{"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:15054209","national_id":"15054209","name":"Smrček","currency_code":"CZK","history_path":"/data/municipal-history/15054209.json"},"series":[{"year":2010,"revenue_approved":1057560.0,"revenue_adjusted":1191960.0,"revenue_actual":1118610.0,"expense_approved":803000.0,"expense_adjusted":1104000.0,"expense_actual":837550.0,"tax_revenue":980130.0,"nontax_revenue":15800.0,"capital_revenue":10000.0,"transfer_revenue":112680.0,"current_expense":837550.0,"capital_expense":0.0,"budget_balance":281060.0,"cash_current":1627680.0,"cash_previous":1346590.0,"population_mid_year":114,"expense_per_capita":7346.93,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":1010250.0,"revenue_adjusted":1251350.0,"revenue_actual":1213057.18,"expense_approved":905000.0,"expense_adjusted":1114800.0,"expense_actual":934821.7,"tax_revenue":1005275.08,"nontax_revenue":17091.1,"capital_revenue":10000.0,"transfer_revenue":180691.0,"current_expense":934821.7,"capital_expense":0.0,"budget_balance":278235.48,"cash_current":1905914.88,"cash_previous":1627679.4,"population_mid_year":119,"expense_per_capita":7855.64,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":1079300.0,"revenue_adjusted":1189900.0,"revenue_actual":1160549.22,"expense_approved":960000.0,"expense_adjusted":1309500.0,"expense_actual":907870.34,"tax_revenue":1040111.9,"nontax_revenue":17337.32,"capital_revenue":10000.0,"transfer_revenue":93100.0,"current_expense":735142.34,"capital_expense":172728.0,"budget_balance":252678.88,"cash_current":2158593.76,"cash_previous":1905914.88,"population_mid_year":119,"expense_per_capita":7629.16,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":1100700.0,"revenue_adjusted":1329400.0,"revenue_actual":1312462.89,"expense_approved":774000.0,"expense_adjusted":1053800.0,"expense_actual":794936.87,"tax_revenue":1198783.63,"nontax_revenue":9795.26,"capital_revenue":11700.0,"transfer_revenue":92184.0,"current_expense":794936.87,"capital_expense":0.0,"budget_balance":517526.02,"cash_current":2676119.78,"cash_previous":2158593.76,"population_mid_year":118,"expense_per_capita":6736.75,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":1292000.0,"revenue_adjusted":1691400.0,"revenue_actual":1568807.35,"expense_approved":1292000.0,"expense_adjusted":2391300.0,"expense_actual":1852377.69,"tax_revenue":1332548.58,"nontax_revenue":18858.77,"capital_revenue":10000.0,"transfer_revenue":207400.0,"current_expense":841800.69,"capital_expense":1010577.0,"budget_balance":-283570.34,"cash_current":2392549.44,"cash_previous":2676119.78,"population_mid_year":118,"expense_per_capita":15698.12,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":1350000.0,"revenue_adjusted":1522680.0,"revenue_actual":1518877.2,"expense_approved":1350000.0,"expense_adjusted":1737250.0,"expense_actual":1406550.28,"tax_revenue":1344901.2,"nontax_revenue":19576.0,"capital_revenue":0.0,"transfer_revenue":154400.0,"current_expense":773225.28,"capital_expense":633325.0,"budget_balance":112326.92,"cash_current":2504876.36,"cash_previous":2392549.44,"population_mid_year":121,"expense_per_capita":11624.38,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":1375000.0,"revenue_adjusted":1813600.0,"revenue_actual":1788415.59,"expense_approved":1375000.0,"expense_adjusted":2511790.0,"expense_actual":1953558.52,"tax_revenue":1480153.75,"nontax_revenue":46361.84,"capital_revenue":0.0,"transfer_revenue":261900.0,"current_expense":1731294.52,"capital_expense":222264.0,"budget_balance":-165142.93,"cash_current":2339733.43,"cash_previous":2504876.36,"population_mid_year":127,"expense_per_capita":15382.35,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":1528700.0,"revenue_adjusted":2163950.0,"revenue_actual":2151769.35,"expense_approved":2221000.0,"expense_adjusted":2594260.0,"expense_actual":1623630.88,"tax_revenue":1722826.87,"nontax_revenue":48943.48,"capital_revenue":12450.0,"transfer_revenue":367549.0,"current_expense":1173890.68,"capital_expense":449740.2,"budget_balance":528138.47,"cash_current":2867871.9,"cash_previous":2339733.43,"population_mid_year":135,"expense_per_capita":12026.9,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":1760100.0,"revenue_adjusted":2217970.0,"revenue_actual":2189836.53,"expense_approved":2767200.0,"expense_adjusted":3311050.0,"expense_actual":2493899.78,"tax_revenue":1918230.02,"nontax_revenue":22760.51,"capital_revenue":0.0,"transfer_revenue":248846.0,"current_expense":1764458.96,"capital_expense":729440.82,"budget_balance":-304063.25,"cash_current":2596984.65,"cash_previous":2867871.9,"population_mid_year":131,"expense_per_capita":19037.4,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":2068400.0,"revenue_adjusted":2295200.0,"revenue_actual":2269404.1,"expense_approved":2274800.0,"expense_adjusted":2869500.0,"expense_actual":1589452.32,"tax_revenue":2042612.29,"nontax_revenue":132391.81,"capital_revenue":0.0,"transfer_revenue":94400.0,"current_expense":1298003.39,"capital_expense":291448.93,"budget_balance":679951.78,"cash_current":3276936.43,"cash_previous":2596984.65,"population_mid_year":126,"expense_per_capita":12614.7,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":2062100.0,"revenue_adjusted":2886100.0,"revenue_actual":2773227.37,"expense_approved":2490000.0,"expense_adjusted":3191800.0,"expense_actual":2145883.04,"tax_revenue":1924793.22,"nontax_revenue":102971.15,"capital_revenue":0.0,"transfer_revenue":745463.0,"current_expense":1554302.1,"capital_expense":591580.94,"budget_balance":627344.33,"cash_current":3904280.76,"cash_previous":3276936.43,"population_mid_year":133,"expense_per_capita":16134.46,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":1917800.0,"revenue_adjusted":2525600.0,"revenue_actual":2438749.51,"expense_approved":1917800.0,"expense_adjusted":2617000.0,"expense_actual":1698530.68,"tax_revenue":2180424.3,"nontax_revenue":101429.15,"capital_revenue":3100.0,"transfer_revenue":153796.06,"current_expense":1491480.68,"capital_expense":207050.0,"budget_balance":740218.83,"cash_current":4644499.59,"cash_previous":3904280.76,"population_mid_year":133,"expense_per_capita":12770.91,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":2070000.0,"revenue_adjusted":2131480.0,"revenue_actual":2753213.51,"expense_approved":3610300.0,"expense_adjusted":4443960.0,"expense_actual":2147256.13,"tax_revenue":2550755.75,"nontax_revenue":83020.67,"capital_revenue":0.0,"transfer_revenue":119437.09,"current_expense":1981486.13,"capital_expense":165770.0,"budget_balance":605957.38,"cash_current":5250456.97,"cash_previous":4644499.59,"population_mid_year":134,"expense_per_capita":16024.3,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":2609700.0,"revenue_adjusted":2960600.0,"revenue_actual":3077889.04,"expense_approved":3562500.0,"expense_adjusted":4405880.0,"expense_actual":2186079.06,"tax_revenue":2819292.96,"nontax_revenue":114596.08,"capital_revenue":0.0,"transfer_revenue":144000.0,"current_expense":2057964.06,"capital_expense":128115.0,"budget_balance":891809.98,"cash_current":6142266.95,"cash_previous":5250456.97,"population_mid_year":134,"expense_per_capita":16314.02,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":3029200.0,"revenue_adjusted":3452700.0,"revenue_actual":3378572.38,"expense_approved":4143000.0,"expense_adjusted":5748730.0,"expense_actual":4040448.32,"tax_revenue":2919653.1,"nontax_revenue":276619.28,"capital_revenue":0.0,"transfer_revenue":182300.0,"current_expense":2348664.37,"capital_expense":1691783.95,"budget_balance":-661875.94,"cash_current":5480391.01,"cash_previous":6142266.95,"population_mid_year":138,"expense_per_capita":29278.61,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":3090200.0,"revenue_adjusted":3322700.0,"revenue_actual":3386534.12,"expense_approved":3894000.0,"expense_adjusted":4954390.0,"expense_actual":2497135.81,"tax_revenue":3159958.11,"nontax_revenue":78396.01,"capital_revenue":13380.0,"transfer_revenue":134800.0,"current_expense":1939482.09,"capital_expense":557653.72,"budget_balance":889398.31,"cash_current":6434433.54,"cash_previous":5480391.01,"population_mid_year":136,"expense_per_capita":18361.29,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}