{"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:00238635","national_id":"00238635","name":"Smilovice","currency_code":"CZK","history_path":"/data/municipal-history/00238635.json"},"series":[{"year":2010,"revenue_approved":6819000.0,"revenue_adjusted":39598760.0,"revenue_actual":39598790.0,"expense_approved":6819000.0,"expense_adjusted":55217400.0,"expense_actual":55217450.0,"tax_revenue":6020240.0,"nontax_revenue":1133270.0,"capital_revenue":5280330.0,"transfer_revenue":27164950.0,"current_expense":4861410.0,"capital_expense":50356040.0,"budget_balance":-15618660.0,"cash_current":390790.0,"cash_previous":16009450.0,"population_mid_year":627,"expense_per_capita":88066.11,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":7081000.0,"revenue_adjusted":39623640.81,"revenue_actual":39623640.81,"expense_approved":7081000.0,"expense_adjusted":41775324.91,"expense_actual":41775324.91,"tax_revenue":5956809.59,"nontax_revenue":200309.19,"capital_revenue":5051400.0,"transfer_revenue":28415122.03,"current_expense":3935227.21,"capital_expense":37840097.7,"budget_balance":-2151684.1,"cash_current":2117820.32,"cash_previous":390862.92,"population_mid_year":631,"expense_per_capita":66204.95,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":6287000.0,"revenue_adjusted":7415925.44,"revenue_actual":7365714.52,"expense_approved":10387000.0,"expense_adjusted":12849153.76,"expense_actual":12751356.48,"tax_revenue":5953939.91,"nontax_revenue":335986.61,"capital_revenue":255340.0,"transfer_revenue":820448.0,"current_expense":5388826.42,"capital_expense":7362530.06,"budget_balance":-5385641.96,"cash_current":1583063.15,"cash_previous":2117820.32,"population_mid_year":643,"expense_per_capita":19831.04,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":6809100.0,"revenue_adjusted":8533270.16,"revenue_actual":8451868.3,"expense_approved":5859100.0,"expense_adjusted":6012447.46,"expense_actual":5865246.13,"tax_revenue":6838108.05,"nontax_revenue":309630.25,"capital_revenue":972798.0,"transfer_revenue":331332.0,"current_expense":5427559.13,"capital_expense":437687.0,"budget_balance":2586622.17,"cash_current":3280614.7,"cash_previous":1583063.15,"population_mid_year":647,"expense_per_capita":9065.3,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":6466100.0,"revenue_adjusted":9618505.36,"revenue_actual":9913370.28,"expense_approved":5466100.0,"expense_adjusted":6430776.9,"expense_actual":6295982.82,"tax_revenue":7525970.22,"nontax_revenue":913896.06,"capital_revenue":999110.0,"transfer_revenue":474394.0,"current_expense":4715235.01,"capital_expense":1580747.81,"budget_balance":3617387.46,"cash_current":5984591.77,"cash_previous":3280614.7,"population_mid_year":653,"expense_per_capita":9641.63,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":6671200.0,"revenue_adjusted":8958299.45,"revenue_actual":8940148.89,"expense_approved":5671200.0,"expense_adjusted":5715812.86,"expense_actual":5690375.36,"tax_revenue":8250775.92,"nontax_revenue":567681.97,"capital_revenue":15700.0,"transfer_revenue":105991.0,"current_expense":4928741.36,"capital_expense":761634.0,"budget_balance":3249773.53,"cash_current":8295948.79,"cash_previous":5984591.77,"population_mid_year":678,"expense_per_capita":8392.88,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":7402300.0,"revenue_adjusted":10353106.89,"revenue_actual":10362317.84,"expense_approved":6402300.0,"expense_adjusted":10678923.88,"expense_actual":10645572.56,"tax_revenue":8938438.19,"nontax_revenue":364567.65,"capital_revenue":481800.0,"transfer_revenue":577512.0,"current_expense":4235156.56,"capital_expense":6410416.0,"budget_balance":-283254.72,"cash_current":7043921.19,"cash_previous":8295948.79,"population_mid_year":701,"expense_per_capita":15186.27,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":8157500.0,"revenue_adjusted":11097837.26,"revenue_actual":11260674.01,"expense_approved":7157500.0,"expense_adjusted":11547794.46,"expense_actual":8270513.63,"tax_revenue":9843068.26,"nontax_revenue":333985.75,"capital_revenue":284400.0,"transfer_revenue":799220.0,"current_expense":4098400.26,"capital_expense":4172113.37,"budget_balance":2990160.38,"cash_current":9027403.61,"cash_previous":7043921.19,"population_mid_year":704,"expense_per_capita":11747.89,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":13490000.0,"revenue_adjusted":23254833.19,"revenue_actual":23241014.36,"expense_approved":12490000.0,"expense_adjusted":12416009.55,"expense_actual":12399801.74,"tax_revenue":10574432.92,"nontax_revenue":462267.58,"capital_revenue":12036687.86,"transfer_revenue":167626.0,"current_expense":5450895.42,"capital_expense":6948906.32,"budget_balance":10841212.62,"cash_current":18843593.34,"cash_previous":9027403.61,"population_mid_year":705,"expense_per_capita":17588.37,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":11818000.0,"revenue_adjusted":22060647.2,"revenue_actual":22011297.39,"expense_approved":10818000.0,"expense_adjusted":20325622.07,"expense_actual":20255340.68,"tax_revenue":14582504.82,"nontax_revenue":512534.93,"capital_revenue":1662581.64,"transfer_revenue":5253676.0,"current_expense":8133207.83,"capital_expense":12122132.85,"budget_balance":1755956.71,"cash_current":17683395.01,"cash_previous":18843593.34,"population_mid_year":707,"expense_per_capita":28649.7,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":10892800.0,"revenue_adjusted":13813856.0,"revenue_actual":14085530.08,"expense_approved":10892800.0,"expense_adjusted":12215849.51,"expense_actual":8640190.82,"tax_revenue":12076304.94,"nontax_revenue":933525.14,"capital_revenue":27600.0,"transfer_revenue":1048100.0,"current_expense":5586708.96,"capital_expense":3053481.86,"budget_balance":5445339.26,"cash_current":23128734.27,"cash_previous":17683395.01,"population_mid_year":727,"expense_per_capita":11884.72,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":8670900.0,"revenue_adjusted":17894915.92,"revenue_actual":17971866.6,"expense_approved":8670900.0,"expense_adjusted":16702527.78,"expense_actual":15950406.64,"tax_revenue":12271504.59,"nontax_revenue":544087.99,"capital_revenue":1.0,"transfer_revenue":5156273.02,"current_expense":4758362.6,"capital_expense":11192044.04,"budget_balance":2021459.96,"cash_current":25150194.23,"cash_previous":23128734.27,"population_mid_year":713,"expense_per_capita":22370.84,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":9670900.0,"revenue_adjusted":33170343.59,"revenue_actual":33072260.19,"expense_approved":9670900.0,"expense_adjusted":14688039.0,"expense_actual":8396101.04,"tax_revenue":13902022.5,"nontax_revenue":464654.79,"capital_revenue":18448201.0,"transfer_revenue":257381.9,"current_expense":5126281.02,"capital_expense":3269820.02,"budget_balance":24676159.15,"cash_current":49826353.38,"cash_previous":25150194.23,"population_mid_year":756,"expense_per_capita":11105.95,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":12014148.0,"revenue_adjusted":23163019.21,"revenue_actual":27832781.49,"expense_approved":12014148.0,"expense_adjusted":27648046.0,"expense_actual":24238996.35,"tax_revenue":23039108.07,"nontax_revenue":1573904.42,"capital_revenue":31001.0,"transfer_revenue":3188768.0,"current_expense":14812698.52,"capital_expense":9426297.83,"budget_balance":3593785.14,"cash_current":53420138.52,"cash_previous":49826353.38,"population_mid_year":776,"expense_per_capita":31235.82,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":13340748.0,"revenue_adjusted":20599684.66,"revenue_actual":25009299.82,"expense_approved":13340748.0,"expense_adjusted":26592564.0,"expense_actual":24843109.2,"tax_revenue":18832557.5,"nontax_revenue":1672682.32,"capital_revenue":0.0,"transfer_revenue":4504060.0,"current_expense":8309300.36,"capital_expense":16533808.84,"budget_balance":166190.62,"cash_current":43614194.77,"cash_previous":53420138.52,"population_mid_year":814,"expense_per_capita":30519.79,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":15665428.0,"revenue_adjusted":17758522.04,"revenue_actual":21946634.19,"expense_approved":15665428.0,"expense_adjusted":31195599.04,"expense_actual":28365820.53,"tax_revenue":18933627.58,"nontax_revenue":1573803.61,"capital_revenue":15600.0,"transfer_revenue":1423603.0,"current_expense":8042949.12,"capital_expense":20322871.41,"budget_balance":-6419186.34,"cash_current":37195008.43,"cash_previous":43614194.77,"population_mid_year":812,"expense_per_capita":34933.28,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}