{"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:00579963","national_id":"00579963","name":"Modlíkov","currency_code":"CZK","history_path":"/data/municipal-history/00579963.json"},"series":[{"year":2010,"revenue_approved":1672400.0,"revenue_adjusted":2168400.0,"revenue_actual":2772340.0,"expense_approved":1228100.0,"expense_adjusted":2367400.0,"expense_actual":2265110.0,"tax_revenue":1507910.0,"nontax_revenue":948500.0,"capital_revenue":21300.0,"transfer_revenue":294630.0,"current_expense":1919600.0,"capital_expense":345510.0,"budget_balance":507230.0,"cash_current":580730.0,"cash_previous":201000.0,"population_mid_year":173,"expense_per_capita":13093.12,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":1850000.0,"revenue_adjusted":3079266.0,"revenue_actual":3203388.35,"expense_approved":1272600.0,"expense_adjusted":3981919.5,"expense_actual":3815906.29,"tax_revenue":1432785.06,"nontax_revenue":725863.29,"capital_revenue":272732.0,"transfer_revenue":772008.0,"current_expense":2249191.29,"capital_expense":1566715.0,"budget_balance":-612517.94,"cash_current":405466.61,"cash_previous":580726.18,"population_mid_year":169,"expense_per_capita":22579.33,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":1875800.0,"revenue_adjusted":3062254.2,"revenue_actual":3136032.76,"expense_approved":1303106.0,"expense_adjusted":2242892.63,"expense_actual":2116227.26,"tax_revenue":1520960.77,"nontax_revenue":847743.79,"capital_revenue":25000.0,"transfer_revenue":742328.2,"current_expense":2041909.26,"capital_expense":74318.0,"budget_balance":1019805.5,"cash_current":497882.11,"cash_previous":405466.61,"population_mid_year":173,"expense_per_capita":12232.53,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":2020000.0,"revenue_adjusted":3132632.6,"revenue_actual":3154465.57,"expense_approved":1529014.5,"expense_adjusted":2740009.25,"expense_actual":2360602.06,"tax_revenue":1738653.84,"nontax_revenue":954394.13,"capital_revenue":267547.0,"transfer_revenue":193870.6,"current_expense":2014497.06,"capital_expense":346105.0,"budget_balance":793863.51,"cash_current":1156385.62,"cash_previous":497882.11,"population_mid_year":172,"expense_per_capita":13724.43,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":2228400.0,"revenue_adjusted":2963378.29,"revenue_actual":3118480.08,"expense_approved":1808598.0,"expense_adjusted":3638177.05,"expense_actual":3031065.28,"tax_revenue":1900689.86,"nontax_revenue":978580.22,"capital_revenue":41150.0,"transfer_revenue":198060.0,"current_expense":2641305.28,"capital_expense":389760.0,"budget_balance":87414.8,"cash_current":1243800.42,"cash_previous":1156385.62,"population_mid_year":178,"expense_per_capita":17028.46,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":2350000.0,"revenue_adjusted":4549290.2,"revenue_actual":4549293.78,"expense_approved":1700000.0,"expense_adjusted":3586587.22,"expense_actual":3586656.8,"tax_revenue":2013246.34,"nontax_revenue":849997.7,"capital_revenue":0.0,"transfer_revenue":1686049.74,"current_expense":1634128.7,"capital_expense":1952528.1,"budget_balance":962636.98,"cash_current":2206437.4,"cash_previous":1243800.42,"population_mid_year":175,"expense_per_capita":20495.18,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":2491976.0,"revenue_adjusted":3316773.0,"revenue_actual":3305190.13,"expense_approved":2831494.0,"expense_adjusted":3288257.0,"expense_actual":2250963.93,"tax_revenue":2123475.77,"nontax_revenue":766637.36,"capital_revenue":96210.0,"transfer_revenue":318867.0,"current_expense":2028622.93,"capital_expense":222341.0,"budget_balance":1054226.2,"cash_current":3260663.6,"cash_previous":2206437.4,"population_mid_year":166,"expense_per_capita":13560.02,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":2755000.0,"revenue_adjusted":4056148.0,"revenue_actual":4016767.08,"expense_approved":4454000.0,"expense_adjusted":4550400.0,"expense_actual":4107906.26,"tax_revenue":2333646.29,"nontax_revenue":894772.79,"capital_revenue":50000.0,"transfer_revenue":738348.0,"current_expense":2248956.26,"capital_expense":1858950.0,"budget_balance":-91139.18,"cash_current":3169524.42,"cash_previous":3260663.6,"population_mid_year":162,"expense_per_capita":25357.45,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":2814900.0,"revenue_adjusted":4085009.0,"revenue_actual":4041874.03,"expense_approved":3341000.0,"expense_adjusted":4005299.0,"expense_actual":3221491.05,"tax_revenue":2523760.08,"nontax_revenue":934534.95,"capital_revenue":191740.0,"transfer_revenue":391839.0,"current_expense":2012031.05,"capital_expense":1209460.0,"budget_balance":820382.98,"cash_current":3989907.4,"cash_previous":3169524.42,"population_mid_year":161,"expense_per_capita":20009.26,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":2593900.0,"revenue_adjusted":3732100.0,"revenue_actual":3619561.43,"expense_approved":2783000.0,"expense_adjusted":3054340.0,"expense_actual":2430225.61,"tax_revenue":2736731.17,"nontax_revenue":665943.26,"capital_revenue":0.0,"transfer_revenue":216887.0,"current_expense":1882097.61,"capital_expense":548128.0,"budget_balance":1189335.82,"cash_current":6779243.22,"cash_previous":3989907.4,"population_mid_year":159,"expense_per_capita":15284.44,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":2941100.0,"revenue_adjusted":14811500.0,"revenue_actual":14509195.27,"expense_approved":5141000.0,"expense_adjusted":15583477.75,"expense_actual":11817979.48,"tax_revenue":2462658.56,"nontax_revenue":783449.71,"capital_revenue":0.0,"transfer_revenue":11263087.0,"current_expense":1541275.27,"capital_expense":10276704.21,"budget_balance":2691215.79,"cash_current":7869772.84,"cash_previous":6779243.22,"population_mid_year":156,"expense_per_capita":75756.28,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":16987000.0,"revenue_adjusted":19242071.46,"revenue_actual":18009414.72,"expense_approved":17723000.0,"expense_adjusted":18196995.21,"expense_actual":16609388.12,"tax_revenue":2711653.78,"nontax_revenue":1436261.86,"capital_revenue":0.0,"transfer_revenue":13861499.08,"current_expense":1796123.47,"capital_expense":14813264.65,"budget_balance":1400026.6,"cash_current":4769799.44,"cash_previous":7869772.84,"population_mid_year":167,"expense_per_capita":99457.41,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":6563600.0,"revenue_adjusted":12529757.04,"revenue_actual":8409795.75,"expense_approved":3211000.0,"expense_adjusted":7821416.0,"expense_actual":5849987.58,"tax_revenue":3352982.92,"nontax_revenue":3206771.79,"capital_revenue":1010000.0,"transfer_revenue":840041.04,"current_expense":4342463.97,"capital_expense":1507523.61,"budget_balance":2559808.17,"cash_current":10143605.61,"cash_previous":4769799.44,"population_mid_year":166,"expense_per_capita":35240.89,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":4655900.0,"revenue_adjusted":8794998.12,"revenue_actual":8349940.88,"expense_approved":3097000.0,"expense_adjusted":5198877.0,"expense_actual":4824980.1,"tax_revenue":4642913.69,"nontax_revenue":2091429.19,"capital_revenue":580510.0,"transfer_revenue":1035088.0,"current_expense":3423591.4,"capital_expense":1401388.7,"budget_balance":3524960.78,"cash_current":12986061.04,"cash_previous":10143605.61,"population_mid_year":164,"expense_per_capita":29420.61,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":5182600.0,"revenue_adjusted":7897810.0,"revenue_actual":6725527.2,"expense_approved":3235900.0,"expense_adjusted":6721640.0,"expense_actual":4386040.97,"tax_revenue":3963742.82,"nontax_revenue":1379461.38,"capital_revenue":909600.0,"transfer_revenue":472723.0,"current_expense":3327564.97,"capital_expense":1058476.0,"budget_balance":2339486.23,"cash_current":14651918.7,"cash_previous":12986061.04,"population_mid_year":159,"expense_per_capita":27585.16,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":5664500.0,"revenue_adjusted":8249851.42,"revenue_actual":6860061.83,"expense_approved":4458000.0,"expense_adjusted":8149118.0,"expense_actual":5250135.42,"tax_revenue":4832587.11,"nontax_revenue":1236474.72,"capital_revenue":9700.0,"transfer_revenue":781300.0,"current_expense":4055550.92,"capital_expense":1194584.5,"budget_balance":1609926.41,"cash_current":15817873.64,"cash_previous":14651918.7,"population_mid_year":156,"expense_per_capita":33654.71,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}