{"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:00279706","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00279706","name":"Obec Verměřovice","short_name":"Verměřovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Ústí nad Orlicí","municipality_code":581119},"amounts":{"revenue_approved":31518720,"revenue_adjusted":32062415.3,"revenue_actual":32041522.76,"expense_approved":28085106,"expense_adjusted":27062386.3,"expense_actual":26817492.46,"tax_revenue":16856327.69,"nontax_revenue":2443399.77,"capital_revenue":11698000,"transfer_revenue":1043795.3,"current_expense":15328287.82,"capital_expense":11489204.64,"budget_balance":5224030.3,"cash_current":24504625.46,"cash_previous":19102999.16},"ratios":{"revenue_execution":0.99934838,"expense_execution":0.99095077,"balance_to_revenue":0.16303939,"cash_to_expense":0.91375528,"cash_yoy":0.28276326,"capital_expense_share":0.42842203,"transfer_revenue_share":0.03257633},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00279706/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00279706"},"seo":{"slug":"vermerovice","path":"/cz/municipalities/vermerovice/"},"population":{"value":788,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":31518720,"expenditure_czk":28085106,"financing_czk":-3433614,"balance_czk":3433614},{"stage":"revised","revenue_czk":32062415.3,"expenditure_czk":27062386.3,"financing_czk":-5000029,"balance_czk":5000029},{"stage":"actual","revenue_czk":32041522.76,"expenditure_czk":26817492.46,"financing_czk":-5224030.3,"balance_czk":5224030.3}],"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":[["6121",12051000],["5362",2442500],["5169",1906000],["5011",1420000],["5331",1372800],["5023",1185000],["5171",1146000],["6313",1095000],["5365",649070],["5139",563224],["5031",561000],["5137",480000],["5021",453000],["6122",434000],["5153",350000],["5154",290000],["5032",235000],["6119",195000],["5222",151000],["5329",142636],["5499",120000],["5194",115000],["5168",105000],["5163",97000],["5156",88000],["5175",86776],["5151",63000],["6342",56000],["5164",41700],["5162",40000],["5167",34500],["5172",19000],["5173",15000],["5041",11000],["5132",10000],["5903",10000],["5019",6000],["5038",6000],["5166",6000],["5136",5000],["5161",5000],["5179",5000],["5223",5000],["5321",5000],["5909",5000],["5039",2500],["5229",400]],"economic_expenditure_total_czk":28085106,"economic_financing":[["8115",-3433614]],"economic_financing_total_czk":-3433614,"economic_revenue":[["3111",14322000],["1211",7100000],["1121",3600000],["1111",2300000],["2111",671840],["1122",644070],["1511",600000],["1113",500000],["2132",416210],["2141",328000],["2324",315500],["4112",187600],["1112",180000],["4216",94500],["1386",67000],["2131",57000],["1387",33000],["4111",31000],["1381",30000],["1341",23000],["2321",10000],["1361",6000],["1334",1000],["1335",1000]],"economic_revenue_total_czk":31518720,"purpose_expenditure":[["2321",4790000],["2212",4761000],["6399",3080070],["6171",3034400],["2219",2395000],["3113",1822800],["6112",1533000],["2310",1100000],["3722",960000],["3745",941700],["3319",705000],["3631",665000],["3612",655000],["3639",624636],["5512",254500],["3412",130000],["3635",105000],["3399",100000],["6320",90000],["3429",67000],["3613",60000],["3419",50000],["3421",40000],["6114",31000],["1032",20000],["3314",18000],["3326",15000],["3341",10000],["5213",10000],["6310",7000],["3525",5000],["3632",3000],["3744",2000]],"purpose_expenditure_total_czk":28085106},"revised":{"economic_expenditure":[["6121",9280000],["5171",2941000],["5362",1954500],["5169",1877050],["5331",1406300],["5011",1362000],["5023",1211000],["6313",1095000],["6123",717000],["5336",668695.3],["5365",646070],["5031",553000],["5021",538175],["6122",418000],["5139",354661],["5153",288325],["5032",237000],["5154",217378],["5163",152000],["5222",143000],["5329",142636],["5194",111000],["5137",104000],["5499",104000],["5168",87000],["5172",69000],["5156",62000],["5175",61776],["5151",47000],["5164",41700],["5162",35000],["5167",25500],["5173",21164],["5041",11000],["5132",10000],["5223",10000],["5903",10000],["6130",10000],["5019",8074],["5038",6000],["5161",5780],["5179",5000],["5909",5000],["5039",3202],["5339",3000],["5136",2000],["5321",1000],["5229",400]],"economic_expenditure_total_czk":27062386.3,"economic_financing":[["8115",-5000029]],"economic_financing_total_czk":-5000029,"economic_revenue":[["3111",11698500],["1211",7626000],["1121",4084000],["1111",2819000],["2111",750340],["1122",644070],["4116",635639.3],["1511",605000],["2141",568000],["1113",540000],["2324",533500],["2132",427210],["1112",267000],["4112",187600],["4122",153056],["1386",149000],["2322",101000],["1387",59000],["2131",59000],["1345",38000],["4222",35000],["4111",32500],["1341",23000],["2321",15000],["1361",9000],["1381",2000],["1335",1000]],"economic_revenue_total_czk":32062415.3,"purpose_expenditure":[["2212",4532000],["2321",4356000],["6171",2677400],["6399",2580070],["3113",2504995.3],["2219",2014000],["6112",1563000],["2310",1095000],["3722",955000],["1032",775000],["3631",707000],["3745",643700],["3319",629000],["3612",532000],["3639",421636],["3412",320000],["5512",154500],["6320",145000],["3399",114000],["3341",80000],["3429",59000],["3419",50000],["6114",46085],["3421",40000],["3314",18000],["3326",15000],["5213",10000],["6310",7000],["3525",5000],["4359",5000],["3231",3000],["3632",3000],["3744",2000]],"purpose_expenditure_total_czk":27062386.3},"actual":{"economic_expenditure":[["6121",9258218.6],["5171",2923707.05],["5362",1943216],["5169",1843361.49],["5331",1406254.7],["5011",1360974],["5023",1210114],["6313",1094504],["6123",713716.04],["5336",668695.3],["5365",645670],["5031",551493],["5021",522098],["6122",414559],["5139",315885.75],["5153",281471.25],["5032",230371],["5154",200067.75],["5163",151061.6],["5329",142636],["5222",140000],["5194",109524],["5499",103420],["5137",90804],["5168",85302.5],["5172",64256],["5175",60046],["5156",59912.11],["5151",43789],["5164",41692],["5162",33686.81],["5167",23542.21],["5173",19909],["5223",10000],["5132",9215],["6130",8207],["5019",6624.8],["5041",6000],["5038",5577],["5179",4875.78],["5161",4816],["5339",3000],["5039",2241.72],["5909",1467],["5136",1110],["5229",400]],"economic_expenditure_total_czk":26817492.46,"economic_financing":[["8117",8000000],["8118",-8000000],["8115",-5377446.3],["8901",153416]],"economic_financing_total_czk":-5224030.3,"economic_revenue":[["3111",11698000],["1211",7625190.04],["1121",4083882.3],["1111",2818154.41],["2111",747789.18],["1122",644070],["4116",635639.3],["1511",604616.66],["2141",567058.17],["1113",539685.76],["2324",531497.71],["2132",424462.21],["1112",266175.19],["4112",187600],["4122",153056],["1386",148784.48],["2322",99277],["2131",58663.5],["1387",58312.73],["1345",37370],["4222",35000],["4111",32500],["1341",20060],["2321",14652],["1361",8440],["1381",1177.32],["1335",408.8]],"economic_revenue_total_czk":32041522.76,"purpose_expenditure":[["2212",4526816],["2321",4349709.4],["6171",2609670.38],["6399",2569686],["3113",2492772],["2219",1992234.89],["6112",1561657],["2310",1094504],["3722",945847.17],["1032",768770.06],["3631",695842.44],["3745",624798.72],["3319",609969.64],["3612",515905.24],["3639",416973],["3412",318980],["5512",147807.72],["6320",144542],["3399",112673.2],["3341",79509],["3429",54646],["3419",50000],["6114",46085],["3421",40000],["3314",16000],["3326",10969],["6310",6519.6],["3525",5000],["4359",5000],["3231",3000],["3632",1605]],"purpose_expenditure_total_czk":26817492.46}},"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."}}}}