{"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:00568589","national_id":"00568589","name":"KELNÍKY","currency_code":"CZK","history_path":"/data/municipal-history/00568589.json"},"series":[{"year":2010,"revenue_approved":1848000.0,"revenue_adjusted":3233000.0,"revenue_actual":3333210.0,"expense_approved":1691000.0,"expense_adjusted":3076000.0,"expense_actual":3003620.0,"tax_revenue":1965560.0,"nontax_revenue":782760.0,"capital_revenue":15000.0,"transfer_revenue":569890.0,"current_expense":1912550.0,"capital_expense":1091070.0,"budget_balance":329590.0,"cash_current":124020.0,"cash_previous":20390.0,"population_mid_year":165,"expense_per_capita":18203.76,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":2160000.0,"revenue_adjusted":2155000.0,"revenue_actual":2145388.1,"expense_approved":2100000.0,"expense_adjusted":2695000.0,"expense_actual":2581870.25,"tax_revenue":1447768.24,"nontax_revenue":617779.86,"capital_revenue":18870.0,"transfer_revenue":60970.0,"current_expense":1880117.62,"capital_expense":701752.63,"budget_balance":-436482.15,"cash_current":103570.62,"cash_previous":124040.66,"population_mid_year":167,"expense_per_capita":15460.3,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":2231000.0,"revenue_adjusted":2644664.88,"revenue_actual":2616727.29,"expense_approved":1991000.0,"expense_adjusted":2404664.88,"expense_actual":2404663.04,"tax_revenue":1533395.86,"nontax_revenue":739128.43,"capital_revenue":0.0,"transfer_revenue":344203.0,"current_expense":2042463.04,"capital_expense":362200.0,"budget_balance":212064.25,"cash_current":73893.39,"cash_previous":103570.62,"population_mid_year":168,"expense_per_capita":14313.47,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":2215400.0,"revenue_adjusted":3236510.0,"revenue_actual":3236333.33,"expense_approved":2038400.0,"expense_adjusted":3910709.0,"expense_actual":3807725.95,"tax_revenue":1715793.13,"nontax_revenue":584053.2,"capital_revenue":18500.0,"transfer_revenue":917987.0,"current_expense":3133955.95,"capital_expense":673770.0,"budget_balance":-571392.62,"cash_current":103700.59,"cash_previous":73893.39,"population_mid_year":171,"expense_per_capita":22267.4,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":2889400.0,"revenue_adjusted":5320248.0,"revenue_actual":5635649.62,"expense_approved":2290100.0,"expense_adjusted":4707748.0,"expense_actual":4706749.81,"tax_revenue":1916611.36,"nontax_revenue":1058234.29,"capital_revenue":4540.0,"transfer_revenue":2656263.97,"current_expense":3604984.81,"capital_expense":1101765.0,"budget_balance":928899.81,"cash_current":330233.09,"cash_previous":103700.59,"population_mid_year":164,"expense_per_capita":28699.69,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":2407000.0,"revenue_adjusted":2786870.37,"revenue_actual":2786870.37,"expense_approved":2325000.0,"expense_adjusted":2704870.37,"expense_actual":2512710.96,"tax_revenue":1784159.35,"nontax_revenue":835018.54,"capital_revenue":0.0,"transfer_revenue":167692.48,"current_expense":2267899.06,"capital_expense":244811.9,"budget_balance":274159.41,"cash_current":242592.52,"cash_previous":330233.09,"population_mid_year":155,"expense_per_capita":16211.04,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":2256100.0,"revenue_adjusted":3171403.37,"revenue_actual":3171403.37,"expense_approved":2136100.0,"expense_adjusted":3051403.37,"expense_actual":2765214.02,"tax_revenue":1902519.34,"nontax_revenue":1025994.03,"capital_revenue":0.0,"transfer_revenue":242890.0,"current_expense":2585019.02,"capital_expense":180195.0,"budget_balance":406189.35,"cash_current":277070.99,"cash_previous":242592.52,"population_mid_year":148,"expense_per_capita":18683.88,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":2448100.0,"revenue_adjusted":3567191.45,"revenue_actual":3567191.42,"expense_approved":2305100.0,"expense_adjusted":3424191.45,"expense_actual":3343085.0,"tax_revenue":2048168.37,"nontax_revenue":783854.05,"capital_revenue":2960.0,"transfer_revenue":732209.0,"current_expense":2486969.0,"capital_expense":856116.0,"budget_balance":224106.42,"cash_current":704923.38,"cash_previous":277070.99,"population_mid_year":148,"expense_per_capita":22588.41,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":2955900.0,"revenue_adjusted":3873575.47,"revenue_actual":3960277.36,"expense_approved":2789900.0,"expense_adjusted":11182836.42,"expense_actual":10907617.07,"tax_revenue":2162455.66,"nontax_revenue":1340942.42,"capital_revenue":272333.28,"transfer_revenue":184546.0,"current_expense":3382004.07,"capital_expense":7525613.0,"budget_balance":-6947339.71,"cash_current":383844.62,"cash_previous":704923.38,"population_mid_year":147,"expense_per_capita":74201.48,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":9008664.0,"revenue_adjusted":9575503.0,"revenue_actual":9395140.28,"expense_approved":3009565.83,"expense_adjusted":4533381.83,"expense_actual":3992399.16,"tax_revenue":2292562.14,"nontax_revenue":875186.14,"capital_revenue":1700.0,"transfer_revenue":6225692.0,"current_expense":3090522.16,"capital_expense":901877.0,"budget_balance":5402741.12,"cash_current":382782.74,"cash_previous":383844.62,"population_mid_year":147,"expense_per_capita":27159.18,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":3953100.0,"revenue_adjusted":4678600.0,"revenue_actual":4677577.53,"expense_approved":2725343.0,"expense_adjusted":3221000.0,"expense_actual":3208275.65,"tax_revenue":2337020.19,"nontax_revenue":720244.34,"capital_revenue":27149.0,"transfer_revenue":1593164.0,"current_expense":2949075.65,"capital_expense":259200.0,"budget_balance":1469301.88,"cash_current":629221.62,"cash_previous":382782.74,"population_mid_year":146,"expense_per_capita":21974.49,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":4007900.0,"revenue_adjusted":4843355.0,"revenue_actual":4831431.88,"expense_approved":4149200.0,"expense_adjusted":5600500.0,"expense_actual":4946865.01,"tax_revenue":2465602.38,"nontax_revenue":954395.0,"capital_revenue":85300.0,"transfer_revenue":1326134.5,"current_expense":3203606.01,"capital_expense":1743259.0,"budget_balance":-115433.13,"cash_current":440479.49,"cash_previous":629221.62,"population_mid_year":152,"expense_per_capita":32545.16,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":3142400.0,"revenue_adjusted":5127500.0,"revenue_actual":5116140.69,"expense_approved":3192400.0,"expense_adjusted":4636400.0,"expense_actual":3964265.66,"tax_revenue":2935647.98,"nontax_revenue":1925497.0,"capital_revenue":14400.0,"transfer_revenue":240595.71,"current_expense":3552195.66,"capital_expense":412070.0,"budget_balance":1151875.03,"cash_current":822899.52,"cash_previous":440479.49,"population_mid_year":157,"expense_per_capita":25250.1,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":4175700.0,"revenue_adjusted":5484520.0,"revenue_actual":5569560.22,"expense_approved":4175700.0,"expense_adjusted":6857020.0,"expense_actual":4689489.48,"tax_revenue":3657422.91,"nontax_revenue":1656247.31,"capital_revenue":25400.0,"transfer_revenue":230490.0,"current_expense":4540421.13,"capital_expense":149068.35,"budget_balance":880070.74,"cash_current":1706873.26,"cash_previous":822899.52,"population_mid_year":162,"expense_per_capita":28947.47,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":5819300.0,"revenue_adjusted":8740400.0,"revenue_actual":8727175.29,"expense_approved":5819300.0,"expense_adjusted":10560372.51,"expense_actual":6256964.59,"tax_revenue":3494865.07,"nontax_revenue":4296682.22,"capital_revenue":7900.0,"transfer_revenue":927728.0,"current_expense":5211339.22,"capital_expense":1045625.37,"budget_balance":2470210.7,"cash_current":4177859.96,"cash_previous":1706873.26,"population_mid_year":161,"expense_per_capita":38863.13,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":5055300.0,"revenue_adjusted":8123314.0,"revenue_actual":8103299.41,"expense_approved":6855300.0,"expense_adjusted":10723314.0,"expense_actual":9218108.67,"tax_revenue":4023481.62,"nontax_revenue":3417774.79,"capital_revenue":0.0,"transfer_revenue":662043.0,"current_expense":6491629.9,"capital_expense":2726478.77,"budget_balance":-1114809.26,"cash_current":3063225.7,"cash_previous":4177859.96,"population_mid_year":158,"expense_per_capita":58342.46,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}