{"schema_version":"1.0.0","generated_at":"2026-08-21T21:17:47Z","period":{"fiscal_year":2025,"period_code":"2512","as_of":"2025-12-31"},"definitions":{"budget_result":"Skutečné příjmy po konsolidaci minus skutečné výdaje po konsolidaci.","cash":"Součet syntetických účtů 068, 231, 236, 241, 244, 261 a 262 v rozvaze účetní jednotky; bez samostatných příspěvkových organizací.","population":"Počet obyvatel k 1. 7. 2025 podle ČSÚ DataStat, ukazatel 9379W, pohlaví celkem."},"entity":{"entity_id":"CZ:00255131","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00255131","name":"Obec Verušičky","short_name":"Verušičky","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":555711},"amounts":{"revenue_approved":18390000,"revenue_adjusted":21050614.57,"revenue_actual":23105037.41,"expense_approved":19828000,"expense_adjusted":29513362.4,"expense_actual":25910931.8,"tax_revenue":14275760.88,"nontax_revenue":6020801.53,"capital_revenue":248027,"transfer_revenue":2560448,"current_expense":20379912.45,"capital_expense":5531019.35,"budget_balance":-2805894.39,"cash_current":12061089.18,"cash_previous":14866983.57},"ratios":{"revenue_execution":1.09759444,"expense_execution":0.877939,"balance_to_revenue":-0.12144081,"cash_to_expense":0.46548265,"cash_yoy":-0.18873327,"capital_expense_share":0.21346277,"transfer_revenue_share":0.11081774},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00255131/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00255131"},"seo":{"slug":"verusicky","path":"/cz/municipalities/verusicky/"},"population":{"value":469,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":18390000,"expenditure_czk":19828000,"financing_czk":1438000,"balance_czk":-1438000},{"stage":"revised","revenue_czk":21050614.57,"expenditure_czk":29513362.4,"financing_czk":8462747.83,"balance_czk":-8462747.83},{"stage":"actual","revenue_czk":23105037.41,"expenditure_czk":25910931.8,"financing_czk":2805894.39,"balance_czk":-2805894.39}],"budget_stage_lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.public_entity_budget_headlines"},"budget_breakdown":{"fiscal_year":2025,"fiscal_period":"2025-12","currency_code":"CZK","codebook_path":"/data/municipal-budget-codebook.v1.json","stages":{"enacted":{"economic_expenditure":[["5169",6481000],["5011",3300000],["5171",1980000],["5139",1605000],["5023",1100000],["5031",1030000],["5154",787150],["5032",470000],["5156",430000],["5151",400000],["5172",400000],["5021",250000],["5137",201000],["5493",200000],["5163",168000],["5166",150000],["5499",150000],["5175",100000],["5132",70000],["5162",70000],["5229",65000],["5164",56000],["5903",50000],["5194",40000],["5223",40000],["6130",40000],["5136",30000],["5167",30000],["5909",30000],["5161",20000],["5329",20000],["5038",18000],["5192",14850],["5019",10000],["5492",10000],["5901",10000],["5179",2000]],"economic_expenditure_total_czk":19828000,"economic_financing":[["8115",1438000]],"economic_financing_total_czk":1438000,"economic_revenue":[["1211",5200000],["1121",2600000],["2132",2597000],["1111",1900000],["1511",1800000],["2111",977000],["1122",500000],["2131",500000],["4116",500000],["3112",356087],["1113",330000],["1345",300000],["3111",143913],["1112",130000],["4112",120000],["1381",100000],["2329",80000],["1386",50000],["1387",50000],["2324",50000],["4121",50000],["2119",20000],["2212",12000],["1361",10000],["2141",10000],["2139",3000],["2229",1000]],"economic_revenue_total_czk":18390000,"purpose_expenditure":[["6171",7500000],["3612",3500000],["6112",1500000],["2212",1000000],["3722",700000],["3745",550000],["4223",500000],["3429",400000],["3635",400000],["3639",400000],["5512",400000],["3326",300000],["3412",300000],["3613",300000],["3631",300000],["3632",300000],["2321",200000],["3322",200000],["3421",200000],["6320",150000],["1031",100000],["2341",100000],["3419",100000],["3726",100000],["1032",50000],["2221",50000],["5213",50000],["5274",50000],["3330",40000],["3399",40000],["3314",30000],["6310",18000]],"purpose_expenditure_total_czk":19828000},"revised":{"economic_expenditure":[["5169",7587000],["6122",6390680],["5011",4105000],["5139",1616997],["5031",1275000],["5365",1200150],["5023",1100000],["5171",1080000],["5154",917150],["5032",654690],["5156",406220],["5151",400000],["5172",400000],["5163",371000],["5021",261800],["5493",200000],["5137",183000],["5212",180000],["5166",150000],["5499",150000],["5175",100000],["5132",95000],["5162",70000],["5321",69000],["5366",67490.4],["5229",65000],["5164",56000],["5903",50000],["5194",42400],["5223",40000],["6130",40000],["5136",30000],["5909",30000],["5167",21000],["5161",20000],["5329",20000],["5038",18000],["5192",14850],["6121",11000],["5492",10000],["5901",10000],["5019",2000],["5179",2000],["5173",935]],"economic_expenditure_total_czk":29513362.4,"economic_financing":[["8115",8462747.83]],"economic_financing_total_czk":8462747.83,"economic_revenue":[["1211",5200000],["1121",2600000],["2132",2597000],["1111",1900000],["1511",1800000],["4213",1392720],["1122",1200150],["2111",977000],["4116",680369],["2131",500000],["3112",356087],["1113",330000],["4122",301000],["1345",300000],["3111",143913],["1112",130000],["2329",120000],["4112",111600],["1381",100000],["2324",80000],["1386",50000],["1387",50000],["4121",50000],["4111",24732],["2119",20000],["2212",12000],["1361",10000],["2141",10000],["2139",3000],["2229",1000],["1334",33.2],["1382",10.37]],"economic_revenue_total_czk":21050614.57,"purpose_expenditure":[["6171",8809050],["3612",4150000],["3639",3100000],["3726",2900000],["6112",1500000],["3745",1300000],["4223",1264690],["3722",1011000],["3631",477000],["4222",470000],["5512",420000],["3613",413000],["3429",400000],["3635",400000],["6320",350000],["2212",300000],["2221",300000],["3412",300000],["2321",200000],["3421",200000],["2141",180000],["2341",150000],["3326",143000],["1031",100000],["3322",100000],["3419",100000],["3632",100000],["6402",67490.4],["1032",50000],["5213",50000],["5274",50000],["3399",42400],["3330",40000],["3314",30000],["6114",24732],["6310",21000]],"purpose_expenditure_total_czk":29513362.4},"actual":{"economic_expenditure":[["5169",6184628.68],["6122",5435429.35],["5011",4293625],["5031",1244654],["5139",1232797.13],["5365",1200150],["5171",1024947.22],["5023",921812],["5154",692988.43],["5032",469345],["5151",383488.23],["5137",368035.12],["5156",364727],["5163",335415.16],["5172",285193.15],["5166",262146.36],["5212",180000],["5021",164437],["5499",130000],["5162",102160.34],["6121",95590],["5132",88850.95],["5229",73174.53],["5321",69000],["5366",67490.4],["5194",42400],["5164",37125.74],["5136",35157.9],["5175",28853],["5167",22361],["5038",21771],["5909",16646.11],["5192",14850],["5161",13427],["5179",7320],["5173",935]],"economic_expenditure_total_czk":25910931.8,"economic_financing":[["8117",8427000],["8118",-4245000],["8115",-1376105.61]],"economic_financing_total_czk":2805894.39,"economic_revenue":[["1211",5209664.31],["2132",3515603.22],["1121",2787895.15],["1511",2157343.76],["1111",1906648.44],["4213",1392720],["1122",1200150],["2111",1159378.82],["4116",680396],["2131",620634.67],["2329",511438.11],["1113",368631.74],["1345",315122],["4122",301000],["1112",181749.42],["3111",152527],["4112",111600],["2324",103953.25],["1386",101571.71],["3112",95500],["2141",86224.89],["4121",50000],["1387",39810.62],["4111",24732],["2212",12035.53],["2139",9533.04],["1361",6310],["2119",2000],["1381",820.16],["1334",33.2],["1382",10.37]],"economic_revenue_total_czk":23105037.41,"purpose_expenditure":[["6171",8654627.62],["3612",4110598.47],["3726",2893146],["3639",2787075.55],["6112",1214625],["4223",1185660],["3722",1010502.38],["3631",476597.2],["3745",463758.08],["5512",419922.74],["3429",350122.36],["4222",348011],["3613",319655.36],["6320",315074],["3635",272250],["2221",257609],["2141",180000],["2212",178341.48],["3326",142816],["2341",108141],["6402",67490.4],["3399",42400],["3412",25880.15],["6114",24732],["6310",20341.16],["3314",20226.03],["3322",8648.32],["3421",6413],["3632",5505.5],["1032",762]],"purpose_expenditure_total_czk":25910931.8}},"lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.municipal_budget_line_facts","consolidation_rule":"Internal-transfer rows are excluded; financing summary rows are excluded."}}}}