{"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:00574058","national_id":"00574058","name":"Vlčtejn","currency_code":"CZK","history_path":"/data/municipal-history/00574058.json"},"series":[{"year":2010,"revenue_approved":1300000.0,"revenue_adjusted":1690600.0,"revenue_actual":1689730.0,"expense_approved":1200000.0,"expense_adjusted":1337500.0,"expense_actual":1324300.0,"tax_revenue":978780.0,"nontax_revenue":81250.0,"capital_revenue":16070.0,"transfer_revenue":613630.0,"current_expense":1305800.0,"capital_expense":18500.0,"budget_balance":365430.0,"cash_current":3551700.0,"cash_previous":3204470.0,"population_mid_year":90,"expense_per_capita":14714.44,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":1066000.0,"revenue_adjusted":1135000.0,"revenue_actual":1141684.05,"expense_approved":1700000.0,"expense_adjusted":1526000.0,"expense_actual":1528064.84,"tax_revenue":990596.79,"nontax_revenue":90493.26,"capital_revenue":0.0,"transfer_revenue":60594.0,"current_expense":1457149.84,"capital_expense":70915.0,"budget_balance":-386380.79,"cash_current":3165323.52,"cash_previous":3551704.31,"population_mid_year":97,"expense_per_capita":15753.25,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":1130000.0,"revenue_adjusted":1310100.0,"revenue_actual":1328396.92,"expense_approved":1130000.0,"expense_adjusted":1130000.0,"expense_actual":975059.28,"tax_revenue":1030944.66,"nontax_revenue":55712.26,"capital_revenue":640.0,"transfer_revenue":241100.0,"current_expense":975059.28,"capital_expense":0.0,"budget_balance":353337.64,"cash_current":3518661.16,"cash_previous":3165323.52,"population_mid_year":91,"expense_per_capita":10714.94,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":1138000.0,"revenue_adjusted":1138000.0,"revenue_actual":1360788.63,"expense_approved":1017000.0,"expense_adjusted":1245000.0,"expense_actual":1110104.24,"tax_revenue":1177827.75,"nontax_revenue":93146.88,"capital_revenue":2580.0,"transfer_revenue":87234.0,"current_expense":919805.32,"capital_expense":190298.92,"budget_balance":250684.39,"cash_current":3769345.55,"cash_previous":3518661.16,"population_mid_year":92,"expense_per_capita":12066.35,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":1261000.0,"revenue_adjusted":1279500.0,"revenue_actual":1364916.62,"expense_approved":1261000.0,"expense_adjusted":1279500.0,"expense_actual":824621.52,"tax_revenue":1188794.07,"nontax_revenue":82222.55,"capital_revenue":0.0,"transfer_revenue":93900.0,"current_expense":824331.52,"capital_expense":290.0,"budget_balance":540295.1,"cash_current":4314739.65,"cash_previous":3769345.55,"population_mid_year":87,"expense_per_capita":9478.41,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":1199000.0,"revenue_adjusted":1323000.0,"revenue_actual":1479775.83,"expense_approved":1199000.0,"expense_adjusted":1199000.0,"expense_actual":945110.55,"tax_revenue":1237092.72,"nontax_revenue":64283.11,"capital_revenue":0.0,"transfer_revenue":178400.0,"current_expense":945110.55,"capital_expense":0.0,"budget_balance":534665.28,"cash_current":4849404.93,"cash_previous":4314739.65,"population_mid_year":85,"expense_per_capita":11118.95,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":1285000.0,"revenue_adjusted":1314150.0,"revenue_actual":1451822.93,"expense_approved":1391000.0,"expense_adjusted":1391000.0,"expense_actual":956819.86,"tax_revenue":1292369.5,"nontax_revenue":75303.43,"capital_revenue":0.0,"transfer_revenue":84150.0,"current_expense":748949.86,"capital_expense":207870.0,"budget_balance":495003.07,"cash_current":5344408.0,"cash_previous":4849404.93,"population_mid_year":86,"expense_per_capita":11125.81,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":2163000.0,"revenue_adjusted":2199800.0,"revenue_actual":1561965.36,"expense_approved":1879000.0,"expense_adjusted":1879000.0,"expense_actual":946103.41,"tax_revenue":1340673.32,"nontax_revenue":116185.04,"capital_revenue":0.0,"transfer_revenue":105107.0,"current_expense":946103.41,"capital_expense":0.0,"budget_balance":615861.95,"cash_current":5981305.95,"cash_previous":5344408.0,"population_mid_year":89,"expense_per_capita":10630.38,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":1993000.0,"revenue_adjusted":1997000.0,"revenue_actual":1927726.65,"expense_approved":1993000.0,"expense_adjusted":2019000.0,"expense_actual":1098247.22,"tax_revenue":1449216.36,"nontax_revenue":70480.29,"capital_revenue":265600.0,"transfer_revenue":142430.0,"current_expense":1063808.89,"capital_expense":34438.33,"budget_balance":829479.43,"cash_current":6810785.38,"cash_previous":5981305.95,"population_mid_year":87,"expense_per_capita":12623.53,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":2272000.0,"revenue_adjusted":2285400.0,"revenue_actual":1803722.24,"expense_approved":2151000.0,"expense_adjusted":2151000.0,"expense_actual":1397743.78,"tax_revenue":1603887.0,"nontax_revenue":76435.24,"capital_revenue":0.0,"transfer_revenue":123400.0,"current_expense":1011596.92,"capital_expense":386146.86,"budget_balance":405978.46,"cash_current":7216763.84,"cash_previous":6810785.38,"population_mid_year":89,"expense_per_capita":15704.99,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":3186000.0,"revenue_adjusted":2407850.0,"revenue_actual":2346558.73,"expense_approved":2942000.0,"expense_adjusted":3945000.0,"expense_actual":3690008.86,"tax_revenue":1525432.73,"nontax_revenue":79276.0,"capital_revenue":0.0,"transfer_revenue":741850.0,"current_expense":951226.59,"capital_expense":2738782.27,"budget_balance":-1343450.13,"cash_current":5873313.71,"cash_previous":7216763.84,"population_mid_year":92,"expense_per_capita":40108.79,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":2284000.0,"revenue_adjusted":2981830.0,"revenue_actual":2940360.12,"expense_approved":1504000.0,"expense_adjusted":1772500.0,"expense_actual":1325969.16,"tax_revenue":1712658.69,"nontax_revenue":269296.12,"capital_revenue":0.0,"transfer_revenue":958405.31,"current_expense":1066947.11,"capital_expense":259022.05,"budget_balance":1614390.96,"cash_current":7487704.67,"cash_previous":5873313.71,"population_mid_year":88,"expense_per_capita":15067.83,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":1810000.0,"revenue_adjusted":1810000.0,"revenue_actual":2123756.31,"expense_approved":2510000.0,"expense_adjusted":2510000.0,"expense_actual":2276227.12,"tax_revenue":1891537.74,"nontax_revenue":68216.32,"capital_revenue":0.0,"transfer_revenue":164002.25,"current_expense":1059586.72,"capital_expense":1216640.4,"budget_balance":-152470.81,"cash_current":7335233.86,"cash_previous":7487704.67,"population_mid_year":90,"expense_per_capita":25291.41,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":1825000.0,"revenue_adjusted":1815000.0,"revenue_actual":2595566.69,"expense_approved":1825000.0,"expense_adjusted":1815000.0,"expense_actual":1446290.38,"tax_revenue":2264599.8,"nontax_revenue":186966.89,"capital_revenue":0.0,"transfer_revenue":144000.0,"current_expense":1221781.98,"capital_expense":224508.4,"budget_balance":1149276.31,"cash_current":8484510.17,"cash_previous":7335233.86,"population_mid_year":102,"expense_per_capita":14179.32,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":2920000.0,"revenue_adjusted":2920000.0,"revenue_actual":3489858.9,"expense_approved":2920000.0,"expense_adjusted":2920000.0,"expense_actual":1901459.56,"tax_revenue":2441606.49,"nontax_revenue":512952.41,"capital_revenue":0.0,"transfer_revenue":535300.0,"current_expense":1844831.56,"capital_expense":56628.0,"budget_balance":1588399.34,"cash_current":10072909.51,"cash_previous":8484510.17,"population_mid_year":99,"expense_per_capita":19206.66,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":2760000.0,"revenue_adjusted":2760000.0,"revenue_actual":3340214.78,"expense_approved":2760000.0,"expense_adjusted":2760000.0,"expense_actual":1981183.32,"tax_revenue":2494144.71,"nontax_revenue":366542.12,"capital_revenue":0.0,"transfer_revenue":479527.95,"current_expense":1406268.37,"capital_expense":574914.95,"budget_balance":1359031.46,"cash_current":11431940.97,"cash_previous":10072909.51,"population_mid_year":93,"expense_per_capita":21303.05,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}