{"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:00654124","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00654124","name":"OBEC VERNÉŘOVICE","short_name":"VERNÉŘOVICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Královéhradecký kraj","district_name":"Náchod","municipality_code":547743},"amounts":{"revenue_approved":8133550,"revenue_adjusted":8361050,"revenue_actual":10239532.65,"expense_approved":9826000,"expense_adjusted":10053500,"expense_actual":8896928.81,"tax_revenue":8081446.77,"nontax_revenue":257179.12,"capital_revenue":121,"transfer_revenue":1900785.76,"current_expense":8577307.31,"capital_expense":319621.5,"budget_balance":1342603.84,"cash_current":4666895.41,"cash_previous":3324291.57},"ratios":{"revenue_execution":1.22467066,"expense_execution":0.88495835,"balance_to_revenue":0.13111964,"cash_to_expense":0.52455128,"cash_yoy":0.40387668,"capital_expense_share":0.03592492,"transfer_revenue_share":0.18563208},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00654124/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00654124"},"seo":{"slug":"vernerovice","path":"/cz/municipalities/vernerovice/"},"population":{"value":327,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":8133550,"expenditure_czk":9826000,"financing_czk":1692450,"balance_czk":-1692450},{"stage":"revised","revenue_czk":8361050,"expenditure_czk":10053500,"financing_czk":1692450,"balance_czk":-1692450},{"stage":"actual","revenue_czk":10239532.65,"expenditure_czk":8896928.81,"financing_czk":-1342603.84,"balance_czk":1342603.84}],"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",1677000],["5023",1281300],["5331",1150000],["5171",983141],["5154",795000],["5011",710000],["5213",560000],["6121",400000],["5903",290000],["6122",250000],["5139",194000],["5031",165000],["5032",160000],["5021",130000],["5178",108000],["5339",100000],["5137",95000],["5323",93000],["5163",83000],["5168",70000],["5329",62000],["5156",60000],["5365",60000],["5499",49000],["5229",40000],["5173",36000],["5162",30000],["5222",30000],["5194",22000],["5321",21500],["5123",20000],["5364",18859],["5175",14000],["5041",11000],["5133",10000],["5166",10000],["5167",10000],["5132",8000],["5038",5000],["5151",3000],["5161",3000],["5362",3000],["5164",2200],["5131",2000],["5136",1000]],"economic_expenditure_total_czk":9826000,"economic_financing":[["8115",1692450]],"economic_financing_total_czk":1692450,"economic_revenue":[["1211",3684800],["1121",1920000],["1111",1080000],["1511",460000],["1113",260000],["2324",164000],["1345",163000],["1122",95000],["1112",90000],["4112",75800],["2111",67500],["1381",23000],["1386",20000],["3111",10000],["1341",9450],["1387",5000],["2142",2500],["1361",2000],["2131",1000],["2141",500]],"economic_revenue_total_czk":8133550,"purpose_expenditure":[["6171",2954200],["3745",1712141],["6112",1411300],["3113",1300000],["2141",560000],["3722",550000],["5213",300000],["3319",280000],["3631",178000],["2212",145000],["2292",93000],["1032",80000],["5512",73500],["6399",60000],["3399",33000],["6320",33000],["6221",20000],["6402",18859],["6310",10000],["3419",9000],["3632",5000]],"purpose_expenditure_total_czk":9826000},"revised":{"economic_expenditure":[["5169",1828500],["5023",1254570],["5331",1150000],["5171",1083141],["5154",795000],["5011",710000],["5213",560000],["6121",400000],["5903",290000],["5139",201000],["5031",165000],["5032",160000],["6122",150000],["5021",130000],["5178",108000],["5339",100000],["5163",97000],["5137",95000],["5323",93000],["5365",86730],["5168",70000],["5329",62000],["5156",60000],["5499",49000],["5229",40000],["5173",38000],["5336",36000],["5162",30000],["5222",30000],["5175",23000],["5194",22000],["5321",21500],["5123",20000],["5364",18859],["5041",11000],["5133",10000],["5166",10000],["5167",10000],["5019",8000],["5132",8000],["5038",5000],["5151",3000],["5161",3000],["5362",3000],["5164",2200],["5131",2000],["5136",1000]],"economic_expenditure_total_czk":10053500,"economic_financing":[["8115",1692450]],"economic_financing_total_czk":1692450,"economic_revenue":[["1211",3684800],["1121",1920000],["1111",1120000],["1511",460000],["1113",260000],["2324",164000],["1345",163000],["2111",131500],["1122",95000],["1112",90000],["4112",75800],["1386",55000],["4122",36000],["4111",32500],["1387",25000],["1381",23000],["3111",10000],["1341",9450],["2142",2500],["1361",2000],["2131",1000],["2141",500]],"economic_revenue_total_czk":8361050,"purpose_expenditure":[["6171",2954200],["3745",1507141],["6112",1384570],["3113",1336000],["3722",695000],["2141",560000],["2212",350000],["5213",300000],["3319",280000],["3631",178000],["2292",93000],["6399",86730],["1032",80000],["5512",73500],["6320",43000],["3399",33000],["6114",32500],["6221",20000],["6402",18859],["6310",14000],["3419",9000],["3632",5000]],"purpose_expenditure_total_czk":10053500},"actual":{"economic_expenditure":[["5169",1832640.79],["5331",1150000],["5023",1036570],["5154",921587.46],["5171",699117],["5011",639378],["5194",618384],["6121",319621.5],["5139",219842.33],["5137",180231.55],["5031",156372],["5032",150301],["5163",150021.4],["5021",136191],["5178",107615.76],["5365",86730],["5168",74823.98],["5499",67196],["5213",60000],["5336",55420],["5321",50500],["5156",43489],["5222",43000],["5173",31730],["5329",23330],["5364",18859],["5167",9534.8],["5164",6500],["5175",2843],["5038",2597],["5151",1781],["5041",621.24],["5221",100]],"economic_expenditure_total_czk":8896928.81,"economic_financing":[["8115",-1365775.84],["8901",23172]],"economic_financing_total_czk":-1342603.84,"economic_revenue":[["1211",3522213.09],["1121",1889896.12],["4213",1640065.76],["1111",1284763.97],["1511",672529.63],["1113",249447.64],["2324",170486.03],["4122",152420],["1345",138300],["1112",123116.39],["1122",86730],["2111",83669.5],["4112",75800],["1386",68834.06],["4111",32500],["1387",26981.11],["1341",15408],["1361",2230],["2142",1298],["2132",1000],["2131",564],["1381",521.23],["1334",475.53],["2141",161.59],["3121",121]],"economic_revenue_total_czk":10239532.65,"purpose_expenditure":[["6171",2787688.59],["3745",1414733.99],["3113",1324540],["6112",1158157],["3722",694638.72],["2141",560000],["2212",348117],["3319",185327.65],["3631",166763.22],["6399",86730],["5512",50120],["6320",35118.43],["3399",28761.24],["6114",18968],["6402",18859],["6310",9814.97],["1032",8591]],"purpose_expenditure_total_czk":8896928.81}},"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."}}}}