{"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:00639982","national_id":"00639982","name":"Smilovice","currency_code":"CZK","history_path":"/data/municipal-history/00639982.json"},"series":[{"year":2010,"revenue_approved":486700.0,"revenue_adjusted":593290.0,"revenue_actual":635640.0,"expense_approved":486700.0,"expense_adjusted":724290.0,"expense_actual":707960.0,"tax_revenue":521450.0,"nontax_revenue":21750.0,"capital_revenue":0.0,"transfer_revenue":92440.0,"current_expense":461540.0,"capital_expense":246420.0,"budget_balance":-72320.0,"cash_current":299020.0,"cash_previous":371340.0,"population_mid_year":59,"expense_per_capita":11999.32,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":566500.0,"revenue_adjusted":611922.0,"revenue_actual":575608.92,"expense_approved":566500.0,"expense_adjusted":611922.0,"expense_actual":441785.9,"tax_revenue":512712.82,"nontax_revenue":14474.1,"capital_revenue":0.0,"transfer_revenue":48422.0,"current_expense":441785.9,"capital_expense":0.0,"budget_balance":133823.02,"cash_current":432870.72,"cash_previous":299047.7,"population_mid_year":62,"expense_per_capita":7125.58,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":566700.0,"revenue_adjusted":632700.0,"revenue_actual":620766.55,"expense_approved":566700.0,"expense_adjusted":632700.0,"expense_actual":534026.45,"tax_revenue":538451.62,"nontax_revenue":12214.93,"capital_revenue":0.0,"transfer_revenue":70100.0,"current_expense":534026.45,"capital_expense":0.0,"budget_balance":86740.1,"cash_current":519610.82,"cash_previous":432870.72,"population_mid_year":59,"expense_per_capita":9051.3,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":582350.0,"revenue_adjusted":753683.0,"revenue_actual":743727.8,"expense_approved":582350.0,"expense_adjusted":753683.0,"expense_actual":602424.5,"tax_revenue":595087.16,"nontax_revenue":63297.64,"capital_revenue":0.0,"transfer_revenue":85343.0,"current_expense":602424.5,"capital_expense":0.0,"budget_balance":141303.3,"cash_current":660914.12,"cash_previous":519610.82,"population_mid_year":57,"expense_per_capita":10568.85,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":640750.0,"revenue_adjusted":923972.0,"revenue_actual":907657.98,"expense_approved":640750.0,"expense_adjusted":923972.0,"expense_actual":676718.6,"tax_revenue":603367.72,"nontax_revenue":20778.26,"capital_revenue":24610.0,"transfer_revenue":258902.0,"current_expense":676718.6,"capital_expense":0.0,"budget_balance":230939.38,"cash_current":891853.5,"cash_previous":660914.12,"population_mid_year":59,"expense_per_capita":11469.81,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":654750.0,"revenue_adjusted":746110.0,"revenue_actual":733573.66,"expense_approved":654750.0,"expense_adjusted":746110.0,"expense_actual":558539.68,"tax_revenue":669617.87,"nontax_revenue":20455.79,"capital_revenue":0.0,"transfer_revenue":43500.0,"current_expense":558539.68,"capital_expense":0.0,"budget_balance":175033.98,"cash_current":1066887.48,"cash_previous":891853.5,"population_mid_year":63,"expense_per_capita":8865.71,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":728450.0,"revenue_adjusted":1005009.0,"revenue_actual":856956.06,"expense_approved":728450.0,"expense_adjusted":1005009.0,"expense_actual":919840.52,"tax_revenue":742850.81,"nontax_revenue":21163.25,"capital_revenue":0.0,"transfer_revenue":92942.0,"current_expense":877112.72,"capital_expense":42727.8,"budget_balance":-62884.46,"cash_current":1004003.02,"cash_previous":1066887.48,"population_mid_year":64,"expense_per_capita":14372.51,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":799300.0,"revenue_adjusted":1400017.0,"revenue_actual":1375349.56,"expense_approved":1099300.0,"expense_adjusted":1724517.0,"expense_actual":1190763.18,"tax_revenue":872677.06,"nontax_revenue":18585.5,"capital_revenue":0.0,"transfer_revenue":484087.0,"current_expense":1190763.18,"capital_expense":0.0,"budget_balance":184586.38,"cash_current":1188589.4,"cash_previous":1004003.02,"population_mid_year":65,"expense_per_capita":18319.43,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":901400.0,"revenue_adjusted":1124599.0,"revenue_actual":1103991.85,"expense_approved":901400.0,"expense_adjusted":1540599.0,"expense_actual":1060286.32,"tax_revenue":992897.53,"nontax_revenue":19988.32,"capital_revenue":0.0,"transfer_revenue":91106.0,"current_expense":751286.32,"capital_expense":309000.0,"budget_balance":43705.53,"cash_current":1232294.93,"cash_previous":1188589.4,"population_mid_year":74,"expense_per_capita":14328.19,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":1052000.0,"revenue_adjusted":1202317.0,"revenue_actual":1182459.26,"expense_approved":1052000.0,"expense_adjusted":1356317.0,"expense_actual":1173160.67,"tax_revenue":1087820.5,"nontax_revenue":22240.76,"capital_revenue":0.0,"transfer_revenue":72398.0,"current_expense":1173160.67,"capital_expense":0.0,"budget_balance":9298.59,"cash_current":1241593.52,"cash_previous":1232294.93,"population_mid_year":77,"expense_per_capita":15235.85,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":1145100.0,"revenue_adjusted":1331501.0,"revenue_actual":1282240.1,"expense_approved":1145100.0,"expense_adjusted":1331501.0,"expense_actual":854924.34,"tax_revenue":1066295.5,"nontax_revenue":34995.6,"capital_revenue":0.0,"transfer_revenue":180949.0,"current_expense":854924.34,"capital_expense":0.0,"budget_balance":427315.76,"cash_current":1668909.28,"cash_previous":1241593.52,"population_mid_year":80,"expense_per_capita":10686.55,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":1004951.0,"revenue_adjusted":1392478.32,"revenue_actual":1351502.82,"expense_approved":1004951.0,"expense_adjusted":2237478.32,"expense_actual":1915243.19,"tax_revenue":1220322.36,"nontax_revenue":36137.24,"capital_revenue":0.0,"transfer_revenue":95043.22,"current_expense":1012607.19,"capital_expense":902636.0,"budget_balance":-563740.37,"cash_current":1105168.91,"cash_previous":1668909.28,"population_mid_year":79,"expense_per_capita":24243.58,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":1190900.0,"revenue_adjusted":2723929.78,"revenue_actual":2664644.5,"expense_approved":1190900.0,"expense_adjusted":2723929.78,"expense_actual":1515922.32,"tax_revenue":1423194.8,"nontax_revenue":38535.92,"capital_revenue":0.0,"transfer_revenue":1202913.78,"current_expense":1022254.32,"capital_expense":493668.0,"budget_balance":1148722.18,"cash_current":2253891.09,"cash_previous":1105168.91,"population_mid_year":81,"expense_per_capita":18715.09,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":1475700.0,"revenue_adjusted":1754586.11,"revenue_actual":1748538.34,"expense_approved":2239000.0,"expense_adjusted":2655766.11,"expense_actual":1780739.43,"tax_revenue":1616214.82,"nontax_revenue":38608.52,"capital_revenue":0.0,"transfer_revenue":93715.0,"current_expense":1142314.43,"capital_expense":638425.0,"budget_balance":-32201.09,"cash_current":2221690.0,"cash_previous":2253891.09,"population_mid_year":81,"expense_per_capita":21984.44,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":1672700.0,"revenue_adjusted":1860847.0,"revenue_actual":1815785.73,"expense_approved":2523100.0,"expense_adjusted":3664103.0,"expense_actual":2584703.43,"tax_revenue":1672853.91,"nontax_revenue":47826.82,"capital_revenue":0.0,"transfer_revenue":95105.0,"current_expense":948828.07,"capital_expense":1635875.36,"budget_balance":-768917.7,"cash_current":1452772.3,"cash_previous":2221690.0,"population_mid_year":80,"expense_per_capita":32308.79,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":1806000.0,"revenue_adjusted":2705826.07,"revenue_actual":2624446.98,"expense_approved":2450320.0,"expense_adjusted":3350146.07,"expense_actual":2152864.71,"tax_revenue":1784047.91,"nontax_revenue":59460.0,"capital_revenue":0.0,"transfer_revenue":780939.07,"current_expense":1905607.26,"capital_expense":247257.45,"budget_balance":471582.27,"cash_current":1924354.57,"cash_previous":1452772.3,"population_mid_year":87,"expense_per_capita":24745.57,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}