{"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:00556424","national_id":"00556424","name":"Smolnice","currency_code":"CZK","history_path":"/data/municipal-history/00556424.json"},"series":[{"year":2010,"revenue_approved":4046000.0,"revenue_adjusted":4620000.0,"revenue_actual":4730240.0,"expense_approved":4733000.0,"expense_adjusted":5250000.0,"expense_actual":5057160.0,"tax_revenue":3728830.0,"nontax_revenue":488380.0,"capital_revenue":0.0,"transfer_revenue":513030.0,"current_expense":3880130.0,"capital_expense":1177030.0,"budget_balance":-326920.0,"cash_current":2103990.0,"cash_previous":2430850.0,"population_mid_year":406,"expense_per_capita":12456.06,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":4154000.0,"revenue_adjusted":4687200.0,"revenue_actual":4468334.68,"expense_approved":4154000.0,"expense_adjusted":4964000.0,"expense_actual":4322559.53,"tax_revenue":3317465.8,"nontax_revenue":388344.88,"capital_revenue":6720.0,"transfer_revenue":755804.0,"current_expense":4174627.53,"capital_expense":147932.0,"budget_balance":145775.15,"cash_current":2249765.73,"cash_previous":2103990.58,"population_mid_year":422,"expense_per_capita":10243.03,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":3620000.0,"revenue_adjusted":4891000.0,"revenue_actual":4660170.36,"expense_approved":4350000.0,"expense_adjusted":5603000.0,"expense_actual":4758871.15,"tax_revenue":3440008.46,"nontax_revenue":536078.9,"capital_revenue":630.0,"transfer_revenue":683453.0,"current_expense":4403476.41,"capital_expense":355394.74,"budget_balance":-98700.79,"cash_current":2151064.94,"cash_previous":2249765.73,"population_mid_year":422,"expense_per_capita":11276.95,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":3700000.0,"revenue_adjusted":5299600.0,"revenue_actual":5153721.48,"expense_approved":3700000.0,"expense_adjusted":5237900.0,"expense_actual":4011724.32,"tax_revenue":4173671.68,"nontax_revenue":360002.8,"capital_revenue":173513.0,"transfer_revenue":446534.0,"current_expense":3895650.41,"capital_expense":116073.91,"budget_balance":1141997.16,"cash_current":3293062.1,"cash_previous":2151064.94,"population_mid_year":424,"expense_per_capita":9461.61,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":4535000.0,"revenue_adjusted":8107000.0,"revenue_actual":8111480.66,"expense_approved":4535000.0,"expense_adjusted":9051400.0,"expense_actual":8063770.83,"tax_revenue":4840067.88,"nontax_revenue":473462.14,"capital_revenue":18095.0,"transfer_revenue":2779855.64,"current_expense":5224378.73,"capital_expense":2839392.1,"budget_balance":47709.83,"cash_current":3340771.93,"cash_previous":3293062.1,"population_mid_year":411,"expense_per_capita":19619.88,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":4535000.0,"revenue_adjusted":5986000.0,"revenue_actual":5884248.68,"expense_approved":4535000.0,"expense_adjusted":5787000.0,"expense_actual":4681143.4,"tax_revenue":4696100.95,"nontax_revenue":458078.73,"capital_revenue":0.0,"transfer_revenue":730069.0,"current_expense":4681143.4,"capital_expense":0.0,"budget_balance":1203105.28,"cash_current":4543877.21,"cash_previous":3340771.93,"population_mid_year":418,"expense_per_capita":11198.91,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":4774000.0,"revenue_adjusted":6823000.0,"revenue_actual":6740202.45,"expense_approved":4774000.0,"expense_adjusted":5963300.0,"expense_actual":4733834.34,"tax_revenue":5439134.3,"nontax_revenue":572975.15,"capital_revenue":6265.0,"transfer_revenue":721828.0,"current_expense":4415267.34,"capital_expense":318567.0,"budget_balance":2006368.11,"cash_current":6550245.32,"cash_previous":4543877.21,"population_mid_year":417,"expense_per_capita":11352.12,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":5207000.0,"revenue_adjusted":7189940.0,"revenue_actual":7098858.67,"expense_approved":5207000.0,"expense_adjusted":8455000.0,"expense_actual":7691598.04,"tax_revenue":5674008.07,"nontax_revenue":570450.6,"capital_revenue":96960.0,"transfer_revenue":757440.0,"current_expense":5735532.04,"capital_expense":1956066.0,"budget_balance":-592739.37,"cash_current":5965605.95,"cash_previous":6550245.32,"population_mid_year":419,"expense_per_capita":18357.04,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":5362000.0,"revenue_adjusted":7907663.0,"revenue_actual":7854946.07,"expense_approved":5362000.0,"expense_adjusted":7206125.0,"expense_actual":6124371.86,"tax_revenue":6195830.91,"nontax_revenue":568474.29,"capital_revenue":0.0,"transfer_revenue":1090640.87,"current_expense":5403763.86,"capital_expense":720608.0,"budget_balance":1730574.21,"cash_current":7688080.16,"cash_previous":5965605.95,"population_mid_year":422,"expense_per_capita":14512.73,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":6212000.0,"revenue_adjusted":7902370.0,"revenue_actual":7794946.96,"expense_approved":6212000.0,"expense_adjusted":7193270.0,"expense_actual":6145114.73,"tax_revenue":6419079.82,"nontax_revenue":582599.14,"capital_revenue":3520.0,"transfer_revenue":789748.0,"current_expense":5968593.73,"capital_expense":176521.0,"budget_balance":1649832.23,"cash_current":9337912.39,"cash_previous":7688080.16,"population_mid_year":418,"expense_per_capita":14701.23,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":6434000.0,"revenue_adjusted":8874000.0,"revenue_actual":8580607.85,"expense_approved":6434000.0,"expense_adjusted":7846000.0,"expense_actual":7184343.27,"tax_revenue":6148866.58,"nontax_revenue":693075.27,"capital_revenue":0.0,"transfer_revenue":1738666.0,"current_expense":5761695.27,"capital_expense":1422648.0,"budget_balance":1396264.58,"cash_current":10734176.97,"cash_previous":9337912.39,"population_mid_year":426,"expense_per_capita":16864.66,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":5695000.0,"revenue_adjusted":8258483.47,"revenue_actual":8139003.54,"expense_approved":5695000.0,"expense_adjusted":6187780.0,"expense_actual":5726597.0,"tax_revenue":6811266.0,"nontax_revenue":615833.97,"capital_revenue":7510.0,"transfer_revenue":704393.57,"current_expense":5596001.5,"capital_expense":130595.5,"budget_balance":2412406.54,"cash_current":13146583.51,"cash_previous":10734176.97,"population_mid_year":428,"expense_per_capita":13379.9,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":6605000.0,"revenue_adjusted":9813126.63,"revenue_actual":9272566.94,"expense_approved":6605000.0,"expense_adjusted":7998546.0,"expense_actual":6353891.62,"tax_revenue":8305900.64,"nontax_revenue":455989.67,"capital_revenue":0.0,"transfer_revenue":510676.63,"current_expense":6265566.62,"capital_expense":88325.0,"budget_balance":2918675.32,"cash_current":16065258.83,"cash_previous":13146583.51,"population_mid_year":436,"expense_per_capita":14573.15,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":8699000.0,"revenue_adjusted":9213539.65,"revenue_actual":10282950.34,"expense_approved":8699000.0,"expense_adjusted":11866882.0,"expense_actual":8694501.65,"tax_revenue":9330345.36,"nontax_revenue":535485.98,"capital_revenue":0.0,"transfer_revenue":417119.0,"current_expense":7264192.14,"capital_expense":1430309.51,"budget_balance":1588448.69,"cash_current":17653707.52,"cash_previous":16065258.83,"population_mid_year":432,"expense_per_capita":20126.16,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":9602000.0,"revenue_adjusted":11723854.52,"revenue_actual":11041858.84,"expense_approved":9602000.0,"expense_adjusted":12202851.0,"expense_actual":10689694.21,"tax_revenue":9286991.35,"nontax_revenue":799217.49,"capital_revenue":36620.0,"transfer_revenue":919030.0,"current_expense":8747329.27,"capital_expense":1942364.94,"budget_balance":352164.63,"cash_current":18005872.15,"cash_previous":17653707.52,"population_mid_year":432,"expense_per_capita":24744.66,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":12020000.0,"revenue_adjusted":12394554.0,"revenue_actual":12310326.52,"expense_approved":15383000.0,"expense_adjusted":15589000.0,"expense_actual":11057089.03,"tax_revenue":9974451.41,"nontax_revenue":736055.11,"capital_revenue":17360.0,"transfer_revenue":1582460.0,"current_expense":8596743.34,"capital_expense":2460345.69,"budget_balance":1253237.49,"cash_current":19259109.64,"cash_previous":18005872.15,"population_mid_year":449,"expense_per_capita":24626.03,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}