{"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:00232688","national_id":"00232688","name":"Smilkov","currency_code":"CZK","history_path":"/data/municipal-history/00232688.json"},"series":[{"year":2010,"revenue_approved":4145390.0,"revenue_adjusted":4514010.0,"revenue_actual":3130380.0,"expense_approved":4145390.0,"expense_adjusted":4221960.0,"expense_actual":2808770.0,"tax_revenue":2423840.0,"nontax_revenue":280170.0,"capital_revenue":21490.0,"transfer_revenue":404880.0,"current_expense":2808770.0,"capital_expense":0.0,"budget_balance":321610.0,"cash_current":4513800.0,"cash_previous":4192100.0,"population_mid_year":250,"expense_per_capita":11235.08,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":2741000.0,"revenue_adjusted":3422940.0,"revenue_actual":3300654.21,"expense_approved":2741000.0,"expense_adjusted":3493220.0,"expense_actual":2752778.05,"tax_revenue":2337350.08,"nontax_revenue":287251.13,"capital_revenue":609054.0,"transfer_revenue":66999.0,"current_expense":2752778.05,"capital_expense":0.0,"budget_balance":547876.16,"cash_current":5061679.54,"cash_previous":4513803.38,"population_mid_year":254,"expense_per_capita":10837.71,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":3731900.0,"revenue_adjusted":9934580.0,"revenue_actual":8499299.75,"expense_approved":3731900.0,"expense_adjusted":11777490.0,"expense_actual":11408237.21,"tax_revenue":2440727.67,"nontax_revenue":379492.48,"capital_revenue":92271.0,"transfer_revenue":5586808.6,"current_expense":10929237.21,"capital_expense":479000.0,"budget_balance":-2908937.46,"cash_current":2152742.08,"cash_previous":5061679.54,"population_mid_year":253,"expense_per_capita":45091.85,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":4441200.0,"revenue_adjusted":5273040.0,"revenue_actual":5734845.19,"expense_approved":3210600.0,"expense_adjusted":4458680.0,"expense_actual":3622638.66,"tax_revenue":3339708.58,"nontax_revenue":308885.61,"capital_revenue":41394.0,"transfer_revenue":2044857.0,"current_expense":3622638.66,"capital_expense":0.0,"budget_balance":2112206.53,"cash_current":4264948.61,"cash_previous":2152742.08,"population_mid_year":255,"expense_per_capita":14206.43,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":3547640.0,"revenue_adjusted":7373380.0,"revenue_actual":6358070.18,"expense_approved":3547640.0,"expense_adjusted":7923900.0,"expense_actual":6730412.91,"tax_revenue":3150079.58,"nontax_revenue":317615.6,"capital_revenue":0.0,"transfer_revenue":2890375.0,"current_expense":6686852.91,"capital_expense":43560.0,"budget_balance":-372342.73,"cash_current":3892605.88,"cash_previous":4264948.61,"population_mid_year":257,"expense_per_capita":26188.38,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":4770140.0,"revenue_adjusted":5023360.0,"revenue_actual":4778493.46,"expense_approved":3954780.0,"expense_adjusted":4201780.0,"expense_actual":3437732.4,"tax_revenue":3192773.28,"nontax_revenue":320335.18,"capital_revenue":70740.0,"transfer_revenue":1194645.0,"current_expense":3274322.4,"capital_expense":163410.0,"budget_balance":1340761.06,"cash_current":5233366.94,"cash_previous":3892605.88,"population_mid_year":259,"expense_per_capita":13273.1,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":7214400.0,"revenue_adjusted":8360990.0,"revenue_actual":8340841.12,"expense_approved":7675660.0,"expense_adjusted":8538370.0,"expense_actual":7775652.96,"tax_revenue":3519819.89,"nontax_revenue":468585.12,"capital_revenue":1800.0,"transfer_revenue":4350636.11,"current_expense":7528024.96,"capital_expense":247628.0,"budget_balance":565188.16,"cash_current":5798555.1,"cash_previous":5233366.94,"population_mid_year":274,"expense_per_capita":28378.3,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":3826500.0,"revenue_adjusted":4615310.0,"revenue_actual":4600940.9,"expense_approved":3826500.0,"expense_adjusted":4072840.0,"expense_actual":2766750.52,"tax_revenue":3933803.44,"nontax_revenue":402897.46,"capital_revenue":191000.0,"transfer_revenue":73240.0,"current_expense":2620236.52,"capital_expense":146514.0,"budget_balance":1834190.38,"cash_current":7632745.48,"cash_previous":5798555.1,"population_mid_year":269,"expense_per_capita":10285.32,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":4359600.0,"revenue_adjusted":6205890.0,"revenue_actual":6119687.37,"expense_approved":4359600.0,"expense_adjusted":6554330.0,"expense_actual":5705769.72,"tax_revenue":4230434.1,"nontax_revenue":472422.27,"capital_revenue":141100.0,"transfer_revenue":1275731.0,"current_expense":4827037.99,"capital_expense":878731.73,"budget_balance":413917.65,"cash_current":8046663.13,"cash_previous":7632745.48,"population_mid_year":275,"expense_per_capita":20748.25,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":5009300.0,"revenue_adjusted":5451680.0,"revenue_actual":5234650.59,"expense_approved":5009300.0,"expense_adjusted":5488280.0,"expense_actual":4951120.81,"tax_revenue":4581580.91,"nontax_revenue":507500.68,"capital_revenue":0.0,"transfer_revenue":145569.0,"current_expense":4574284.81,"capital_expense":376836.0,"budget_balance":283529.78,"cash_current":8330192.91,"cash_previous":8046663.13,"population_mid_year":269,"expense_per_capita":18405.65,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":5574300.0,"revenue_adjusted":6442080.0,"revenue_actual":5760075.28,"expense_approved":5574300.0,"expense_adjusted":5847460.0,"expense_actual":3372382.84,"tax_revenue":4366146.39,"nontax_revenue":539756.89,"capital_revenue":304701.0,"transfer_revenue":549471.0,"current_expense":3326402.84,"capital_expense":45980.0,"budget_balance":2387692.44,"cash_current":10717885.35,"cash_previous":8330192.91,"population_mid_year":269,"expense_per_capita":12536.74,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":4683600.0,"revenue_adjusted":8935060.0,"revenue_actual":6438122.37,"expense_approved":4683600.0,"expense_adjusted":8682300.0,"expense_actual":6733187.97,"tax_revenue":4925041.83,"nontax_revenue":668430.19,"capital_revenue":22900.0,"transfer_revenue":821750.35,"current_expense":6723201.97,"capital_expense":9986.0,"budget_balance":-295065.6,"cash_current":10422819.75,"cash_previous":10717885.35,"population_mid_year":259,"expense_per_capita":25996.86,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":4935300.0,"revenue_adjusted":6983360.0,"revenue_actual":7883834.23,"expense_approved":4935300.0,"expense_adjusted":5914280.0,"expense_actual":4764123.62,"tax_revenue":5227080.71,"nontax_revenue":603655.94,"capital_revenue":0.0,"transfer_revenue":2053097.58,"current_expense":4546565.62,"capital_expense":217558.0,"budget_balance":3119710.61,"cash_current":13542530.36,"cash_previous":10422819.75,"population_mid_year":259,"expense_per_capita":18394.3,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":6359500.0,"revenue_adjusted":6702423.94,"revenue_actual":7027840.41,"expense_approved":6359500.0,"expense_adjusted":7171881.55,"expense_actual":4273325.85,"tax_revenue":6143807.47,"nontax_revenue":694223.94,"capital_revenue":5000.0,"transfer_revenue":184809.0,"current_expense":4111065.85,"capital_expense":162260.0,"budget_balance":2754514.56,"cash_current":5297044.92,"cash_previous":13542530.36,"population_mid_year":262,"expense_per_capita":16310.4,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":7313690.0,"revenue_adjusted":8326674.43,"revenue_actual":7728361.62,"expense_approved":10336770.0,"expense_adjusted":12854608.05,"expense_actual":9535901.39,"tax_revenue":6445908.26,"nontax_revenue":988775.36,"capital_revenue":0.0,"transfer_revenue":293678.0,"current_expense":4170031.88,"capital_expense":5365869.51,"budget_balance":-1807539.77,"cash_current":3759819.15,"cash_previous":5297044.92,"population_mid_year":258,"expense_per_capita":36960.86,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":7751334.0,"revenue_adjusted":9561042.65,"revenue_actual":8519141.91,"expense_approved":7751334.0,"expense_adjusted":9394142.71,"expense_actual":5029971.35,"tax_revenue":6883956.35,"nontax_revenue":757856.56,"capital_revenue":0.0,"transfer_revenue":877329.0,"current_expense":4886203.89,"capital_expense":143767.46,"budget_balance":3489170.56,"cash_current":7248989.71,"cash_previous":3759819.15,"population_mid_year":259,"expense_per_capita":19420.74,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}