{"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:00635618","national_id":"00635618","name":"Ústín","currency_code":"CZK","history_path":"/data/municipal-history/00635618.json"},"series":[{"year":2010,"revenue_approved":3244000.0,"revenue_adjusted":3712310.0,"revenue_actual":3912050.0,"expense_approved":5873980.0,"expense_adjusted":6342310.0,"expense_actual":2937250.0,"tax_revenue":3231970.0,"nontax_revenue":435540.0,"capital_revenue":0.0,"transfer_revenue":244540.0,"current_expense":2532530.0,"capital_expense":404720.0,"budget_balance":974800.0,"cash_current":3604840.0,"cash_previous":2629980.0,"population_mid_year":384,"expense_per_capita":7649.09,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":3499200.0,"revenue_adjusted":4090556.46,"revenue_actual":4160322.99,"expense_approved":7104044.69,"expense_adjusted":7695401.15,"expense_actual":3561777.64,"tax_revenue":3084717.89,"nontax_revenue":467777.1,"capital_revenue":58000.0,"transfer_revenue":549828.0,"current_expense":3318086.64,"capital_expense":243691.0,"budget_balance":598545.35,"cash_current":4203390.04,"cash_previous":3604844.69,"population_mid_year":402,"expense_per_capita":8860.14,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":3451000.0,"revenue_adjusted":4017224.4,"revenue_actual":4166739.16,"expense_approved":7654390.04,"expense_adjusted":8220614.44,"expense_actual":6215688.84,"tax_revenue":3242967.44,"nontax_revenue":418971.72,"capital_revenue":0.0,"transfer_revenue":504800.0,"current_expense":2232102.04,"capital_expense":3983586.8,"budget_balance":-2048949.68,"cash_current":2154440.36,"cash_previous":4203390.04,"population_mid_year":407,"expense_per_capita":15271.96,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":3561800.0,"revenue_adjusted":8960392.0,"revenue_actual":9066984.54,"expense_approved":5716240.36,"expense_adjusted":11255755.36,"expense_actual":8950991.19,"tax_revenue":4184716.0,"nontax_revenue":420049.54,"capital_revenue":0.0,"transfer_revenue":4462219.0,"current_expense":2598630.83,"capital_expense":6352360.36,"budget_balance":115993.35,"cash_current":4299245.71,"cash_previous":2154440.36,"population_mid_year":400,"expense_per_capita":22377.48,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":4344600.0,"revenue_adjusted":6725200.85,"revenue_actual":6707619.2,"expense_approved":8208845.71,"expense_adjusted":10589446.56,"expense_actual":8685224.63,"tax_revenue":4388426.15,"nontax_revenue":577068.45,"capital_revenue":0.0,"transfer_revenue":1742124.6,"current_expense":3003092.85,"capital_expense":5682131.78,"budget_balance":-1977605.43,"cash_current":1904512.28,"cash_previous":4299245.71,"population_mid_year":407,"expense_per_capita":21339.62,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":4940800.0,"revenue_adjusted":9346014.0,"revenue_actual":9414239.07,"expense_approved":6415312.28,"expense_adjusted":10820526.28,"expense_actual":8413329.75,"tax_revenue":4602177.5,"nontax_revenue":1000322.57,"capital_revenue":0.0,"transfer_revenue":3811739.0,"current_expense":4203207.85,"capital_expense":4210121.9,"budget_balance":1000909.32,"cash_current":2480293.6,"cash_previous":1904512.28,"population_mid_year":416,"expense_per_capita":20224.35,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":4943823.0,"revenue_adjusted":5932343.0,"revenue_actual":6453395.92,"expense_approved":4769992.0,"expense_adjusted":6743998.0,"expense_actual":5091998.88,"tax_revenue":5277886.14,"nontax_revenue":865684.78,"capital_revenue":35400.0,"transfer_revenue":274425.0,"current_expense":3254498.48,"capital_expense":1837500.4,"budget_balance":1361397.04,"cash_current":3414562.64,"cash_previous":2480293.6,"population_mid_year":441,"expense_per_capita":11546.48,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":5085823.0,"revenue_adjusted":6626704.8,"revenue_actual":7361257.2,"expense_approved":5085823.0,"expense_adjusted":7931704.8,"expense_actual":6134101.34,"tax_revenue":5966140.41,"nontax_revenue":759480.99,"capital_revenue":0.0,"transfer_revenue":635635.8,"current_expense":3148737.23,"capital_expense":2985364.11,"budget_balance":1227155.86,"cash_current":4210590.5,"cash_previous":3414562.64,"population_mid_year":438,"expense_per_capita":14004.8,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":32243371.23,"revenue_adjusted":9518469.2,"revenue_actual":9759882.86,"expense_approved":35698371.23,"expense_adjusted":12371369.2,"expense_actual":10945574.32,"tax_revenue":6195297.45,"nontax_revenue":604823.21,"capital_revenue":0.0,"transfer_revenue":2959762.2,"current_expense":4066297.85,"capital_expense":6879276.47,"budget_balance":-1185691.46,"cash_current":2704599.04,"cash_previous":4210590.5,"population_mid_year":437,"expense_per_capita":25047.08,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":32754371.23,"revenue_adjusted":34260920.23,"revenue_actual":35141698.24,"expense_approved":36254371.23,"expense_adjusted":41890889.18,"expense_actual":40192484.5,"tax_revenue":6689226.18,"nontax_revenue":753851.83,"capital_revenue":0.0,"transfer_revenue":27698620.23,"current_expense":5010853.35,"capital_expense":35181631.15,"budget_balance":-5050786.26,"cash_current":2653781.73,"cash_previous":2704599.04,"population_mid_year":433,"expense_per_capita":92823.29,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":7060000.0,"revenue_adjusted":23815068.86,"revenue_actual":23932805.76,"expense_approved":5892000.0,"expense_adjusted":25097068.86,"expense_actual":23703115.47,"tax_revenue":6429528.93,"nontax_revenue":1022711.97,"capital_revenue":0.0,"transfer_revenue":16480564.86,"current_expense":4257969.3,"capital_expense":19445146.17,"budget_balance":229690.29,"cash_current":1365472.02,"cash_previous":2653781.73,"population_mid_year":439,"expense_per_capita":53993.43,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":6500000.0,"revenue_adjusted":16336603.1,"revenue_actual":16826894.48,"expense_approved":8432000.0,"expense_adjusted":20103598.1,"expense_actual":18148125.7,"tax_revenue":7146404.4,"nontax_revenue":1178136.18,"capital_revenue":20678.0,"transfer_revenue":8481675.9,"current_expense":4697234.43,"capital_expense":13450891.27,"budget_balance":-1321231.22,"cash_current":3224651.36,"cash_previous":1365472.02,"population_mid_year":420,"expense_per_capita":43209.82,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":6993000.0,"revenue_adjusted":10841596.9,"revenue_actual":11118348.07,"expense_approved":6343000.0,"expense_adjusted":10468803.95,"expense_actual":7805208.11,"tax_revenue":8517862.29,"nontax_revenue":1403880.88,"capital_revenue":4900.0,"transfer_revenue":1191704.9,"current_expense":5155901.33,"capital_expense":2649306.78,"budget_balance":3313139.96,"cash_current":4018822.37,"cash_previous":3224651.36,"population_mid_year":436,"expense_per_capita":17901.85,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":8200000.0,"revenue_adjusted":11486489.5,"revenue_actual":12214307.82,"expense_approved":8700000.0,"expense_adjusted":11069996.9,"expense_actual":7225301.28,"tax_revenue":9687903.57,"nontax_revenue":1832378.65,"capital_revenue":20300.0,"transfer_revenue":673725.6,"current_expense":5409774.37,"capital_expense":1815526.91,"budget_balance":4989006.54,"cash_current":8135828.91,"cash_previous":4018822.37,"population_mid_year":444,"expense_per_capita":16273.2,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":9370000.0,"revenue_adjusted":13176224.0,"revenue_actual":13946536.02,"expense_approved":11470000.0,"expense_adjusted":14276224.0,"expense_actual":12089814.19,"tax_revenue":9861551.29,"nontax_revenue":1427760.73,"capital_revenue":61200.0,"transfer_revenue":2596024.0,"current_expense":6382845.06,"capital_expense":5706969.13,"budget_balance":1856721.83,"cash_current":9371039.14,"cash_previous":8135828.91,"population_mid_year":453,"expense_per_capita":26688.33,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":13681000.0,"revenue_adjusted":16119625.59,"revenue_actual":17368707.94,"expense_approved":14681000.0,"expense_adjusted":18039625.59,"expense_actual":11430210.55,"tax_revenue":11063315.4,"nontax_revenue":2088766.95,"capital_revenue":0.0,"transfer_revenue":4216625.59,"current_expense":9322966.77,"capital_expense":2107243.78,"budget_balance":5938497.39,"cash_current":14641334.97,"cash_previous":9371039.14,"population_mid_year":488,"expense_per_capita":23422.56,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}