{"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:00245976","national_id":"00245976","name":"Lipno nad Vltavou","currency_code":"CZK","history_path":"/data/municipal-history/00245976.json"},"series":[{"year":2010,"revenue_approved":39593500.0,"revenue_adjusted":52951300.0,"revenue_actual":49268790.0,"expense_approved":51156950.0,"expense_adjusted":64514750.0,"expense_actual":39739850.0,"tax_revenue":21205420.0,"nontax_revenue":12496150.0,"capital_revenue":13471610.0,"transfer_revenue":2095610.0,"current_expense":28690010.0,"capital_expense":11049840.0,"budget_balance":9528940.0,"cash_current":21092390.0,"cash_previous":13063450.0,"population_mid_year":601,"expense_per_capita":66122.88,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":50471200.0,"revenue_adjusted":63455700.0,"revenue_actual":60237948.33,"expense_approved":69747457.0,"expense_adjusted":82731957.0,"expense_actual":65768336.19,"tax_revenue":18807649.49,"nontax_revenue":15987812.96,"capital_revenue":1755840.64,"transfer_revenue":23686645.24,"current_expense":27266421.44,"capital_expense":38501914.75,"budget_balance":-5530387.86,"cash_current":14062059.14,"cash_previous":21092447.0,"population_mid_year":652,"expense_per_capita":100871.68,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":43122000.0,"revenue_adjusted":46787500.0,"revenue_actual":43350742.8,"expense_approved":55684059.0,"expense_adjusted":59349559.0,"expense_actual":32513854.0,"tax_revenue":18110742.01,"nontax_revenue":20069177.19,"capital_revenue":4750660.0,"transfer_revenue":420163.6,"current_expense":24333608.2,"capital_expense":8180245.8,"budget_balance":10836888.8,"cash_current":23398947.94,"cash_previous":14062059.14,"population_mid_year":658,"expense_per_capita":49413.15,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":37598800.0,"revenue_adjusted":37984800.0,"revenue_actual":35130586.93,"expense_approved":59497745.0,"expense_adjusted":59883745.0,"expense_actual":32498853.06,"tax_revenue":18611722.87,"nontax_revenue":10546854.06,"capital_revenue":5803227.0,"transfer_revenue":168783.0,"current_expense":26497824.11,"capital_expense":6001028.95,"budget_balance":2631733.87,"cash_current":24796850.33,"cash_previous":23398947.94,"population_mid_year":661,"expense_per_capita":49166.19,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":30959700.0,"revenue_adjusted":33682200.0,"revenue_actual":33679517.42,"expense_approved":54256550.0,"expense_adjusted":56610150.0,"expense_actual":44673749.91,"tax_revenue":21288936.27,"nontax_revenue":10701301.15,"capital_revenue":1513680.0,"transfer_revenue":175600.0,"current_expense":25215731.04,"capital_expense":19458018.87,"budget_balance":-10994232.49,"cash_current":12070788.97,"cash_previous":24796850.33,"population_mid_year":664,"expense_per_capita":67279.74,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":68934000.0,"revenue_adjusted":69617920.0,"revenue_actual":42584923.51,"expense_approved":94634000.0,"expense_adjusted":95317920.0,"expense_actual":38257797.09,"tax_revenue":21135529.22,"nontax_revenue":8645880.29,"capital_revenue":12070614.0,"transfer_revenue":732900.0,"current_expense":28544240.49,"capital_expense":9713556.6,"budget_balance":4327126.42,"cash_current":16400819.33,"cash_previous":12070788.97,"population_mid_year":660,"expense_per_capita":57966.36,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":35752000.0,"revenue_adjusted":41080940.0,"revenue_actual":41080898.27,"expense_approved":47252000.0,"expense_adjusted":50794630.0,"expense_actual":45008227.32,"tax_revenue":25699193.92,"nontax_revenue":9302208.55,"capital_revenue":5231995.8,"transfer_revenue":847500.0,"current_expense":36444582.88,"capital_expense":8563644.44,"budget_balance":-3927329.05,"cash_current":9878221.81,"cash_previous":16400819.33,"population_mid_year":672,"expense_per_capita":66976.53,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":34555000.0,"revenue_adjusted":44417792.8,"revenue_actual":43067661.59,"expense_approved":36055000.0,"expense_adjusted":49683093.8,"expense_actual":38485224.02,"tax_revenue":23085513.69,"nontax_revenue":9837053.1,"capital_revenue":9521732.0,"transfer_revenue":623362.8,"current_expense":28086464.85,"capital_expense":10398759.17,"budget_balance":4582437.57,"cash_current":13847696.03,"cash_previous":9878221.81,"population_mid_year":675,"expense_per_capita":57015.15,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":38735500.0,"revenue_adjusted":42341825.2,"revenue_actual":41591194.16,"expense_approved":42235500.0,"expense_adjusted":70052850.2,"expense_actual":55612323.24,"tax_revenue":25230905.22,"nontax_revenue":9308563.1,"capital_revenue":6619950.64,"transfer_revenue":431775.2,"current_expense":34948199.95,"capital_expense":20664123.29,"budget_balance":-14021129.08,"cash_current":14903610.77,"cash_previous":13847696.03,"population_mid_year":661,"expense_per_capita":84133.62,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":43430008.0,"revenue_adjusted":47522199.0,"revenue_actual":41426642.04,"expense_approved":48830000.0,"expense_adjusted":52171791.0,"expense_actual":36969755.84,"tax_revenue":25453005.99,"nontax_revenue":10467049.79,"capital_revenue":4373295.26,"transfer_revenue":1133291.0,"current_expense":31835376.76,"capital_expense":5134379.08,"budget_balance":4456886.2,"cash_current":16103920.93,"cash_previous":14903610.77,"population_mid_year":647,"expense_per_capita":57140.27,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":42578800.0,"revenue_adjusted":45020905.0,"revenue_actual":40315620.43,"expense_approved":55978792.0,"expense_adjusted":58168602.0,"expense_actual":37954121.69,"tax_revenue":24661720.02,"nontax_revenue":12265190.41,"capital_revenue":2321860.0,"transfer_revenue":1066850.0,"current_expense":31262742.46,"capital_expense":6691379.23,"budget_balance":2361498.74,"cash_current":16663356.93,"cash_previous":16103920.93,"population_mid_year":649,"expense_per_capita":58480.93,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":52863508.0,"revenue_adjusted":94440438.64,"revenue_actual":89184133.35,"expense_approved":61263500.0,"expense_adjusted":97526695.03,"expense_actual":71353620.48,"tax_revenue":30578803.39,"nontax_revenue":13148125.32,"capital_revenue":24556130.0,"transfer_revenue":20901074.64,"current_expense":40066094.8,"capital_expense":31287525.68,"budget_balance":17830512.87,"cash_current":32948782.86,"cash_previous":16663356.93,"population_mid_year":633,"expense_per_capita":112722.94,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":86180140.0,"revenue_adjusted":101851980.78,"revenue_actual":93795304.8,"expense_approved":111408132.0,"expense_adjusted":123788972.78,"expense_actual":91856794.29,"tax_revenue":47401096.69,"nontax_revenue":35784380.33,"capital_revenue":9386086.0,"transfer_revenue":1223741.78,"current_expense":48146804.93,"capital_expense":43709989.36,"budget_balance":1938510.51,"cash_current":33220899.25,"cash_previous":32948782.86,"population_mid_year":661,"expense_per_capita":138966.41,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":72261712.0,"revenue_adjusted":93234048.0,"revenue_actual":83936413.52,"expense_approved":97561704.0,"expense_adjusted":121147155.0,"expense_actual":90683031.3,"tax_revenue":42459710.88,"nontax_revenue":12649099.04,"capital_revenue":12609603.6,"transfer_revenue":16218000.0,"current_expense":44575009.61,"capital_expense":46108021.69,"budget_balance":-6746617.78,"cash_current":24874273.47,"cash_previous":33220899.25,"population_mid_year":662,"expense_per_capita":136983.43,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":60803200.0,"revenue_adjusted":75344790.0,"revenue_actual":66750796.98,"expense_approved":69203192.0,"expense_adjusted":76466463.0,"expense_actual":51201659.81,"tax_revenue":50924089.03,"nontax_revenue":14533799.85,"capital_revenue":1056908.1,"transfer_revenue":236000.0,"current_expense":40114687.17,"capital_expense":11086972.64,"budget_balance":15549137.17,"cash_current":38823402.64,"cash_previous":24874273.47,"population_mid_year":683,"expense_per_capita":74965.83,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":74192412.0,"revenue_adjusted":79037267.75,"revenue_actual":71276302.48,"expense_approved":72592404.0,"expense_adjusted":85355259.75,"expense_actual":63443726.99,"tax_revenue":52179237.56,"nontax_revenue":16028829.17,"capital_revenue":2141700.0,"transfer_revenue":926535.75,"current_expense":46824020.86,"capital_expense":16619706.13,"budget_balance":7832575.49,"cash_current":45055970.13,"cash_previous":38823402.64,"population_mid_year":681,"expense_per_capita":93162.59,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}