{"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:00635316","national_id":"00635316","name":"Vilémov","currency_code":"CZK","history_path":"/data/municipal-history/00635316.json"},"series":[{"year":2010,"revenue_approved":15037200.0,"revenue_adjusted":15636610.0,"revenue_actual":15649350.0,"expense_approved":18870000.0,"expense_adjusted":19868510.0,"expense_actual":19712670.0,"tax_revenue":3867470.0,"nontax_revenue":1020430.0,"capital_revenue":270.0,"transfer_revenue":10761180.0,"current_expense":4159560.0,"capital_expense":15553110.0,"budget_balance":-4063320.0,"cash_current":661950.0,"cash_previous":4890070.0,"population_mid_year":463,"expense_per_capita":42575.96,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2011,"revenue_approved":4875000.0,"revenue_adjusted":4879567.0,"revenue_actual":4847300.12,"expense_approved":4764000.0,"expense_adjusted":4768567.0,"expense_actual":4276728.93,"tax_revenue":3875714.2,"nontax_revenue":735583.92,"capital_revenue":1435.0,"transfer_revenue":234567.0,"current_expense":3847828.93,"capital_expense":428900.0,"budget_balance":570571.19,"cash_current":738166.95,"cash_previous":661995.76,"population_mid_year":455,"expense_per_capita":9399.4,"source_kind":"Monitor CSV extract","comparability":"historical_budget_cash_break_2012"},{"year":2012,"revenue_approved":8231952.0,"revenue_adjusted":8866317.0,"revenue_actual":8890125.06,"expense_approved":4622353.0,"expense_adjusted":5256718.0,"expense_actual":4838805.4,"tax_revenue":3854392.26,"nontax_revenue":540735.8,"capital_revenue":11835.0,"transfer_revenue":4483162.0,"current_expense":4613674.4,"capital_expense":225131.0,"budget_balance":4051319.66,"cash_current":653114.61,"cash_previous":738166.95,"population_mid_year":454,"expense_per_capita":10658.16,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2013,"revenue_approved":4910550.0,"revenue_adjusted":5360250.0,"revenue_actual":5974751.24,"expense_approved":4839990.0,"expense_adjusted":5289690.0,"expense_actual":4287694.91,"tax_revenue":4918360.9,"nontax_revenue":444840.34,"capital_revenue":10230.0,"transfer_revenue":601320.0,"current_expense":4033349.91,"capital_expense":254345.0,"budget_balance":1687056.33,"cash_current":1845770.94,"cash_previous":653114.61,"population_mid_year":452,"expense_per_capita":9486.05,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2014,"revenue_approved":5182470.0,"revenue_adjusted":7842504.0,"revenue_actual":7964638.86,"expense_approved":5238671.0,"expense_adjusted":7898705.0,"expense_actual":6624279.12,"tax_revenue":5261880.29,"nontax_revenue":403729.57,"capital_revenue":23715.0,"transfer_revenue":2275314.0,"current_expense":4040871.12,"capital_expense":2583408.0,"budget_balance":1340359.74,"cash_current":2691730.68,"cash_previous":1845770.94,"population_mid_year":442,"expense_per_capita":14987.06,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2015,"revenue_approved":5588310.0,"revenue_adjusted":6274542.0,"revenue_actual":6621308.63,"expense_approved":5183910.0,"expense_adjusted":5870142.0,"expense_actual":4261057.13,"tax_revenue":5254324.36,"nontax_revenue":775120.27,"capital_revenue":0.0,"transfer_revenue":591864.0,"current_expense":4178757.13,"capital_expense":82300.0,"budget_balance":2360251.5,"cash_current":4557582.18,"cash_previous":2691730.68,"population_mid_year":429,"expense_per_capita":9932.53,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2016,"revenue_approved":5476000.0,"revenue_adjusted":5908254.0,"revenue_actual":6662674.2,"expense_approved":5736000.0,"expense_adjusted":7148310.0,"expense_actual":5194487.71,"tax_revenue":5796294.06,"nontax_revenue":511648.14,"capital_revenue":0.0,"transfer_revenue":354732.0,"current_expense":4348342.71,"capital_expense":846145.0,"budget_balance":1468186.49,"cash_current":5531368.67,"cash_previous":4557582.18,"population_mid_year":431,"expense_per_capita":12052.18,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2017,"revenue_approved":5509000.0,"revenue_adjusted":5796765.0,"revenue_actual":6763726.3,"expense_approved":8202000.0,"expense_adjusted":8729129.0,"expense_actual":4418062.23,"tax_revenue":6140576.94,"nontax_revenue":458227.36,"capital_revenue":0.0,"transfer_revenue":164922.0,"current_expense":4101700.23,"capital_expense":316362.0,"budget_balance":2345664.07,"cash_current":7382632.74,"cash_previous":5531368.67,"population_mid_year":425,"expense_per_capita":10395.44,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2018,"revenue_approved":5357000.0,"revenue_adjusted":6915520.4,"revenue_actual":8632054.76,"expense_approved":10115000.0,"expense_adjusted":12320112.4,"expense_actual":8544283.22,"tax_revenue":6891214.23,"nontax_revenue":443285.53,"capital_revenue":123668.0,"transfer_revenue":1173887.0,"current_expense":4175345.07,"capital_expense":4368938.15,"budget_balance":87771.54,"cash_current":6976004.28,"cash_previous":7382632.74,"population_mid_year":425,"expense_per_capita":20104.2,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2019,"revenue_approved":5969000.0,"revenue_adjusted":7669928.0,"revenue_actual":9445057.16,"expense_approved":9554000.0,"expense_adjusted":10903612.0,"expense_actual":5304711.16,"tax_revenue":7483356.14,"nontax_revenue":1689522.02,"capital_revenue":10550.0,"transfer_revenue":261629.0,"current_expense":4634500.62,"capital_expense":670210.54,"budget_balance":4140346.0,"cash_current":10621950.28,"cash_previous":6976004.28,"population_mid_year":430,"expense_per_capita":12336.54,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2020,"revenue_approved":6316000.0,"revenue_adjusted":9413556.75,"revenue_actual":10380413.28,"expense_approved":13965000.0,"expense_adjusted":15818122.29,"expense_actual":12877692.94,"tax_revenue":7239364.77,"nontax_revenue":304166.51,"capital_revenue":0.0,"transfer_revenue":2836882.0,"current_expense":9731668.28,"capital_expense":3146024.66,"budget_balance":-2497279.66,"cash_current":7630270.62,"cash_previous":10621950.28,"population_mid_year":439,"expense_per_capita":29334.15,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2021,"revenue_approved":5894000.0,"revenue_adjusted":11443894.03,"revenue_actual":13154981.3,"expense_approved":10145772.0,"expense_adjusted":13138725.55,"expense_actual":9036425.42,"tax_revenue":7762701.99,"nontax_revenue":472920.69,"capital_revenue":0.0,"transfer_revenue":4919358.62,"current_expense":5187944.19,"capital_expense":3848481.23,"budget_balance":4118555.88,"cash_current":11316598.5,"cash_previous":7630270.62,"population_mid_year":431,"expense_per_capita":20966.18,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2022,"revenue_approved":6722000.0,"revenue_adjusted":8734292.88,"revenue_actual":10669107.51,"expense_approved":16371000.0,"expense_adjusted":18605331.0,"expense_actual":9101161.98,"tax_revenue":8833633.52,"nontax_revenue":458944.96,"capital_revenue":0.0,"transfer_revenue":1376529.03,"current_expense":5597433.84,"capital_expense":3503728.14,"budget_balance":1567945.53,"cash_current":12884544.03,"cash_previous":11316598.5,"population_mid_year":437,"expense_per_capita":20826.46,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2023,"revenue_approved":8067000.0,"revenue_adjusted":11616790.09,"revenue_actual":11728835.32,"expense_approved":13817000.0,"expense_adjusted":12617730.09,"expense_actual":7165650.35,"tax_revenue":9821608.14,"nontax_revenue":913027.18,"capital_revenue":0.0,"transfer_revenue":994200.0,"current_expense":6538660.35,"capital_expense":626990.0,"budget_balance":4563184.97,"cash_current":17447729.0,"cash_previous":12884544.03,"population_mid_year":428,"expense_per_capita":16742.17,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2024,"revenue_approved":8881000.0,"revenue_adjusted":10147540.5,"revenue_actual":11924312.86,"expense_approved":13938000.0,"expense_adjusted":19204540.5,"expense_actual":8589061.96,"tax_revenue":10163519.5,"nontax_revenue":1001913.36,"capital_revenue":0.0,"transfer_revenue":758880.0,"current_expense":7877372.96,"capital_expense":711689.0,"budget_balance":3335250.9,"cash_current":20782979.9,"cash_previous":17447729.0,"population_mid_year":435,"expense_per_capita":19744.97,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"},{"year":2025,"revenue_approved":9150000.0,"revenue_adjusted":10742655.53,"revenue_actual":12402962.23,"expense_approved":20042000.0,"expense_adjusted":20570391.53,"expense_actual":11573844.48,"tax_revenue":10901411.82,"nontax_revenue":729864.81,"capital_revenue":0.0,"transfer_revenue":771685.6,"current_expense":10449897.48,"capital_expense":1123947.0,"budget_balance":829117.75,"cash_current":21612097.65,"cash_previous":20782979.9,"population_mid_year":441,"expense_per_capita":26244.55,"source_kind":"Monitor CSV extract","comparability":"consistent_2012_plus"}]}