{"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:60045493","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"60045493","name":"Obec Vernířovice","short_name":"Vernířovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Šumperk","municipality_code":554146},"amounts":{"revenue_approved":10105942,"revenue_adjusted":11266040,"revenue_actual":10272926.79,"expense_approved":10735324,"expense_adjusted":16430321,"expense_actual":11844018.67,"tax_revenue":7086298.24,"nontax_revenue":2665700.55,"capital_revenue":0,"transfer_revenue":520928,"current_expense":8409243.49,"capital_expense":3434775.18,"budget_balance":-1571091.88,"cash_current":5755759.11,"cash_previous":7326850.99},"ratios":{"revenue_execution":0.91184895,"expense_execution":0.7208635,"balance_to_revenue":-0.15293518,"cash_to_expense":0.48596336,"cash_yoy":-0.21442935,"capital_expense_share":0.29000082,"transfer_revenue_share":0.05070882},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/60045493/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/60045493"},"seo":{"slug":"vernirovice","path":"/cz/municipalities/vernirovice/"},"population":{"value":196,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":10105942,"expenditure_czk":10735324,"financing_czk":629382,"balance_czk":-629382},{"stage":"revised","revenue_czk":11266040,"expenditure_czk":16430321,"financing_czk":5164281,"balance_czk":-5164281},{"stage":"actual","revenue_czk":10272926.79,"expenditure_czk":11844018.67,"financing_czk":1571091.88,"balance_czk":-1571091.88}],"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",3100000],["5169",2195000],["5011",1200000],["5138",1000000],["5023",800000],["5154",335000],["5139",241500],["5031",240000],["5171",180000],["5032",165000],["5166",155000],["5021",140000],["5365",140000],["6371",100000],["5156",92000],["5137",70000],["5162",60000],["5175",60000],["5222",59000],["5163",55000],["5329",47000],["5323",41152],["5364",41000],["5321",40000],["5339",35000],["5903",30000],["5229",29000],["5167",21000],["5173",20000],["5132",10000],["5179",10000],["5038",6000],["5362",5672],["5161",5000],["5136",4000],["5194",3000]],"economic_expenditure_total_czk":10735324,"economic_financing":[["8115",629382]],"economic_financing_total_czk":629382,"economic_revenue":[["1211",2786100],["1111",2292022],["2112",1507000],["1121",1418950],["1511",430000],["2111",385500],["1342",300000],["1113",179450],["1345",170000],["1122",135220],["2324",120000],["1112",85100],["4112",71800],["1386",40300],["4111",32000],["1381",30000],["2321",30000],["3111",20000],["2119",16000],["1334",15000],["1387",10000],["2132",7000],["1341",5000],["2211",5000],["1361",4500],["2131",4500],["2139",3000],["1346",2000],["2141",500]],"economic_revenue_total_czk":10105942,"purpose_expenditure":[["3639",3110000],["6171",2902000],["2141",1000000],["6112",870000],["1037",695000],["3722",500000],["3745",392000],["3631",215000],["3399",161500],["2212",145000],["6399",140672],["2321",100000],["3421",65000],["5512",55000],["2242",47000],["6320",45000],["2292",41152],["6402",41000],["2143",35000],["6111",32000],["5213",30000],["3314",27000],["3429",25000],["3721",25000],["2331",14000],["6310",10000],["4341",7000],["2333",5000]],"purpose_expenditure_total_czk":10735324},"revised":{"economic_expenditure":[["6121",5996628],["5169",2466000],["5138",1900000],["5011",1525000],["5023",881217],["5139",483762],["5154",440000],["5031",331500],["5365",269640],["5171",230000],["5032",211800],["5021",207577],["5137",202000],["5166",155000],["5156",133000],["5163",120720],["5499",100000],["6371",100000],["5222",68000],["5175",61184],["5162",60000],["5329",49000],["6129",48000],["5362",45681],["5323",41152],["5364",41000],["5321",40000],["6122",37150],["5339",35000],["5903",30000],["5229",29000],["5167",21000],["5173",20000],["5132",10000],["5179",10000],["5038",6000],["5161",5310],["5212",5000],["5136",4000],["5194",4000],["5333",4000],["5164",2000]],"economic_expenditure_total_czk":16430321,"economic_financing":[["8115",5164281]],"economic_financing_total_czk":5164281,"economic_revenue":[["1211",2786100],["2112",2407000],["1121",1481950],["1111",1292022],["1511",614300],["2111",467500],["1342",342600],["1122",269640],["1113",238450],["1345",197500],["2324",179800],["4222",177628],["4122",169000],["1112",97100],["2329",77000],["4112",71800],["4129",70000],["1386",58300],["2321",54000],["1334",40600],["4111",32500],["1381",30000],["2131",24100],["1387",21150],["3111",20000],["2119",16000],["2132",7000],["1341",5000],["2211",5000],["1361",4500],["2139",3000],["2212",2500],["1346",2000],["2141",500],["2328",500]],"economic_revenue_total_czk":11266040,"purpose_expenditure":[["3639",5291000],["6171",3255050],["2141",2595300],["2212",972628],["6112",966217],["1037",754150],["3722",588000],["3745",438000],["6399",270312],["3399",246600],["3631",215000],["2321",100000],["6320",97000],["6402",81009],["3421",75000],["3412",65000],["5512",65000],["2242",47000],["2331",44000],["2292",41152],["3314",40000],["2143",35000],["5213",30000],["3429",25000],["3721",25000],["6310",23720],["6114",18683],["3141",7500],["4341",7000],["3113",6000],["2333",5000]],"purpose_expenditure_total_czk":16430321},"actual":{"economic_expenditure":[["6121",3349831.18],["5169",2169617.67],["5138",1390969.35],["5011",1387883],["5023",880786],["5154",292260.43],["5139",282408.27],["5365",269640],["5031",269203],["5032",204142],["5137",171586],["5021",147811],["5171",135001.84],["5163",119709.34],["5166",116160],["5156",110007],["5499",82885],["5222",68000],["5162",54781.76],["5329",49000],["6129",47795],["5362",44556],["5323",39583.5],["5321",37164],["6122",37149],["5229",21697],["5175",19352],["5167",9880],["5161",5301],["5038",5225],["5212",5000],["5339",5000],["5194",3646],["5179",2500],["5132",2387.33],["5136",2231],["5173",1993],["5164",1876]],"economic_expenditure_total_czk":11844018.67,"economic_financing":[["8115",1571091.88]],"economic_financing_total_czk":1571091.88,"economic_revenue":[["1211",2766313.91],["2112",1865691.34],["1121",1481148.73],["1111",1001460.43],["1511",614220.11],["2111",450758],["1342",342590],["1122",269640],["1345",197493],["1113",195771.25],["2324",179189.5],["4222",177628],["4122",169000],["1112",96544.37],["2329",77000],["4112",71800],["4129",70000],["2321",54000],["1386",53963.7],["1334",40553.38],["4111",32500],["2131",23032],["1387",21149.47],["2119",6956],["2132",5568],["1341",3880],["2212",2500],["1361",1140],["2139",600],["1381",429.89],["2141",405.71]],"economic_revenue_total_czk":10272926.79,"purpose_expenditure":[["3639",2795666.18],["6171",2765830.38],["2141",1952736.11],["6112",964070],["2212",725980.64],["3722",587581.34],["1037",570326.85],["3745",402288.63],["6399",270312],["3631",151440],["3399",113025.45],["6320",96763],["5512",62756.49],["3412",58824],["2242",47000],["6402",40009],["2292",39583.5],["3421",38436],["3314",35679.1],["2331",33036],["3429",25000],["6310",22946.34],["6114",18683],["3141",7309],["2143",5000],["4341",5000],["2333",4598],["3721",2137.66],["3113",2000]],"purpose_expenditure_total_czk":11844018.67}},"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."}}}}