{"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:00544698","national_id":"00544698","name":"Kelčany","currency_code":"CZK","history_path":"/data/municipal-history/00544698.json"},"series":[{"year":2010,"revenue_approved":2177500.0,"revenue_adjusted":5178300.0,"revenue_actual":5147320.0,"expense_approved":2846000.0,"expense_adjusted":3346800.0,"expense_actual":3146170.0,"tax_revenue":2015810.0,"nontax_revenue":302770.0,"capital_revenue":14770.0,"transfer_revenue":2813970.0,"current_expense":2324000.0,"capital_expense":822170.0,"budget_balance":2001150.0,"cash_current":169710.0,"cash_previous":551820.0,"population_mid_year":248,"expense_per_capita":12686.17,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":2804500.0,"revenue_adjusted":3148400.0,"revenue_actual":3220077.55,"expense_approved":2150000.0,"expense_adjusted":2493900.0,"expense_actual":1872997.87,"tax_revenue":2237721.33,"nontax_revenue":804951.22,"capital_revenue":0.0,"transfer_revenue":177405.0,"current_expense":1869986.87,"capital_expense":3011.0,"budget_balance":1347079.68,"cash_current":692609.95,"cash_previous":169713.27,"population_mid_year":246,"expense_per_capita":7613.81,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":2487000.0,"revenue_adjusted":2536600.0,"revenue_actual":2374089.27,"expense_approved":2954000.0,"expense_adjusted":3003600.0,"expense_actual":2053773.19,"tax_revenue":2062489.38,"nontax_revenue":210699.89,"capital_revenue":7800.0,"transfer_revenue":93100.0,"current_expense":1994770.19,"capital_expense":59003.0,"budget_balance":320316.08,"cash_current":787326.03,"cash_previous":692609.95,"population_mid_year":242,"expense_per_capita":8486.67,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":2474000.0,"revenue_adjusted":2718000.0,"revenue_actual":2873361.85,"expense_approved":3035000.0,"expense_adjusted":4279000.0,"expense_actual":3441000.76,"tax_revenue":2394347.34,"nontax_revenue":353927.51,"capital_revenue":19650.0,"transfer_revenue":105437.0,"current_expense":1988146.76,"capital_expense":1452854.0,"budget_balance":-567638.91,"cash_current":994087.12,"cash_previous":787326.03,"population_mid_year":237,"expense_per_capita":14518.99,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":2585000.0,"revenue_adjusted":3597500.0,"revenue_actual":3772171.92,"expense_approved":3267000.0,"expense_adjusted":3473600.0,"expense_actual":2223477.21,"tax_revenue":2530839.25,"nontax_revenue":241346.67,"capital_revenue":109580.0,"transfer_revenue":890406.0,"current_expense":2033166.21,"capital_expense":190311.0,"budget_balance":1548694.71,"cash_current":1430964.83,"cash_previous":994087.12,"population_mid_year":237,"expense_per_capita":9381.76,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":2733000.0,"revenue_adjusted":3093300.0,"revenue_actual":3097597.88,"expense_approved":4160000.0,"expense_adjusted":4520300.0,"expense_actual":2524626.34,"tax_revenue":2670758.69,"nontax_revenue":239439.19,"capital_revenue":0.0,"transfer_revenue":187400.0,"current_expense":2199386.34,"capital_expense":325240.0,"budget_balance":572971.54,"cash_current":2003936.37,"cash_previous":1430964.83,"population_mid_year":238,"expense_per_capita":10607.67,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":2910000.0,"revenue_adjusted":3332600.0,"revenue_actual":3503471.67,"expense_approved":4913000.0,"expense_adjusted":5335600.0,"expense_actual":3288051.32,"tax_revenue":2881854.09,"nontax_revenue":274003.58,"capital_revenue":433.0,"transfer_revenue":347181.0,"current_expense":2187450.32,"capital_expense":1100601.0,"budget_balance":215420.35,"cash_current":2219356.72,"cash_previous":2003936.37,"population_mid_year":233,"expense_per_capita":14111.81,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":17709000.0,"revenue_adjusted":18163000.0,"revenue_actual":18366808.0,"expense_approved":24848000.0,"expense_adjusted":25262000.0,"expense_actual":23809078.93,"tax_revenue":3171979.69,"nontax_revenue":307312.31,"capital_revenue":0.0,"transfer_revenue":14887516.0,"current_expense":3296164.18,"capital_expense":20512914.75,"budget_balance":-5442270.93,"cash_current":2159830.02,"cash_previous":2219356.72,"population_mid_year":235,"expense_per_capita":101315.23,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":3577000.0,"revenue_adjusted":4062100.0,"revenue_actual":4105541.68,"expense_approved":4766000.0,"expense_adjusted":5247700.0,"expense_actual":3570597.34,"tax_revenue":3399337.95,"nontax_revenue":376616.73,"capital_revenue":212450.0,"transfer_revenue":117137.0,"current_expense":3271063.47,"capital_expense":299533.87,"budget_balance":534944.34,"cash_current":2115851.61,"cash_previous":2159830.02,"population_mid_year":235,"expense_per_capita":15194.03,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":3700000.0,"revenue_adjusted":4105300.0,"revenue_actual":4407613.24,"expense_approved":4835000.0,"expense_adjusted":5240300.0,"expense_actual":3657771.82,"tax_revenue":3779653.74,"nontax_revenue":284609.5,"capital_revenue":8450.0,"transfer_revenue":334900.0,"current_expense":3309725.82,"capital_expense":348046.0,"budget_balance":749841.42,"cash_current":2491888.05,"cash_previous":2115851.61,"population_mid_year":242,"expense_per_capita":15114.76,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":4015000.0,"revenue_adjusted":4129900.0,"revenue_actual":4368691.87,"expense_approved":5524000.0,"expense_adjusted":5635400.0,"expense_actual":4477915.59,"tax_revenue":3657036.27,"nontax_revenue":290955.6,"capital_revenue":11600.0,"transfer_revenue":409100.0,"current_expense":4344115.59,"capital_expense":133800.0,"budget_balance":-109223.72,"cash_current":1897236.59,"cash_previous":2491888.05,"population_mid_year":249,"expense_per_capita":17983.6,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":4045000.0,"revenue_adjusted":4360600.0,"revenue_actual":4562796.6,"expense_approved":4943000.0,"expense_adjusted":5258600.0,"expense_actual":3561837.12,"tax_revenue":3952826.68,"nontax_revenue":454808.0,"capital_revenue":5600.0,"transfer_revenue":149561.92,"current_expense":2865609.64,"capital_expense":696227.48,"budget_balance":1000959.48,"cash_current":2406392.93,"cash_previous":1897236.59,"population_mid_year":250,"expense_per_capita":14247.35,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":4279000.0,"revenue_adjusted":5107000.0,"revenue_actual":5952480.12,"expense_approved":5672000.0,"expense_adjusted":6500000.0,"expense_actual":4416658.28,"tax_revenue":5006815.12,"nontax_revenue":446419.36,"capital_revenue":357610.0,"transfer_revenue":141635.64,"current_expense":3695154.44,"capital_expense":721503.84,"budget_balance":1535821.84,"cash_current":2944091.93,"cash_previous":2406392.93,"population_mid_year":245,"expense_per_capita":18027.18,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":5492000.0,"revenue_adjusted":5799700.0,"revenue_actual":6222429.24,"expense_approved":7926000.0,"expense_adjusted":8231100.0,"expense_actual":5164525.91,"tax_revenue":5525369.67,"nontax_revenue":418559.57,"capital_revenue":165000.0,"transfer_revenue":113500.0,"current_expense":3891048.37,"capital_expense":1273477.54,"budget_balance":1057903.33,"cash_current":3497471.52,"cash_previous":2944091.93,"population_mid_year":246,"expense_per_capita":20994.01,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":6574000.0,"revenue_adjusted":8557100.0,"revenue_actual":8517707.3,"expense_approved":9464000.0,"expense_adjusted":11446100.0,"expense_actual":8898820.92,"tax_revenue":6140556.8,"nontax_revenue":459360.5,"capital_revenue":16950.0,"transfer_revenue":1900840.0,"current_expense":5761042.17,"capital_expense":3137778.75,"budget_balance":-381113.62,"cash_current":2605418.49,"cash_previous":3497471.52,"population_mid_year":251,"expense_per_capita":35453.47,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":6750000.0,"revenue_adjusted":7469800.0,"revenue_actual":7996167.11,"expense_approved":8830000.0,"expense_adjusted":13408800.0,"expense_actual":10756705.15,"tax_revenue":6975441.61,"nontax_revenue":637513.5,"capital_revenue":11300.0,"transfer_revenue":371912.0,"current_expense":4632704.19,"capital_expense":6124000.96,"budget_balance":-2760538.04,"cash_current":3186907.94,"cash_previous":2605418.49,"population_mid_year":247,"expense_per_capita":43549.41,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}