{"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:00532126","national_id":"00532126","name":"Horní Smržov","currency_code":"CZK","history_path":"/data/municipal-history/00532126.json"},"series":[{"year":2010,"revenue_approved":1531100.0,"revenue_adjusted":3178700.0,"revenue_actual":3240780.0,"expense_approved":1899200.0,"expense_adjusted":6947600.0,"expense_actual":6252330.0,"tax_revenue":1195330.0,"nontax_revenue":685400.0,"capital_revenue":0.0,"transfer_revenue":1360050.0,"current_expense":1262060.0,"capital_expense":4990270.0,"budget_balance":-3011550.0,"cash_current":757330.0,"cash_previous":423910.0,"population_mid_year":132,"expense_per_capita":47366.14,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":4332600.0,"revenue_adjusted":6182400.0,"revenue_actual":6358035.93,"expense_approved":2355600.0,"expense_adjusted":3594400.0,"expense_actual":2467857.08,"tax_revenue":1178947.31,"nontax_revenue":1076742.62,"capital_revenue":212563.0,"transfer_revenue":3889783.0,"current_expense":1390601.08,"capital_expense":1077256.0,"budget_balance":3890178.85,"cash_current":1302503.92,"cash_previous":757325.07,"population_mid_year":130,"expense_per_capita":18983.52,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":1807700.0,"revenue_adjusted":2217500.0,"revenue_actual":2339204.63,"expense_approved":2362100.0,"expense_adjusted":3337200.0,"expense_actual":2936225.34,"tax_revenue":1294757.99,"nontax_revenue":488721.64,"capital_revenue":21873.0,"transfer_revenue":533852.0,"current_expense":1970362.34,"capital_expense":965863.0,"budget_balance":-597020.71,"cash_current":705483.21,"cash_previous":1302503.92,"population_mid_year":137,"expense_per_capita":21432.3,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":1684400.0,"revenue_adjusted":2006800.0,"revenue_actual":2430576.92,"expense_approved":1684400.0,"expense_adjusted":2006800.0,"expense_actual":1575018.37,"tax_revenue":1430158.15,"nontax_revenue":601699.81,"capital_revenue":1068.0,"transfer_revenue":397650.96,"current_expense":1368290.37,"capital_expense":206728.0,"budget_balance":855558.55,"cash_current":1561041.76,"cash_previous":705483.21,"population_mid_year":140,"expense_per_capita":11250.13,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":1777400.0,"revenue_adjusted":2681500.0,"revenue_actual":2827286.77,"expense_approved":1777400.0,"expense_adjusted":3409400.0,"expense_actual":3148148.63,"tax_revenue":1584400.84,"nontax_revenue":480412.64,"capital_revenue":0.0,"transfer_revenue":762473.29,"current_expense":1864393.13,"capital_expense":1283755.5,"budget_balance":-320861.86,"cash_current":1240179.9,"cash_previous":1561041.76,"population_mid_year":142,"expense_per_capita":22170.06,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":1724400.0,"revenue_adjusted":2761100.0,"revenue_actual":2922222.38,"expense_approved":1724400.0,"expense_adjusted":2814600.0,"expense_actual":1905742.52,"tax_revenue":1512270.31,"nontax_revenue":1009961.07,"capital_revenue":5724.0,"transfer_revenue":394267.0,"current_expense":1901250.78,"capital_expense":4491.74,"budget_balance":1016479.86,"cash_current":2256659.76,"cash_previous":1240179.9,"population_mid_year":137,"expense_per_capita":13910.53,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":2366600.0,"revenue_adjusted":2733200.0,"revenue_actual":3057561.41,"expense_approved":2637100.0,"expense_adjusted":3315200.0,"expense_actual":2292445.38,"tax_revenue":1613095.59,"nontax_revenue":1103215.82,"capital_revenue":0.0,"transfer_revenue":341250.0,"current_expense":2286637.38,"capital_expense":5808.0,"budget_balance":765116.03,"cash_current":3021775.79,"cash_previous":2256659.76,"population_mid_year":139,"expense_per_capita":16492.41,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":2568700.0,"revenue_adjusted":3184000.0,"revenue_actual":3524496.72,"expense_approved":2863100.0,"expense_adjusted":3830600.0,"expense_actual":2819126.13,"tax_revenue":1868795.62,"nontax_revenue":1446203.1,"capital_revenue":6450.0,"transfer_revenue":203048.0,"current_expense":2522293.13,"capital_expense":296833.0,"budget_balance":705370.59,"cash_current":3727146.38,"cash_previous":3021775.79,"population_mid_year":139,"expense_per_capita":20281.48,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":2697400.0,"revenue_adjusted":3574100.0,"revenue_actual":4127323.79,"expense_approved":3149500.0,"expense_adjusted":4278600.0,"expense_actual":3192851.06,"tax_revenue":1973239.0,"nontax_revenue":1214849.8,"capital_revenue":4999.0,"transfer_revenue":934235.99,"current_expense":3192851.06,"capital_expense":0.0,"budget_balance":934472.73,"cash_current":4661619.11,"cash_previous":3727146.38,"population_mid_year":140,"expense_per_capita":22806.08,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":3382800.0,"revenue_adjusted":3773200.0,"revenue_actual":3591206.01,"expense_approved":3368700.0,"expense_adjusted":3754100.0,"expense_actual":2507924.12,"tax_revenue":2131994.23,"nontax_revenue":1089414.78,"capital_revenue":275397.0,"transfer_revenue":94400.0,"current_expense":2440931.12,"capital_expense":66993.0,"budget_balance":1083281.89,"cash_current":5744901.0,"cash_previous":4661619.11,"population_mid_year":136,"expense_per_capita":18440.62,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":3293900.0,"revenue_adjusted":3414600.0,"revenue_actual":3352809.54,"expense_approved":3293900.0,"expense_adjusted":3414600.0,"expense_actual":2446676.12,"tax_revenue":2012807.76,"nontax_revenue":1013176.78,"capital_revenue":56475.0,"transfer_revenue":270350.0,"current_expense":2352507.32,"capital_expense":94168.8,"budget_balance":906133.42,"cash_current":6651034.42,"cash_previous":5744901.0,"population_mid_year":140,"expense_per_capita":17476.26,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":3351000.0,"revenue_adjusted":3409000.0,"revenue_actual":3310519.79,"expense_approved":3351000.0,"expense_adjusted":3409000.0,"expense_actual":2379071.96,"tax_revenue":2197958.87,"nontax_revenue":977685.91,"capital_revenue":5950.0,"transfer_revenue":128925.01,"current_expense":2373626.96,"capital_expense":5445.0,"budget_balance":931447.83,"cash_current":7582482.25,"cash_previous":6651034.42,"population_mid_year":125,"expense_per_capita":19032.58,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":3481000.0,"revenue_adjusted":4462800.0,"revenue_actual":4351227.77,"expense_approved":3481000.0,"expense_adjusted":4462800.0,"expense_actual":3777581.69,"tax_revenue":2384038.21,"nontax_revenue":1503289.37,"capital_revenue":97200.0,"transfer_revenue":366700.19,"current_expense":3655588.41,"capital_expense":121993.28,"budget_balance":573646.08,"cash_current":8156128.33,"cash_previous":7582482.25,"population_mid_year":127,"expense_per_capita":29744.74,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":3974900.0,"revenue_adjusted":4594700.0,"revenue_actual":4793533.73,"expense_approved":3974900.0,"expense_adjusted":4537700.0,"expense_actual":4017760.4,"tax_revenue":2791550.81,"nontax_revenue":1671030.92,"capital_revenue":16452.0,"transfer_revenue":314500.0,"current_expense":3380913.2,"capital_expense":636847.2,"budget_balance":775773.33,"cash_current":9045234.67,"cash_previous":8156128.33,"population_mid_year":132,"expense_per_capita":30437.58,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":4162800.0,"revenue_adjusted":4502600.0,"revenue_actual":4770715.12,"expense_approved":4162800.0,"expense_adjusted":4690000.0,"expense_actual":3663104.23,"tax_revenue":2845550.21,"nontax_revenue":1592617.91,"capital_revenue":12247.0,"transfer_revenue":320300.0,"current_expense":3418472.27,"capital_expense":244631.96,"budget_balance":1107610.89,"cash_current":10324367.88,"cash_previous":9045234.67,"population_mid_year":128,"expense_per_capita":28618.0,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":4381200.0,"revenue_adjusted":5143500.0,"revenue_actual":5394402.64,"expense_approved":4381200.0,"expense_adjusted":5452300.0,"expense_actual":4503865.12,"tax_revenue":2965758.16,"nontax_revenue":1831293.48,"capital_revenue":0.0,"transfer_revenue":597351.0,"current_expense":3936512.92,"capital_expense":567352.2,"budget_balance":890537.52,"cash_current":11307882.49,"cash_previous":10324367.88,"population_mid_year":126,"expense_per_capita":35744.96,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}