{"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:00247511","national_id":"00247511","name":"Strmilov","currency_code":"CZK","history_path":"/data/municipal-history/00247511.json"},"series":[{"year":2010,"revenue_approved":17690600.0,"revenue_adjusted":22881590.0,"revenue_actual":22692170.0,"expense_approved":14680300.0,"expense_adjusted":20740540.0,"expense_actual":20741270.0,"tax_revenue":13628210.0,"nontax_revenue":3672490.0,"capital_revenue":1984230.0,"transfer_revenue":3407240.0,"current_expense":17852120.0,"capital_expense":2889150.0,"budget_balance":1950900.0,"cash_current":8202270.0,"cash_previous":7021320.0,"population_mid_year":1447,"expense_per_capita":14333.98,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":23185800.0,"revenue_adjusted":24636819.0,"revenue_actual":19012646.87,"expense_approved":22415800.0,"expense_adjusted":25283206.0,"expense_actual":18778407.8,"tax_revenue":13215946.47,"nontax_revenue":3010021.11,"capital_revenue":817280.0,"transfer_revenue":1969399.29,"current_expense":16463805.15,"capital_expense":2314602.65,"budget_balance":234239.07,"cash_current":7666559.7,"cash_previous":8202270.63,"population_mid_year":1459,"expense_per_capita":12870.74,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":18767200.0,"revenue_adjusted":25625487.7,"revenue_actual":22643397.22,"expense_approved":17997200.0,"expense_adjusted":24855487.7,"expense_actual":21135622.3,"tax_revenue":13238007.51,"nontax_revenue":2434481.65,"capital_revenue":365070.0,"transfer_revenue":6605838.06,"current_expense":15725158.88,"capital_expense":5410463.42,"budget_balance":1507774.92,"cash_current":8408267.82,"cash_previous":7666559.7,"population_mid_year":1458,"expense_per_capita":14496.31,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":19583400.0,"revenue_adjusted":23704000.25,"revenue_actual":22370493.8,"expense_approved":18813450.0,"expense_adjusted":22934050.25,"expense_actual":19649671.96,"tax_revenue":16018181.48,"nontax_revenue":3516889.44,"capital_revenue":529920.0,"transfer_revenue":2305502.88,"current_expense":15869312.19,"capital_expense":3780359.77,"budget_balance":2720821.84,"cash_current":10359139.66,"cash_previous":8408267.82,"population_mid_year":1439,"expense_per_capita":13655.09,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":24453000.0,"revenue_adjusted":27920352.05,"revenue_actual":27437166.85,"expense_approved":25083050.0,"expense_adjusted":28642479.05,"expense_actual":25247454.63,"tax_revenue":17774046.81,"nontax_revenue":3156796.09,"capital_revenue":851919.0,"transfer_revenue":5654404.95,"current_expense":15913129.05,"capital_expense":9334325.58,"budget_balance":2189712.22,"cash_current":12576931.88,"cash_previous":10359139.66,"population_mid_year":1437,"expense_per_capita":17569.56,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":27150703.0,"revenue_adjusted":26923162.22,"revenue_actual":26212826.37,"expense_approved":25434753.0,"expense_adjusted":36481389.47,"expense_actual":31680865.17,"tax_revenue":17859003.58,"nontax_revenue":2906364.07,"capital_revenue":1075951.5,"transfer_revenue":4371507.22,"current_expense":14650546.25,"capital_expense":17030318.92,"budget_balance":-5468038.8,"cash_current":9483496.47,"cash_previous":12576931.88,"population_mid_year":1427,"expense_per_capita":22201.03,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":21781529.0,"revenue_adjusted":30085691.28,"revenue_actual":29482965.57,"expense_approved":18395579.0,"expense_adjusted":21851911.8,"expense_actual":18824783.23,"tax_revenue":19268723.21,"nontax_revenue":2958169.51,"capital_revenue":58500.0,"transfer_revenue":7197572.85,"current_expense":15467084.65,"capital_expense":3357698.58,"budget_balance":10658182.34,"cash_current":18755728.81,"cash_previous":9483496.47,"population_mid_year":1413,"expense_per_capita":13322.56,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":23303188.0,"revenue_adjusted":28941703.53,"revenue_actual":28247325.77,"expense_approved":19917238.0,"expense_adjusted":25666800.16,"expense_actual":21598474.64,"tax_revenue":20407991.36,"nontax_revenue":3682970.81,"capital_revenue":9437.0,"transfer_revenue":4146926.6,"current_expense":18195856.93,"capital_expense":3402617.71,"budget_balance":6648851.13,"cash_current":22129029.94,"cash_previous":18755728.81,"population_mid_year":1413,"expense_per_capita":15285.54,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":66315000.0,"revenue_adjusted":55115807.47,"revenue_actual":55144990.98,"expense_approved":95341764.0,"expense_adjusted":80887049.2,"expense_actual":61248232.71,"tax_revenue":22958767.18,"nontax_revenue":6322435.33,"capital_revenue":12460.0,"transfer_revenue":25851328.47,"current_expense":14098880.9,"capital_expense":47149351.81,"budget_balance":-6103241.73,"cash_current":15129811.14,"cash_previous":22129029.94,"population_mid_year":1432,"expense_per_capita":42771.11,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":64558285.25,"revenue_adjusted":66359528.28,"revenue_actual":66326202.78,"expense_approved":116323002.41,"expense_adjusted":118891010.44,"expense_actual":96215994.96,"tax_revenue":24855924.98,"nontax_revenue":3616749.53,"capital_revenue":11900.0,"transfer_revenue":37841628.27,"current_expense":5013180.7,"capital_expense":91202814.26,"budget_balance":-29889792.18,"cash_current":16085019.75,"cash_previous":15129811.14,"population_mid_year":1439,"expense_per_capita":66863.1,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":30373421.98,"revenue_adjusted":32454424.93,"revenue_actual":33707415.15,"expense_approved":42539115.26,"expense_adjusted":56232542.21,"expense_actual":45485162.02,"tax_revenue":24192463.95,"nontax_revenue":4399906.27,"capital_revenue":650.0,"transfer_revenue":5114394.93,"current_expense":17670821.76,"capital_expense":27814340.26,"budget_balance":-11777746.87,"cash_current":19481099.13,"cash_previous":16085019.75,"population_mid_year":1437,"expense_per_capita":31652.86,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":35436771.5,"revenue_adjusted":33912011.33,"revenue_actual":42318427.63,"expense_approved":30794792.0,"expense_adjusted":37195871.37,"expense_actual":34312441.36,"tax_revenue":26696667.82,"nontax_revenue":9207668.74,"capital_revenue":1374390.0,"transfer_revenue":5039701.07,"current_expense":24007429.3,"capital_expense":10305012.06,"budget_balance":8005986.27,"cash_current":24659167.14,"cash_previous":19481099.13,"population_mid_year":1424,"expense_per_capita":24095.82,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":38829271.5,"revenue_adjusted":42552165.08,"revenue_actual":49325358.54,"expense_approved":44078517.0,"expense_adjusted":49189295.0,"expense_actual":32044881.32,"tax_revenue":31903735.62,"nontax_revenue":6926928.4,"capital_revenue":0.0,"transfer_revenue":10494694.52,"current_expense":27401648.05,"capital_expense":4643233.27,"budget_balance":17280477.22,"cash_current":39162783.1,"cash_previous":24659167.14,"population_mid_year":1438,"expense_per_capita":22284.34,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":38164500.0,"revenue_adjusted":42299144.26,"revenue_actual":44510136.24,"expense_approved":60631482.0,"expense_adjusted":65038727.12,"expense_actual":30518328.19,"tax_revenue":34738125.77,"nontax_revenue":7029771.47,"capital_revenue":20020.0,"transfer_revenue":2722219.0,"current_expense":29011718.79,"capital_expense":1506609.4,"budget_balance":13991808.05,"cash_current":50382591.15,"cash_previous":39162783.1,"population_mid_year":1440,"expense_per_capita":21193.28,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":44644441.0,"revenue_adjusted":43012388.0,"revenue_actual":45108920.52,"expense_approved":73783930.52,"expense_adjusted":70029788.36,"expense_actual":41425375.11,"tax_revenue":35334873.26,"nontax_revenue":6629631.26,"capital_revenue":100000.0,"transfer_revenue":3044416.0,"current_expense":31851593.56,"capital_expense":9573781.55,"budget_balance":3683545.41,"cash_current":51294136.56,"cash_previous":50382591.15,"population_mid_year":1409,"expense_per_capita":29400.55,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":51724120.3,"revenue_adjusted":48511931.49,"revenue_actual":47524878.91,"expense_approved":68641214.52,"expense_adjusted":73975345.95,"expense_actual":50110402.88,"tax_revenue":36276563.27,"nontax_revenue":6587028.15,"capital_revenue":3500.0,"transfer_revenue":4657787.49,"current_expense":30726838.5,"capital_expense":19383564.38,"budget_balance":-2585523.97,"cash_current":45936612.59,"cash_previous":51294136.56,"population_mid_year":1404,"expense_per_capita":35691.17,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}