{"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:00376990","national_id":"00376990","name":"Horní Vilémovice","currency_code":"CZK","history_path":"/data/municipal-history/00376990.json"},"series":[{"year":2010,"revenue_approved":1236900.0,"revenue_adjusted":1424800.0,"revenue_actual":1335580.0,"expense_approved":1236900.0,"expense_adjusted":1424800.0,"expense_actual":1406070.0,"tax_revenue":1012520.0,"nontax_revenue":109890.0,"capital_revenue":4130.0,"transfer_revenue":209040.0,"current_expense":1136070.0,"capital_expense":270000.0,"budget_balance":-70490.0,"cash_current":1201430.0,"cash_previous":1271900.0,"population_mid_year":71,"expense_per_capita":19803.8,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":1208980.0,"revenue_adjusted":1277250.0,"revenue_actual":1277037.0,"expense_approved":1208980.0,"expense_adjusted":1277250.0,"expense_actual":1140763.46,"tax_revenue":984645.32,"nontax_revenue":121291.68,"capital_revenue":0.0,"transfer_revenue":171100.0,"current_expense":893858.46,"capital_expense":246905.0,"budget_balance":136273.54,"cash_current":1337706.92,"cash_previous":1201433.38,"population_mid_year":79,"expense_per_capita":14440.04,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":1123350.0,"revenue_adjusted":1441588.0,"revenue_actual":1440615.83,"expense_approved":1123350.0,"expense_adjusted":1441588.0,"expense_actual":843879.18,"tax_revenue":1133833.44,"nontax_revenue":124953.39,"capital_revenue":0.0,"transfer_revenue":181829.0,"current_expense":843879.18,"capital_expense":0.0,"budget_balance":596736.65,"cash_current":1934443.57,"cash_previous":1337706.92,"population_mid_year":80,"expense_per_capita":10548.49,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":1077915.0,"revenue_adjusted":1557688.0,"revenue_actual":1559136.19,"expense_approved":1077915.0,"expense_adjusted":1557688.0,"expense_actual":880302.17,"tax_revenue":1324363.26,"nontax_revenue":40664.93,"capital_revenue":0.0,"transfer_revenue":194108.0,"current_expense":880302.17,"capital_expense":0.0,"budget_balance":678834.02,"cash_current":2613277.59,"cash_previous":1934443.57,"population_mid_year":80,"expense_per_capita":11003.78,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":1502202.0,"revenue_adjusted":1643090.0,"revenue_actual":1662487.89,"expense_approved":1602202.0,"expense_adjusted":1643090.0,"expense_actual":867561.33,"tax_revenue":1380506.99,"nontax_revenue":98692.9,"capital_revenue":0.0,"transfer_revenue":183288.0,"current_expense":867561.33,"capital_expense":0.0,"budget_balance":794926.56,"cash_current":3408204.15,"cash_previous":2613277.59,"population_mid_year":81,"expense_per_capita":10710.63,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":1620000.0,"revenue_adjusted":2026640.0,"revenue_actual":1892474.62,"expense_approved":1720000.0,"expense_adjusted":2026640.0,"expense_actual":915662.76,"tax_revenue":1365219.87,"nontax_revenue":367854.75,"capital_revenue":0.0,"transfer_revenue":159400.0,"current_expense":915662.76,"capital_expense":0.0,"budget_balance":976811.86,"cash_current":4385016.01,"cash_previous":3408204.15,"population_mid_year":77,"expense_per_capita":11891.72,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":2002225.0,"revenue_adjusted":3018740.0,"revenue_actual":3013883.21,"expense_approved":2102225.0,"expense_adjusted":3018740.0,"expense_actual":2374691.9,"tax_revenue":1449291.11,"nontax_revenue":214777.1,"capital_revenue":1160000.0,"transfer_revenue":189815.0,"current_expense":2146766.9,"capital_expense":227925.0,"budget_balance":639191.31,"cash_current":5024207.32,"cash_previous":4385016.01,"population_mid_year":80,"expense_per_capita":29683.65,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":2062800.0,"revenue_adjusted":2802268.0,"revenue_actual":2698355.48,"expense_approved":3882800.0,"expense_adjusted":2802268.0,"expense_actual":2709988.3,"tax_revenue":1726288.88,"nontax_revenue":782498.6,"capital_revenue":1900.0,"transfer_revenue":187668.0,"current_expense":2123870.8,"capital_expense":586117.5,"budget_balance":-11632.82,"cash_current":5012574.5,"cash_previous":5024207.32,"population_mid_year":78,"expense_per_capita":34743.44,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":4528405.0,"revenue_adjusted":4943966.0,"revenue_actual":3715790.14,"expense_approved":4758405.0,"expense_adjusted":4943966.0,"expense_actual":1677100.47,"tax_revenue":1684055.48,"nontax_revenue":1542381.02,"capital_revenue":265651.64,"transfer_revenue":223702.0,"current_expense":1601654.4,"capital_expense":75446.07,"budget_balance":2038689.67,"cash_current":7051264.17,"cash_previous":5012574.5,"population_mid_year":79,"expense_per_capita":21229.12,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":4084900.0,"revenue_adjusted":4691304.0,"revenue_actual":2606096.78,"expense_approved":4414900.0,"expense_adjusted":4691304.0,"expense_actual":2866821.35,"tax_revenue":2009975.94,"nontax_revenue":231856.84,"capital_revenue":5500.0,"transfer_revenue":358764.0,"current_expense":2004372.35,"capital_expense":862449.0,"budget_balance":-260724.57,"cash_current":6790539.6,"cash_previous":7051264.17,"population_mid_year":84,"expense_per_capita":34128.83,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":3074100.0,"revenue_adjusted":3874100.0,"revenue_actual":3285723.83,"expense_approved":3574100.0,"expense_adjusted":3874100.0,"expense_actual":3442480.46,"tax_revenue":1818459.15,"nontax_revenue":246217.68,"capital_revenue":0.0,"transfer_revenue":1221047.0,"current_expense":1666942.65,"capital_expense":1775537.81,"budget_balance":-156756.63,"cash_current":6633782.97,"cash_previous":6790539.6,"population_mid_year":92,"expense_per_capita":37418.27,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":2017200.0,"revenue_adjusted":2744729.8,"revenue_actual":2517639.6,"expense_approved":4543200.0,"expense_adjusted":4672571.0,"expense_actual":2280071.04,"tax_revenue":2037047.74,"nontax_revenue":5219.62,"capital_revenue":0.0,"transfer_revenue":475372.24,"current_expense":2276032.04,"capital_expense":4039.0,"budget_balance":237568.56,"cash_current":6871351.53,"cash_previous":6633782.97,"population_mid_year":87,"expense_per_capita":26207.71,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":2387900.0,"revenue_adjusted":2457273.9,"revenue_actual":2347666.42,"expense_approved":4987900.0,"expense_adjusted":5054549.98,"expense_actual":2115677.36,"tax_revenue":2205123.92,"nontax_revenue":5392.52,"capital_revenue":0.0,"transfer_revenue":137149.98,"current_expense":2015372.36,"capital_expense":100305.0,"budget_balance":231989.06,"cash_current":7103340.59,"cash_previous":6871351.53,"population_mid_year":79,"expense_per_capita":26780.73,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":2597300.0,"revenue_adjusted":3341227.0,"revenue_actual":2970172.42,"expense_approved":6498900.0,"expense_adjusted":7037057.0,"expense_actual":2645454.46,"tax_revenue":2252567.03,"nontax_revenue":342778.39,"capital_revenue":6000.0,"transfer_revenue":368827.0,"current_expense":2061616.91,"capital_expense":583837.55,"budget_balance":324717.96,"cash_current":7428058.55,"cash_previous":7103340.59,"population_mid_year":78,"expense_per_capita":33916.08,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":2996200.0,"revenue_adjusted":3694718.4,"revenue_actual":3377867.6,"expense_approved":4807200.0,"expense_adjusted":4898469.4,"expense_actual":2633027.41,"tax_revenue":2467086.91,"nontax_revenue":256184.29,"capital_revenue":11500.0,"transfer_revenue":643096.4,"current_expense":1840996.17,"capital_expense":792031.24,"budget_balance":744840.19,"cash_current":8172898.74,"cash_previous":7428058.55,"population_mid_year":77,"expense_per_capita":34195.16,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":2991500.0,"revenue_adjusted":3579155.0,"revenue_actual":3372558.56,"expense_approved":4351390.0,"expense_adjusted":4377231.0,"expense_actual":2302437.96,"tax_revenue":2539848.65,"nontax_revenue":205434.91,"capital_revenue":10320.0,"transfer_revenue":616955.0,"current_expense":1850252.72,"capital_expense":452185.24,"budget_balance":1070120.6,"cash_current":9243019.34,"cash_previous":8172898.74,"population_mid_year":78,"expense_per_capita":29518.44,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}