{"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:44626754","national_id":"44626754","name":"Čmelíny","currency_code":"CZK","history_path":"/data/municipal-history/44626754.json"},"series":[{"year":2010,"revenue_approved":1892000.0,"revenue_adjusted":3463820.0,"revenue_actual":3172640.0,"expense_approved":1892000.0,"expense_adjusted":4150630.0,"expense_actual":3495880.0,"tax_revenue":1012960.0,"nontax_revenue":551330.0,"capital_revenue":14750.0,"transfer_revenue":1593600.0,"current_expense":3315880.0,"capital_expense":180000.0,"budget_balance":-323240.0,"cash_current":893510.0,"cash_previous":1216760.0,"population_mid_year":113,"expense_per_capita":30936.99,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":1916000.0,"revenue_adjusted":2305880.0,"revenue_actual":1996790.7,"expense_approved":1916000.0,"expense_adjusted":2443600.0,"expense_actual":1646385.9,"tax_revenue":1094471.42,"nontax_revenue":789204.28,"capital_revenue":24540.0,"transfer_revenue":88575.0,"current_expense":1567590.9,"capital_expense":78795.0,"budget_balance":350404.8,"cash_current":1243914.51,"cash_previous":893509.71,"population_mid_year":120,"expense_per_capita":13719.88,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":2030000.0,"revenue_adjusted":2350260.0,"revenue_actual":2204421.55,"expense_approved":2030000.0,"expense_adjusted":2777100.0,"expense_actual":1616843.64,"tax_revenue":1280354.69,"nontax_revenue":741015.86,"capital_revenue":2790.0,"transfer_revenue":180261.0,"current_expense":1520843.64,"capital_expense":96000.0,"budget_balance":587577.91,"cash_current":1831492.42,"cash_previous":1243914.51,"population_mid_year":118,"expense_per_capita":13702.06,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":2400000.0,"revenue_adjusted":2473700.0,"revenue_actual":2261223.26,"expense_approved":2400000.0,"expense_adjusted":3007500.0,"expense_actual":2129767.05,"tax_revenue":1441547.37,"nontax_revenue":729508.89,"capital_revenue":5760.0,"transfer_revenue":84407.0,"current_expense":2069267.05,"capital_expense":60500.0,"budget_balance":131456.21,"cash_current":1962948.63,"cash_previous":1831492.42,"population_mid_year":120,"expense_per_capita":17748.06,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":2180000.0,"revenue_adjusted":2677900.0,"revenue_actual":2574957.62,"expense_approved":2180000.0,"expense_adjusted":4044500.0,"expense_actual":3114948.19,"tax_revenue":1516680.26,"nontax_revenue":726727.36,"capital_revenue":7650.0,"transfer_revenue":323900.0,"current_expense":3114948.19,"capital_expense":0.0,"budget_balance":-539990.57,"cash_current":1422958.06,"cash_previous":1962948.63,"population_mid_year":124,"expense_per_capita":25120.55,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":2206000.0,"revenue_adjusted":2342500.0,"revenue_actual":2068055.23,"expense_approved":2206000.0,"expense_adjusted":2650500.0,"expense_actual":1879145.36,"tax_revenue":1529008.52,"nontax_revenue":484646.71,"capital_revenue":0.0,"transfer_revenue":54400.0,"current_expense":1804895.36,"capital_expense":74250.0,"budget_balance":188909.87,"cash_current":1611867.93,"cash_previous":1422958.06,"population_mid_year":129,"expense_per_capita":14567.02,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":2176000.0,"revenue_adjusted":3096750.0,"revenue_actual":2873812.66,"expense_approved":2176000.0,"expense_adjusted":4203150.0,"expense_actual":2934204.86,"tax_revenue":1595938.63,"nontax_revenue":738724.03,"capital_revenue":0.0,"transfer_revenue":539150.0,"current_expense":2933529.86,"capital_expense":675.0,"budget_balance":-60392.2,"cash_current":1551475.73,"cash_previous":1611867.93,"population_mid_year":128,"expense_per_capita":22923.48,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":2537000.0,"revenue_adjusted":2973100.0,"revenue_actual":2435622.23,"expense_approved":2537000.0,"expense_adjusted":3218900.0,"expense_actual":1820837.16,"tax_revenue":1839376.32,"nontax_revenue":329598.91,"capital_revenue":0.0,"transfer_revenue":266647.0,"current_expense":1820837.16,"capital_expense":0.0,"budget_balance":614785.07,"cash_current":2166260.8,"cash_previous":1551475.73,"population_mid_year":132,"expense_per_capita":13794.22,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":2560000.0,"revenue_adjusted":2971330.0,"revenue_actual":2483090.09,"expense_approved":2560000.0,"expense_adjusted":3977530.0,"expense_actual":2097042.84,"tax_revenue":1972986.76,"nontax_revenue":265823.33,"capital_revenue":5850.0,"transfer_revenue":238430.0,"current_expense":2017042.84,"capital_expense":80000.0,"budget_balance":386047.25,"cash_current":2552308.05,"cash_previous":2166260.8,"population_mid_year":129,"expense_per_capita":16256.15,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":2852000.0,"revenue_adjusted":3624400.0,"revenue_actual":3342098.75,"expense_approved":2852000.0,"expense_adjusted":4653000.0,"expense_actual":3256207.09,"tax_revenue":2050106.34,"nontax_revenue":1197592.41,"capital_revenue":0.0,"transfer_revenue":94400.0,"current_expense":3235289.09,"capital_expense":20918.0,"budget_balance":85891.66,"cash_current":2638199.71,"cash_previous":2552308.05,"population_mid_year":129,"expense_per_capita":25241.92,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":4150000.0,"revenue_adjusted":8099450.0,"revenue_actual":7507370.95,"expense_approved":4150000.0,"expense_adjusted":6056000.0,"expense_actual":3985966.57,"tax_revenue":2327464.7,"nontax_revenue":4095472.25,"capital_revenue":11900.0,"transfer_revenue":1072534.0,"current_expense":3985966.57,"capital_expense":0.0,"budget_balance":3521404.38,"cash_current":6159604.09,"cash_previous":2638199.71,"population_mid_year":124,"expense_per_capita":32144.89,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":5964000.0,"revenue_adjusted":10574760.0,"revenue_actual":9853627.36,"expense_approved":5964000.0,"expense_adjusted":8435000.0,"expense_actual":5867739.32,"tax_revenue":2592553.49,"nontax_revenue":5930360.16,"capital_revenue":0.0,"transfer_revenue":1330713.71,"current_expense":5646189.32,"capital_expense":221550.0,"budget_balance":3985888.04,"cash_current":10145492.13,"cash_previous":6159604.09,"population_mid_year":126,"expense_per_capita":46569.36,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":7100000.0,"revenue_adjusted":8511180.0,"revenue_actual":8102493.84,"expense_approved":7100000.0,"expense_adjusted":9752900.0,"expense_actual":7085660.62,"tax_revenue":3521080.16,"nontax_revenue":4446226.82,"capital_revenue":0.0,"transfer_revenue":135186.86,"current_expense":7010397.89,"capital_expense":75262.73,"budget_balance":1016833.22,"cash_current":11162325.35,"cash_previous":10145492.13,"population_mid_year":129,"expense_per_capita":54927.6,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":6921000.0,"revenue_adjusted":7269280.0,"revenue_actual":5425219.48,"expense_approved":6921000.0,"expense_adjusted":8142800.0,"expense_actual":5138486.88,"tax_revenue":3406841.76,"nontax_revenue":1794101.72,"capital_revenue":0.0,"transfer_revenue":224276.0,"current_expense":5051197.48,"capital_expense":87289.4,"budget_balance":286732.6,"cash_current":11449057.95,"cash_previous":11162325.35,"population_mid_year":128,"expense_per_capita":40144.43,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":7380000.0,"revenue_adjusted":8085800.0,"revenue_actual":4685742.84,"expense_approved":7380000.0,"expense_adjusted":9469000.0,"expense_actual":5845438.46,"tax_revenue":3477505.8,"nontax_revenue":955297.04,"capital_revenue":17640.0,"transfer_revenue":235300.0,"current_expense":5321813.16,"capital_expense":523625.3,"budget_balance":-1159695.62,"cash_current":10289362.33,"cash_previous":11449057.95,"population_mid_year":130,"expense_per_capita":44964.91,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":5500000.0,"revenue_adjusted":5752500.0,"revenue_actual":3652781.39,"expense_approved":5500000.0,"expense_adjusted":7204500.0,"expense_actual":4356455.87,"tax_revenue":3042804.73,"nontax_revenue":355676.66,"capital_revenue":0.0,"transfer_revenue":254300.0,"current_expense":4356455.87,"capital_expense":0.0,"budget_balance":-703674.48,"cash_current":9585687.85,"cash_previous":10289362.33,"population_mid_year":127,"expense_per_capita":34302.8,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}