{"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:47733403","national_id":"47733403","name":"Sedlec","currency_code":"CZK","history_path":"/data/municipal-history/47733403.json"},"series":[{"year":2010,"revenue_approved":875000.0,"revenue_adjusted":1369900.0,"revenue_actual":1344150.0,"expense_approved":875000.0,"expense_adjusted":1262000.0,"expense_actual":1140710.0,"tax_revenue":1062070.0,"nontax_revenue":163240.0,"capital_revenue":0.0,"transfer_revenue":118840.0,"current_expense":1140710.0,"capital_expense":0.0,"budget_balance":203440.0,"cash_current":1298460.0,"cash_previous":1094960.0,"population_mid_year":77,"expense_per_capita":14814.42,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":950000.0,"revenue_adjusted":1195700.0,"revenue_actual":1194580.56,"expense_approved":950000.0,"expense_adjusted":1336970.0,"expense_actual":1329472.01,"tax_revenue":1051394.13,"nontax_revenue":82683.43,"capital_revenue":0.0,"transfer_revenue":60503.0,"current_expense":1329472.01,"capital_expense":0.0,"budget_balance":-134891.45,"cash_current":1163571.67,"cash_previous":1298463.12,"population_mid_year":93,"expense_per_capita":14295.4,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":1050000.0,"revenue_adjusted":1410120.0,"revenue_actual":1405812.54,"expense_approved":1050000.0,"expense_adjusted":1230567.0,"expense_actual":1212795.96,"tax_revenue":1175954.33,"nontax_revenue":67038.21,"capital_revenue":1220.0,"transfer_revenue":161600.0,"current_expense":1010739.96,"capital_expense":202056.0,"budget_balance":193016.58,"cash_current":1356588.25,"cash_previous":1163571.67,"population_mid_year":101,"expense_per_capita":12007.88,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":1000000.0,"revenue_adjusted":1514469.0,"revenue_actual":1511021.76,"expense_approved":1000000.0,"expense_adjusted":943485.0,"expense_actual":929264.98,"tax_revenue":1374770.86,"nontax_revenue":46581.9,"capital_revenue":0.0,"transfer_revenue":89669.0,"current_expense":822487.98,"capital_expense":106777.0,"budget_balance":581756.78,"cash_current":1938345.03,"cash_previous":1356588.25,"population_mid_year":100,"expense_per_capita":9292.65,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":1000000.0,"revenue_adjusted":1635780.0,"revenue_actual":1630025.4,"expense_approved":1000000.0,"expense_adjusted":865030.0,"expense_actual":834110.47,"tax_revenue":1389677.07,"nontax_revenue":54468.33,"capital_revenue":0.0,"transfer_revenue":185880.0,"current_expense":834110.47,"capital_expense":0.0,"budget_balance":795914.93,"cash_current":2734259.96,"cash_previous":1938345.03,"population_mid_year":103,"expense_per_capita":8098.16,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":1000000.0,"revenue_adjusted":1584900.0,"revenue_actual":1574558.06,"expense_approved":1000000.0,"expense_adjusted":903456.0,"expense_actual":877895.62,"tax_revenue":1434586.17,"nontax_revenue":75361.89,"capital_revenue":10210.0,"transfer_revenue":54400.0,"current_expense":877895.62,"capital_expense":0.0,"budget_balance":696662.44,"cash_current":3430922.4,"cash_previous":2734259.96,"population_mid_year":100,"expense_per_capita":8778.96,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":1000000.0,"revenue_adjusted":1831100.0,"revenue_actual":1824028.69,"expense_approved":1000000.0,"expense_adjusted":931795.0,"expense_actual":902665.76,"tax_revenue":1552589.97,"nontax_revenue":68438.72,"capital_revenue":0.0,"transfer_revenue":203000.0,"current_expense":902665.76,"capital_expense":0.0,"budget_balance":921362.93,"cash_current":4352285.33,"cash_previous":3430922.4,"population_mid_year":101,"expense_per_capita":8937.28,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":1000000.0,"revenue_adjusted":1804607.0,"revenue_actual":1787320.88,"expense_approved":1000000.0,"expense_adjusted":1122970.0,"expense_actual":1101573.26,"tax_revenue":1617494.2,"nontax_revenue":91719.68,"capital_revenue":2000.0,"transfer_revenue":76107.0,"current_expense":1101573.26,"capital_expense":0.0,"budget_balance":685747.62,"cash_current":4918032.95,"cash_previous":4352285.33,"population_mid_year":91,"expense_per_capita":12105.2,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":1300000.0,"revenue_adjusted":2225250.0,"revenue_actual":2217802.75,"expense_approved":1300000.0,"expense_adjusted":1536172.0,"expense_actual":1518667.01,"tax_revenue":1735744.21,"nontax_revenue":174628.54,"capital_revenue":32000.0,"transfer_revenue":275430.0,"current_expense":1312979.01,"capital_expense":205688.0,"budget_balance":699135.74,"cash_current":5297168.69,"cash_previous":4918032.95,"population_mid_year":93,"expense_per_capita":16329.75,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":1300000.0,"revenue_adjusted":2341240.0,"revenue_actual":2334158.17,"expense_approved":1300000.0,"expense_adjusted":1084534.0,"expense_actual":1063697.94,"tax_revenue":1908157.81,"nontax_revenue":119600.36,"capital_revenue":0.0,"transfer_revenue":306400.0,"current_expense":1063697.94,"capital_expense":0.0,"budget_balance":1270460.23,"cash_current":6567628.92,"cash_previous":5297168.69,"population_mid_year":114,"expense_per_capita":9330.68,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":1300000.0,"revenue_adjusted":2448624.0,"revenue_actual":2442398.45,"expense_approved":1300000.0,"expense_adjusted":1930855.0,"expense_actual":1907605.9,"tax_revenue":2018976.97,"nontax_revenue":174321.48,"capital_revenue":0.0,"transfer_revenue":249100.0,"current_expense":1583609.9,"capital_expense":323996.0,"budget_balance":534792.55,"cash_current":7102421.47,"cash_previous":6567628.92,"population_mid_year":126,"expense_per_capita":15139.73,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":1300000.0,"revenue_adjusted":2666894.34,"revenue_actual":2659885.46,"expense_approved":1300000.0,"expense_adjusted":1527630.0,"expense_actual":1497546.57,"tax_revenue":2330098.08,"nontax_revenue":139544.04,"capital_revenue":0.0,"transfer_revenue":190243.34,"current_expense":1283986.57,"capital_expense":213560.0,"budget_balance":1162338.89,"cash_current":8264760.36,"cash_previous":7102421.47,"population_mid_year":119,"expense_per_capita":12584.42,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":1300000.0,"revenue_adjusted":2850026.82,"revenue_actual":2832490.38,"expense_approved":1300000.0,"expense_adjusted":1343222.0,"expense_actual":1308925.54,"tax_revenue":2509930.52,"nontax_revenue":203053.04,"capital_revenue":0.0,"transfer_revenue":119506.82,"current_expense":1255303.54,"capital_expense":53622.0,"budget_balance":1523564.84,"cash_current":9788325.2,"cash_previous":8264760.36,"population_mid_year":118,"expense_per_capita":11092.59,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":1300000.0,"revenue_adjusted":3207540.0,"revenue_actual":3200936.99,"expense_approved":1300000.0,"expense_adjusted":2141389.0,"expense_actual":2114963.59,"tax_revenue":2865491.45,"nontax_revenue":91945.54,"capital_revenue":130000.0,"transfer_revenue":113500.0,"current_expense":1395013.59,"capital_expense":719950.0,"budget_balance":1085973.4,"cash_current":10874298.6,"cash_previous":9788325.2,"population_mid_year":113,"expense_per_capita":18716.49,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":1300000.0,"revenue_adjusted":3417310.0,"revenue_actual":3409736.21,"expense_approved":1300000.0,"expense_adjusted":2229720.0,"expense_actual":2193883.72,"tax_revenue":3050455.17,"nontax_revenue":207481.04,"capital_revenue":0.0,"transfer_revenue":151800.0,"current_expense":2193883.72,"capital_expense":0.0,"budget_balance":1215852.49,"cash_current":12090151.09,"cash_previous":10874298.6,"population_mid_year":110,"expense_per_capita":19944.4,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":1300000.0,"revenue_adjusted":3515912.0,"revenue_actual":3505558.81,"expense_approved":1300000.0,"expense_adjusted":2317900.0,"expense_actual":2282361.75,"tax_revenue":3079078.77,"nontax_revenue":194568.04,"capital_revenue":0.0,"transfer_revenue":231912.0,"current_expense":1923414.19,"capital_expense":358947.56,"budget_balance":1223197.06,"cash_current":13313348.15,"cash_previous":12090151.09,"population_mid_year":110,"expense_per_capita":20748.74,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}