{"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:00576905","national_id":"00576905","name":"Smilovice","currency_code":"CZK","history_path":"/data/municipal-history/00576905.json"},"series":[{"year":2010,"revenue_approved":6000500.0,"revenue_adjusted":7111900.0,"revenue_actual":7072460.0,"expense_approved":6625100.0,"expense_adjusted":8129490.0,"expense_actual":6581390.0,"tax_revenue":5234880.0,"nontax_revenue":811520.0,"capital_revenue":400000.0,"transfer_revenue":626060.0,"current_expense":4861730.0,"capital_expense":1719660.0,"budget_balance":491070.0,"cash_current":1509070.0,"cash_previous":1518450.0,"population_mid_year":704,"expense_per_capita":9348.57,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":6200000.0,"revenue_adjusted":9036020.0,"revenue_actual":8541772.64,"expense_approved":6899600.0,"expense_adjusted":9493020.0,"expense_actual":7158616.45,"tax_revenue":5545067.13,"nontax_revenue":771925.71,"capital_revenue":360.0,"transfer_revenue":2224419.8,"current_expense":5135922.45,"capital_expense":2022694.0,"budget_balance":1383156.19,"cash_current":2200678.66,"cash_previous":1509073.47,"population_mid_year":716,"expense_per_capita":9998.07,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":7777000.0,"revenue_adjusted":10609549.0,"revenue_actual":10373588.18,"expense_approved":7777000.0,"expense_adjusted":12074549.0,"expense_actual":6748388.61,"tax_revenue":5425019.09,"nontax_revenue":801514.89,"capital_revenue":3336685.0,"transfer_revenue":810369.2,"current_expense":4943132.41,"capital_expense":1805256.2,"budget_balance":3625199.57,"cash_current":5825878.23,"cash_previous":2200678.66,"population_mid_year":728,"expense_per_capita":9269.76,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":10324800.0,"revenue_adjusted":11901092.0,"revenue_actual":11860500.34,"expense_approved":14824800.0,"expense_adjusted":17726092.0,"expense_actual":11392833.1,"tax_revenue":7910844.06,"nontax_revenue":1106736.78,"capital_revenue":2525000.0,"transfer_revenue":317919.5,"current_expense":7159832.7,"capital_expense":4233000.4,"budget_balance":467667.24,"cash_current":6293545.47,"cash_previous":5825878.23,"population_mid_year":745,"expense_per_capita":15292.39,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":11936300.0,"revenue_adjusted":13627640.0,"revenue_actual":13853257.75,"expense_approved":16736300.0,"expense_adjusted":12138060.0,"expense_actual":11448032.52,"tax_revenue":8378267.54,"nontax_revenue":1225741.61,"capital_revenue":0.0,"transfer_revenue":4249248.6,"current_expense":6710127.52,"capital_expense":4737905.0,"budget_balance":2405225.23,"cash_current":8698770.7,"cash_previous":6293545.47,"population_mid_year":757,"expense_per_capita":15122.9,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":8516700.0,"revenue_adjusted":9565690.0,"revenue_actual":9656835.23,"expense_approved":4762192.0,"expense_adjusted":10848215.0,"expense_actual":7363060.97,"tax_revenue":8205371.44,"nontax_revenue":1299863.79,"capital_revenue":0.0,"transfer_revenue":151600.0,"current_expense":5790951.33,"capital_expense":1572109.64,"budget_balance":2293774.26,"cash_current":10992544.96,"cash_previous":8698770.7,"population_mid_year":757,"expense_per_capita":9726.63,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":9037200.0,"revenue_adjusted":11662685.0,"revenue_actual":11578838.49,"expense_approved":8480050.0,"expense_adjusted":14959628.0,"expense_actual":11963175.73,"tax_revenue":9146304.91,"nontax_revenue":1049843.58,"capital_revenue":3900.0,"transfer_revenue":1378790.0,"current_expense":5640462.95,"capital_expense":6322712.78,"budget_balance":-384337.24,"cash_current":10608207.72,"cash_previous":10992544.96,"population_mid_year":767,"expense_per_capita":15597.36,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":10323520.0,"revenue_adjusted":12147979.0,"revenue_actual":13016309.28,"expense_approved":10323520.0,"expense_adjusted":16089814.0,"expense_actual":13607221.29,"tax_revenue":10194123.1,"nontax_revenue":1251508.98,"capital_revenue":6180.0,"transfer_revenue":1564497.2,"current_expense":5998393.64,"capital_expense":7608827.65,"budget_balance":-590912.01,"cash_current":10897295.71,"cash_previous":10608207.72,"population_mid_year":787,"expense_per_capita":17289.99,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":11544713.0,"revenue_adjusted":30052483.0,"revenue_actual":29184900.91,"expense_approved":16608310.0,"expense_adjusted":30616717.0,"expense_actual":24634324.18,"tax_revenue":11750895.32,"nontax_revenue":555867.79,"capital_revenue":2520.0,"transfer_revenue":16875617.8,"current_expense":6227652.33,"capital_expense":18406671.85,"budget_balance":4550576.73,"cash_current":15447872.44,"cash_previous":10897295.71,"population_mid_year":801,"expense_per_capita":30754.46,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":19634397.0,"revenue_adjusted":22086220.0,"revenue_actual":21600634.08,"expense_approved":48593904.0,"expense_adjusted":46697893.0,"expense_actual":34544372.12,"tax_revenue":12647307.62,"nontax_revenue":1082186.55,"capital_revenue":0.0,"transfer_revenue":7871139.91,"current_expense":8592987.98,"capital_expense":25951384.14,"budget_balance":-12943738.04,"cash_current":10273979.44,"cash_previous":15447872.44,"population_mid_year":803,"expense_per_capita":43019.14,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":12746360.0,"revenue_adjusted":16112507.0,"revenue_actual":15988007.23,"expense_approved":14818359.0,"expense_adjusted":16130318.0,"expense_actual":13569825.14,"tax_revenue":11960335.86,"nontax_revenue":1493837.37,"capital_revenue":0.0,"transfer_revenue":2533834.0,"current_expense":8031448.83,"capital_expense":5538376.31,"budget_balance":2418182.09,"cash_current":9614537.53,"cash_previous":10273979.44,"population_mid_year":819,"expense_per_capita":16568.77,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":12828570.0,"revenue_adjusted":19143230.0,"revenue_actual":19058065.62,"expense_approved":12866976.0,"expense_adjusted":15279504.0,"expense_actual":11554361.67,"tax_revenue":14409324.16,"nontax_revenue":1128096.5,"capital_revenue":155850.0,"transfer_revenue":3364794.96,"current_expense":8733868.4,"capital_expense":2820493.27,"budget_balance":7503703.95,"cash_current":15263701.48,"cash_previous":9614537.53,"population_mid_year":846,"expense_per_capita":13657.64,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":15727509.0,"revenue_adjusted":23470452.0,"revenue_actual":23919497.58,"expense_approved":19024916.0,"expense_adjusted":51073726.0,"expense_actual":48446478.54,"tax_revenue":16125596.33,"nontax_revenue":2993458.44,"capital_revenue":9400.0,"transfer_revenue":4791042.81,"current_expense":9934457.23,"capital_expense":38512021.31,"budget_balance":-24526980.96,"cash_current":10882180.52,"cash_previous":15263701.48,"population_mid_year":849,"expense_per_capita":57062.99,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":21229402.0,"revenue_adjusted":25263463.0,"revenue_actual":23333143.45,"expense_approved":16821626.0,"expense_adjusted":18338579.0,"expense_actual":17392192.06,"tax_revenue":18357714.39,"nontax_revenue":2915418.06,"capital_revenue":23250.0,"transfer_revenue":2036761.0,"current_expense":14944011.36,"capital_expense":2448180.7,"budget_balance":5940951.39,"cash_current":15228865.87,"cash_previous":10882180.52,"population_mid_year":855,"expense_per_capita":20341.75,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":28826500.0,"revenue_adjusted":31727980.0,"revenue_actual":23319550.6,"expense_approved":24815649.0,"expense_adjusted":28625691.0,"expense_actual":16275924.89,"tax_revenue":18901963.33,"nontax_revenue":3010287.27,"capital_revenue":280300.0,"transfer_revenue":1127000.0,"current_expense":14137954.28,"capital_expense":2137970.61,"budget_balance":7043625.71,"cash_current":20805791.58,"cash_previous":15228865.87,"population_mid_year":865,"expense_per_capita":18816.1,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":34141300.0,"revenue_adjusted":38277003.0,"revenue_actual":27105590.57,"expense_approved":32103641.0,"expense_adjusted":39789045.0,"expense_actual":26343659.59,"tax_revenue":19763779.89,"nontax_revenue":3422595.35,"capital_revenue":0.0,"transfer_revenue":3919215.33,"current_expense":16888444.13,"capital_expense":9455215.46,"budget_balance":761930.98,"cash_current":20101022.56,"cash_previous":20805791.58,"population_mid_year":875,"expense_per_capita":30107.04,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}