{"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:00277541","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00277541","name":"Obec Vendolí","short_name":"Vendolí","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Pardubický kraj","district_name":"Svitavy","municipality_code":578932},"amounts":{"revenue_approved":45241000,"revenue_adjusted":50401796.04,"revenue_actual":48329144.28,"expense_approved":50867000,"expense_adjusted":56632796.04,"expense_actual":40009372.75,"tax_revenue":25038831.53,"nontax_revenue":11357876.03,"capital_revenue":2120068.7,"transfer_revenue":9812368.02,"current_expense":23953645.26,"capital_expense":16055727.49,"budget_balance":8319771.53,"cash_current":33228262.47,"cash_previous":27471670.94},"ratios":{"revenue_execution":0.95887742,"expense_execution":0.70647002,"balance_to_revenue":0.17214812,"cash_to_expense":0.83051196,"cash_yoy":0.20954646,"capital_expense_share":0.40129916,"transfer_revenue_share":0.20303211},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00277541/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00277541"},"seo":{"slug":"vendoli","path":"/cz/municipalities/vendoli/"},"population":{"value":995,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":45241000,"expenditure_czk":50867000,"financing_czk":5626000,"balance_czk":-5626000},{"stage":"revised","revenue_czk":50401796.04,"expenditure_czk":56632796.04,"financing_czk":6231000,"balance_czk":-6231000},{"stage":"actual","revenue_czk":48329144.28,"expenditure_czk":40009372.75,"financing_czk":-8319771.53,"balance_czk":8319771.53}],"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",19815000],["5169",5391100],["5909",4742100],["5011",4145000],["6122",2365000],["5365",2000000],["5171",1790000],["5331",1338000],["5023",1300000],["5031",1288000],["5139",1209000],["5362",1006000],["5151",828500],["5154",800000],["5032",518500],["5137",400000],["5156",347000],["5021",284200],["5499",278000],["5153",200000],["5163",155000],["5222",149000],["5492",70000],["5194",50000],["5903",50000],["5175",44000],["5167",40900],["5134",36500],["5138",30000],["5141",30000],["6130",30000],["5162",24000],["5229",24000],["5164",22000],["5166",22000],["5038",18000],["5329",15000],["5173",5000],["5339",2200],["5136",2000],["5019",1000],["5161",1000]],"economic_expenditure_total_czk":50867000,"economic_financing":[["8115",6650000],["8124",-1024000]],"economic_financing_total_czk":5626000,"economic_revenue":[["1211",10164000],["4216",6121000],["1121",5176500],["2111",5067800],["1122",4000000],["2324",4000000],["1111",3741400],["2132",1410000],["1511",1400000],["2141",1000000],["1345",900000],["1113",654700],["2131",640000],["1112",310500],["4112",265900],["1386",100000],["2112",64000],["1381",50000],["1387",50000],["3111",50000],["1341",40000],["4129",20000],["1361",15000],["1343",200]],"economic_revenue_total_czk":45241000,"purpose_expenditure":[["1037",6090000],["2219",6005000],["5599",6000000],["2321",5885100],["3639",3859000],["6399",3000000],["1031",2453500],["6171",2120100],["5512",1968000],["3392",1960200],["1032",1772400],["6112",1682000],["2212",1010000],["3722",1000000],["3113",988000],["1036",796000],["3111",720000],["3612",662000],["3329",600000],["3631",402000],["3613",360000],["3725",235000],["3399",225000],["2333",180000],["6320",140000],["3745",127000],["3349",113000],["3141",90000],["3419",84000],["5213",50000],["1012",37000],["6409",30000],["4345",28000],["3341",25000],["3421",22000],["3412",20000],["3721",20000],["3726",18000],["5519",18000],["3632",17500],["6310",15000],["2141",12000],["3314",9200],["2341",5000],["3326",5000],["3319",3000],["3724",3000],["3429",2000]],"purpose_expenditure_total_czk":50867000},"revised":{"economic_expenditure":[["6121",22742844.69],["5169",6239600],["5909",4792100],["5011",4259000],["6122",2609036.5],["5365",2000000],["5171",1840000],["5331",1354655.31],["5031",1321000],["5023",1300000],["5139",1283000],["5362",1266000],["5151",828500],["5154",800000],["5336",633259.54],["5137",573000],["5032",518500],["5156",347000],["5021",308200],["5499",278000],["6422",275000],["5153",200000],["5222",178000],["5163",160000],["5492",70000],["5194",50000],["5903",50000],["5175",45000],["5167",40900],["5138",37500],["5134",36500],["5141",30000],["6130",30000],["5162",24000],["5229",24000],["5164",22000],["5166",22000],["5038",18000],["5329",15000],["5173",5000],["5339",2200],["5136",2000],["5019",1000],["5161",1000]],"economic_expenditure_total_czk":56632796.04,"economic_financing":[["8115",7255000],["8124",-1024000]],"economic_financing_total_czk":6231000,"economic_revenue":[["1211",10164000],["4216",6121000],["2111",5391800],["1121",5176500],["1122",4000000],["2324",4000000],["1111",3741400],["4116",1848901.63],["4222",1820000],["2132",1410000],["1511",1400000],["2141",1000000],["3201",981357.91],["1345",900000],["1113",654700],["2131",640000],["1112",310500],["4112",265900],["1386",150000],["4213",64036.5],["2112",64000],["1381",50000],["1387",50000],["3111",50000],["1341",40000],["4122",40000],["4111",32500],["4129",20000],["1361",15000],["1343",200]],"economic_revenue_total_czk":50401796.04,"purpose_expenditure":[["2219",7055000],["5599",6000000],["2321",5885100],["1037",4709844.69],["3639",3922000],["3392",3421200],["6399",3260000],["1031",2453500],["1032",2312400],["6171",2295100],["3613",2060000],["5512",1968000],["6112",1682000],["3113",1321296],["3722",1159500],["3111",1036618.85],["2212",1010000],["3612",844036.5],["1036",796000],["3329",600000],["3631",402000],["3725",292000],["3429",282000],["3399",225000],["2221",220000],["2333",180000],["3419",150000],["6320",140000],["3745",127000],["3341",122000],["3349",113000],["3141",90000],["2341",70000],["3726",56000],["5213",50000],["4345",45000],["1012",37000],["3421",35000],["6114",32500],["6409",30000],["3632",21500],["3412",20000],["3721",20000],["6310",20000],["5519",18000],["2141",12000],["3314",10200],["3326",5500],["5311",5500],["3724",5000],["3319",3000],["4341",2000]],"purpose_expenditure_total_czk":56632796.04},"actual":{"economic_expenditure":[["6121",15366602.49],["5169",5726280.65],["5011",4123177],["5365",1953210],["5331",1354655.31],["5362",1314233],["5031",1231087],["5139",1200229.45],["5023",1110026],["5171",917906.64],["5151",897891],["5336",633259.54],["5154",568406.08],["5032",468468],["5137",419550.99],["6122",350792],["5909",346013.76],["6422",274335],["5499",267093],["5156",261693.6],["5153",185355.87],["5222",180932],["5163",158698.8],["5021",158580],["5329",109642],["5175",105230.2],["6130",63998],["5492",56500],["5138",30920.23],["5167",27350],["5229",25070],["5162",22766.97],["5194",20681.82],["5134",19891.1],["5038",17301],["5141",15501.25],["5019",7625],["5164",6427],["5173",4780],["5039",2579],["5339",2000],["5136",1672],["5161",960]],"economic_expenditure_total_czk":40009372.75,"economic_financing":[["8117",61000000],["8118",-60000000],["8115",-6677989.53],["8124",-2568685],["8901",-73097]],"economic_financing_total_czk":-8319771.53,"economic_revenue":[["1211",10025324.9],["2111",7274098.95],["4216",5721029.89],["1121",5365454.93],["1111",3675074.28],["3201",2069168.7],["1122",1953210],["4116",1848901.63],["4222",1820000],["2132",1814705],["1511",1732395.34],["1345",897090],["2131",874045.05],["1113",709383.88],["2141",581973.88],["2324",558205.15],["1112",349772.83],["4112",265900],["1386",195486.74],["2112",134893],["1387",76616.74],["4213",64036.5],["3111",50900],["2321",50000],["2310",45000],["4122",40000],["1341",38768],["4111",32500],["2322",24955],["4129",20000],["1361",17370],["1381",1573.15],["1334",1001.52],["1343",300],["1382",9.22]],"economic_revenue_total_czk":48329144.28,"purpose_expenditure":[["2219",5961122.42],["5599",5848256.94],["3639",3875361.94],["3392",3386375.3],["6399",3256843],["1031",2230748],["6171",2179750.89],["1032",1997439.68],["6112",1464288.5],["2321",1251390.34],["3113",1231107.8],["3722",1158976],["3111",1026618.85],["3612",814281.82],["1036",771644.63],["3329",580986.64],["3631",320811.9],["5512",300496.54],["3613",284277.7],["3725",282374],["3429",280585.5],["2221",219261.14],["3399",201287.52],["6320",139172],["3419",120380.04],["3349",107821.6],["3341",102341.8],["3745",84018],["3141",68698],["2341",68550],["2333",50215],["3726",50073.94],["4345",45000],["3421",34168.17],["6114",32500],["1037",32328.5],["2212",30485.9],["6409",23420.23],["3632",20182],["6310",19526.8],["3721",13500],["3314",10011],["3412",7233],["3326",5429.72],["5311",5400],["1012",5219],["3724",4911],["3319",2500],["4341",2000]],"purpose_expenditure_total_czk":40009372.75}},"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."}}}}