.19,"population_mid_year":237,"expense_per_capita":55189.27,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":3431500.0,"revenue_adjusted":11034065.71,"revenue_actual":10738363.03,"expense_approved":5997300.0,"expense_adjusted":15160674.0,"expense_actual":11390544.94,"tax_revenue":4133547.32,"nontax_revenue":2115290.0,"capital_revenue":657000.0,"transfer_revenue":3832525.71,"current_expense":6151449.73,"capital_expense":5239095.21,"budget_balance":-652181.91,"cash_current":4088617.1,"cash_previous":5141312.04,"population_mid_year":241,"expense_per_capita":47263.67,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":4860200.0,"revenue_adjusted":8514930.31,"revenue_actual":8146703.63,"expense_approved":5453000.0,"expense_adjusted":8510863.0,"expense_actual":5096153.46,"tax_revenue":4105413.7,"nontax_revenue":3604886.62,"capital_revenue":111078.0,"transfer_revenue":325325.31,"current_expense":3999280.46,"capital_expense":1096873.0,"budget_balance":3050550.17,"cash_current":6772200.38,"cash_previous":4088617.1,"population_mid_year":236,"expense_per_capita":21593.87,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":5603600.0,"revenue_adjusted":7943279.0,"revenue_actual":7658935.95,"expense_approved":8077000.0,"expense_adjusted":12707885.9,"expense_actual":7454833.17,"tax_revenue":4977006.31,"nontax_revenue":1540380.64,"capital_revenue":57400.0,"transfer_revenue":1084149.0,"current_expense":4049473.1,"capital_expense":3405360.07,"budget_balance":204102.78,"cash_current":6566028.32,"cash_previous":6772200.38,"population_mid_year":246,"expense_per_capita":30304.2,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":5600500.0,"revenue_adjusted":7817905.8,"revenue_actual":7411127.98,"expense_approved":6986000.0,"expense_adjusted":9417432.9,"expense_actual":3713974.94,"tax_revenue":4906446.99,"nontax_revenue":2091595.19,"capital_revenue":43200.0,"transfer_revenue":369885.8,"current_expense":3444616.22,"capital_expense":269358.72,"budget_balance":3697153.04,"cash_current":9847193.65,"cash_previous":6566028.32,"population_mid_year":257,"expense_per_capita":14451.26,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":5532000.0,"revenue_adjusted":10226752.31,"revenue_actual":9720982.97,"expense_approved":11721451.0,"expense_adjusted":14100091.0,"expense_actual":10827830.94,"tax_revenue":5387402.81,"nontax_revenue":1391127.85,"capital_revenue":12940.0,"transfer_revenue":2929512.31,"current_expense":6482065.74,"capital_expense":4345765.2,"budget_balance":-1106847.97,"cash_current":8319801.23,"cash_previous":9847193.65,"population_mid_year":268,"expense_per_capita":40402.35,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}