{"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:00261742","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00261742","name":"Město Verneřice","short_name":"Verneřice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Ústecký kraj","district_name":"Děčín","municipality_code":562921},"amounts":{"revenue_approved":35166500,"revenue_adjusted":36824849.01,"revenue_actual":35714565.69,"expense_approved":35166500,"expense_adjusted":39324849.01,"expense_actual":33156896.82,"tax_revenue":29691156.8,"nontax_revenue":3679594.88,"capital_revenue":440000,"transfer_revenue":1903814.01,"current_expense":31627771.34,"capital_expense":1529125.48,"budget_balance":2557668.87,"cash_current":40461464.4,"cash_previous":38004711.52},"ratios":{"revenue_execution":0.96984962,"expense_execution":0.84315382,"balance_to_revenue":0.07161417,"cash_to_expense":1.22030311,"cash_yoy":0.06464338,"capital_expense_share":0.04611787,"transfer_revenue_share":0.05330637},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00261742/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00261742"},"seo":{"slug":"vernerice","path":"/cz/municipalities/vernerice/"},"population":{"value":1172,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":35166500,"expenditure_czk":35166500,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":36824849.01,"expenditure_czk":39324849.01,"financing_czk":2500000,"balance_czk":-2500000},{"stage":"actual","revenue_czk":35714565.69,"expenditure_czk":33156896.82,"financing_czk":-2557668.87,"balance_czk":2557668.87}],"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",7404000],["5011",5756855.72],["5171",5530000],["5139",2547000],["5331",2400000],["5031",1677792.23],["5023",1500000],["6121",1000000],["5164",816000],["5152",810000],["5222",700000],["6122",695000],["5154",682000],["5032",670352.05],["5151",533000],["5137",492000],["5156",369500],["5163",301000],["5168",217000],["5362",176000],["5499",120000],["5162",92000],["5132",63000],["5021",59000],["5194",55000],["5136",53000],["5153",50000],["5155",50000],["5321",50000],["6111",44000],["5179",34000],["5038",30000],["5167",30000],["5172",20000],["5229",20000],["5903",20000],["5133",16000],["6130",15000],["5161",12000],["5175",11000],["5138",10000],["5329",10000],["5364",7000],["5492",5000],["5192",4000],["5365",4000],["5122",2000],["5041",1000],["5181",1000],["5363",1000]],"economic_expenditure_total_czk":35166500,"economic_revenue":[["1211",13500000],["1121",6700000],["1111",4800000],["1511",2000000],["2111",1687000],["1113",1000000],["1345",900000],["2132",842000],["2141",650000],["2324",600000],["3111",500000],["1112",400000],["2329",280000],["4112",275000],["4116",198500],["1386",150000],["1381",100000],["1387",100000],["2131",100000],["3113",100000],["2321",55000],["1349",50000],["1361",40000],["4121",40000],["2322",30000],["1341",25000],["2119",25000],["1334",5000],["1343",5000],["2112",5000],["2222",3000],["1344",1000]],"economic_revenue_total_czk":35166500,"purpose_expenditure":[["3745",3898000],["6171",3834500],["3113",3270000],["3419",2782000],["1031",2671000],["1032",2050000],["3612",1921000],["6112",1900000],["3722",1800000],["2212",1748000],["3613",1554000],["2321",978000],["3631",927000],["5512",923000],["2219",860000],["3723",828000],["6409",707000],["1039",619000],["3634",317000],["3399",300000],["3632",212000],["3314",171000],["3326",150000],["6399",150000],["2310",137000],["3421",118000],["3639",66000],["1037",60000],["3721",50000],["3744",50000],["5213",45000],["6310",40000],["5311",20000],["3319",10000]],"purpose_expenditure_total_czk":35166500,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5169",8119965],["5171",6635720],["5011",6396855.72],["5331",2400000],["5139",2344500],["5031",1838292.25],["5023",1500000],["6123",946000],["5152",927000],["5137",906000],["5164",816000],["5336",770564.01],["5032",730852.03],["5222",712000],["6121",587000],["5154",571000],["5151",550000],["5156",387000],["5168",337000],["5163",323000],["6122",262000],["5362",207000],["5499",120000],["5021",119000],["5162",94000],["5132",64000],["5321",60000],["5194",55000],["5136",53000],["5153",50000],["5155",50000],["5492",48000],["5909",47000],["5167",39600],["5179",34000],["5038",30000],["5175",25500],["5229",20000],["5903",20000],["5366",18000],["5133",17000],["6130",15000],["6111",14000],["5161",12000],["5138",10000],["5329",10000],["5365",10000],["5364",7000],["5172",5000],["5192",4000],["5041",2000],["5122",2000],["5181",1000],["5363",1000]],"economic_expenditure_total_czk":39324849.01,"economic_financing":[["8115",2500000]],"economic_financing_total_czk":2500000,"economic_revenue":[["1211",13018000],["1121",6966000],["1111",4821000],["1511",2250000],["2111",1828200],["4116",1064629.01],["1113",930000],["1345",900000],["2132",840000],["2324",681000],["2141",650000],["3111",499000],["1112",455000],["4122",442720],["4112",303800],["1386",260000],["2329",200000],["3113",118000],["1387",100000],["2131",100000],["2321",65000],["4121",60000],["1349",50000],["1361",40000],["4111",32500],["1381",30000],["2322",30000],["1341",27000],["2119",25000],["2149",15000],["1334",5000],["2112",5000],["4129",5000],["1343",3000],["2222",3000],["1344",1000],["2310",1000]],"economic_revenue_total_czk":36824849.01,"purpose_expenditure":[["3745",5204000],["6171",4633465],["3113",3938564.01],["3613",3160000],["1031",2657000],["3722",2176000],["3612",1960000],["6112",1900000],["2219",1861000],["3419",1818000],["2212",1508000],["1032",1236000],["2321",978000],["3723",943000],["3631",802000],["5512",798600],["1039",770000],["6409",730000],["3399",401000],["3634",317000],["3326",289720],["3314",171000],["6399",150000],["2310",137000],["3639",136000],["3632",132000],["3721",100000],["3744",93000],["3421",88000],["1037",73000],["5213",45000],["6114",41500],["6310",40000],["5311",20000],["3319",10000],["6402",7000]],"purpose_expenditure_total_czk":39324849.01},"actual":{"economic_expenditure":[["5011",6124933.04],["5169",6094519.34],["5171",5700994.07],["5331",2400000],["5031",1738398.54],["5139",1485082.64],["5023",1467634],["6123",915620.11],["5137",821030.27],["5164",810474],["5336",770564.01],["5152",717651.21],["5222",712000],["5032",662911.32],["5154",522052.96],["6121",361986.37],["5151",358881],["5163",278923.3],["5168",266776.82],["5156",258290.71],["5362",-252295],["6122",251519],["5499",107065.8],["5021",100134],["5162",71530.94],["5321",51500],["5492",48000],["5909",46263],["5132",40384.79],["5153",36497.17],["5136",34236],["5194",27775.6],["5167",27462.89],["5179",25814.68],["5038",25605],["5366",18000],["5329",5745],["5364",5463],["5175",4732.72],["5365",4000],["5138",2505.74],["5161",2275],["5192",2000],["5041",1473.78],["5133",484]],"economic_expenditure_total_czk":33156896.82,"economic_financing":[["8117",20000000],["8118",-20000000],["8115",-2456752.88],["8901",-100915.99]],"economic_financing_total_czk":-2557668.87,"economic_revenue":[["1211",13007835.03],["1121",6965964.67],["1111",4820818.98],["1511",2245632.14],["2111",1509343.37],["4116",1064629.01],["1113",920618.06],["1345",835040],["2132",785996.22],["2141",575563.51],["2324",547299.34],["1112",454033.77],["4122",437885],["3111",422000],["4112",303800],["1386",253788.88],["1387",99466.17],["2131",83450.44],["2329",70788],["2321",60000],["4121",60000],["4111",32500],["1361",29730],["2322",27146],["1349",27099.88],["1341",26385],["3113",18000],["2149",14745],["4129",5000],["2112",2842],["1343",2731],["2119",2420],["1381",2013.22],["2310",1]],"economic_revenue_total_czk":35714565.69,"purpose_expenditure":[["3745",4757110.93],["6171",4178338.92],["3113",3696712.41],["3613",2709474.11],["1031",2124581.8],["3722",1931958.47],["6112",1849495.48],["2219",1744536],["3612",1463216.65],["2212",1317794.57],["3419",1053249.36],["2321",864783],["3723",741470.03],["6409",730000],["5512",729849.41],["1032",724908.49],["3631",665761.85],["1039",601321.37],["3399",355058.34],["3634",312445.75],["6399",-288436],["3326",287996.37],["3314",135322.8],["3744",92992.13],["3639",82661],["1037",72865.6],["3721",64261.18],["6114",39012],["3632",35886.76],["6310",35636.3],["2310",33252.74],["6402",5463],["3421",4316],["3319",3600]],"purpose_expenditure_total_czk":33156896.82}},"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."}}}}