{"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:63026112","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"63026112","name":"Obec Vendryně","short_name":"Vendryně","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Frýdek-Místek","municipality_code":554928},"amounts":{"revenue_approved":113898534.21,"revenue_adjusted":120565314.61,"revenue_actual":128041523.66,"expense_approved":336150000,"expense_adjusted":342816780.4,"expense_actual":76932401.1,"tax_revenue":101860660.14,"nontax_revenue":19368083.42,"capital_revenue":148144,"transfer_revenue":6664636.1,"current_expense":63942434.4,"capital_expense":12989966.7,"budget_balance":51109122.56,"cash_current":309382957.18,"cash_previous":258258845.55},"ratios":{"revenue_execution":1.06200962,"expense_execution":0.22441259,"balance_to_revenue":0.39916053,"cash_to_expense":4.02149098,"cash_yoy":0.19795687,"capital_expense_share":0.1688491,"transfer_revenue_share":0.05205058},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/63026112/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/63026112"},"seo":{"slug":"vendryne","path":"/cz/municipalities/vendryne/"},"population":{"value":4511,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":113898534.21,"expenditure_czk":336150000,"financing_czk":222251465.79,"balance_czk":-222251465.79},{"stage":"revised","revenue_czk":120565314.61,"expenditure_czk":342816780.4,"financing_czk":222251465.79,"balance_czk":-222251465.79},{"stage":"actual","revenue_czk":128041523.66,"expenditure_czk":76932401.1,"financing_czk":-51109122.56,"balance_czk":51109122.56}],"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":[["5901",98538077],["6901",88488077],["6121",67650000],["5169",16991449],["5171",14575000],["5011",12285000],["5331",9305397],["5031",3339000],["6460",2398000],["5362",2324000],["5023",2300000],["6119",2250000],["5154",2066000],["5222",1700000],["5139",1599000],["5032",1330000],["5137",995000],["5041",735000],["5153",595000],["5021",591000],["5163",508000],["6123",500000],["6122",480000],["5194",426000],["5156",425000],["5323",400000],["5499",400000],["6130",350000],["5175",348000],["5492",345000],["5168",202000],["5132",187000],["5167",177000],["5329",160000],["5151",141000],["5136",124000],["5162",119000],["5161",113500],["5903",100000],["5179",81000],["5166",80000],["5229",80000],["5019",65000],["5038",50000],["5164",50000],["5172",50000],["5321",40000],["5173",31500],["5039",22000],["5133",18000],["5134",10000],["5122",7000],["5142",5000]],"economic_expenditure_total_czk":336150000,"economic_financing":[["8117",220000000],["8115",2251465.79]],"economic_financing_total_czk":222251465.79,"economic_revenue":[["1211",45000000],["1121",22000000],["1111",15500000],["2111",6425000],["2141",5019597],["1345",3080000],["1113",3000000],["4213",2819079.21],["1511",2700000],["1122",1850000],["2132",1491452],["1112",1200000],["4112",1107800],["2324",950000],["1386",450000],["2460",302131],["1381",225000],["1387",225000],["3112",142800],["4111",130000],["1341",90000],["1342",90000],["2119",25000],["1334",20000],["2329",18000],["2131",17675],["1361",15000],["1356",5000]],"economic_revenue_total_czk":113898534.21,"purpose_expenditure":[["6409",175276154],["6171",45574000],["3113",35874397],["2212",14172449],["2321",10622000],["3639",8215000],["3722",7930000],["3612",6586000],["3111",5181000],["4357",3793000],["3631",3045000],["6112",2952000],["6399",2300000],["3399",2268500],["3745",2065000],["3419",1713000],["2310",1400000],["3632",1306000],["3314",1167500],["5512",788000],["2221",750000],["3636",700000],["4399",462000],["6320",440000],["2292",415000],["3635",350000],["2219",150000],["3349",130000],["6114",130000],["5213",100000],["4359",78000],["6310",70000],["3392",50000],["3721",45000],["3326",30000],["3319",11000],["3725",10000]],"purpose_expenditure_total_czk":336150000},"revised":{"economic_expenditure":[["5901",93465924.03],["6901",87807574.16],["6121",69249864.8],["5169",17549449],["5171",14433800],["5011",12299000],["5331",9305397],["5031",3396000],["6322",3100000],["5222",2996150],["5023",2437000],["6460",2398000],["6119",2250000],["5336",2178065.05],["5154",2150000],["5365",1932790],["5139",1809500],["5362",1466410],["5032",1357000],["5137",1101000],["6123",1000000],["5041",755000],["5021",703000],["5153",625000],["5163",572552.06],["5194",522000],["5175",484000],["6122",480000],["5492",456000],["5499",447000],["5156",418000],["5323",400000],["5532",390000],["6130",365000],["5168",291000],["5132",247000],["5151",182000],["5167",182000],["5136",162000],["5329",160000],["5162",131000],["5161",118500],["5166",107000],["5364",105804.3],["5903",100000],["5164",95500],["5229",82000],["5179",81000],["5122",76000],["5019",66000],["5038",50000],["5172",50000],["5189",50000],["5321",40000],["5173",30500],["5039",23000],["5133",22000],["5123",16000],["5134",10000],["5213",10000],["5221",10000],["5142",7000],["5143",7000],["5138",2000],["6142",2000]],"economic_expenditure_total_czk":342816780.4,"economic_financing":[["8117",220000000],["8115",2251465.79]],"economic_financing_total_czk":222251465.79,"economic_revenue":[["1211",45000000],["1121",22000000],["1111",15500000],["2111",7185290],["2141",5019597],["1345",3420000],["1113",3000000],["1511",2700000],["4213",2684837.31],["4116",2086465.05],["2324",1951770.35],["1122",1931790],["2132",1587452],["1112",1221000],["4112",1107800],["1386",890000],["2329",776170.04],["4222",400000],["1387",345000],["4113",327254.86],["2460",302131],["1381",225000],["3112",142800],["4111",130000],["4122",121292],["1341",116000],["1342",116000],["2322",102820],["1356",62000],["2119",25000],["2229",23226],["1334",20000],["2131",17675],["1361",15000],["2310",6600],["3111",5344]],"economic_revenue_total_czk":120565314.61,"purpose_expenditure":[["6409",168451380.86],["6171",45680762.08],["3113",34964689.01],["2212",14190449],["2321",10622000],["3639",9241416],["3111",9029507.84],["3722",8627069.25],["3612",6586000],["3419",5583000],["3399",4473650],["4357",3806500],["6399",3570000],["3631",3027000],["6112",3026000],["3745",2065000],["2310",1800000],["3314",1367500],["3632",1306000],["2221",932000],["5512",873000],["3636",700000],["6320",506552.06],["4399",469500],["2292",415000],["3635",350000],["2219",150000],["3349",130000],["6114",130000],["5213",120000],["3725",113000],["6402",105804.3],["4359",78000],["6310",70000],["3326",67000],["3119",65000],["3392",50000],["3721",45000],["3613",18000],["3319",11000]],"purpose_expenditure_total_czk":342816780.4},"actual":{"economic_expenditure":[["5169",15195882.79],["5011",11476744],["5331",9305397],["6121",9259257.7],["5171",3307926.79],["5031",3259777],["6322",3100000],["5222",2767150],["5023",2436499],["5336",2178065.05],["5365",1931970],["5154",1330007],["5032",1297701],["5139",1146340.23],["5362",1092954.26],["5041",753470],["5153",556112.19],["5021",554191],["5163",532336.74],["6460",450000],["5499",446839.94],["5137",421639.01],["5323",395130],["5175",385214.51],["5532",384066.54],["5492",337110],["5194",332891.16],["5168",288181.24],["5156",276474.13],["5132",201273.73],["5151",165884],["5136",150027.54],["5329",133603],["6130",118346],["5162",114097.52],["5166",106349.47],["5364",105804.3],["5167",92377.9],["5229",75166.8],["5179",74501.82],["6122",62363],["5122",58615],["5038",49031],["5161",48750.65],["5164",40085.91],["5172",22990],["5321",19300],["5173",18528],["5019",15981.9],["5123",15233.9],["5213",10000],["5221",10000],["5143",6949.03],["5142",6489.45],["5039",5403.21],["5133",4575.07],["5138",1344.62]],"economic_expenditure_total_czk":76932401.1,"economic_financing":[["8118",-529000000],["8117",490000000],["8115",-12124111.63],["8901",14989.07]],"economic_financing_total_czk":-51109122.56,"economic_revenue":[["1211",45757000.86],["1121",24505849.35],["1111",16802165.63],["2111",7996911.86],["2141",5836134.56],["1345",3574308],["1113",3238503.05],["1511",2848219.68],["4213",2684837.31],["2324",2363594.39],["4116",2086465.05],["1122",1931790],["2132",1798652.77],["1112",1597227.97],["4112",1107800],["1386",892803.16],["2329",752670.04],["2460",484633.56],["4222",400000],["1387",349913.59],["3112",142800],["4113",134241.86],["4111",130000],["1342",128150],["4122",121291.88],["1341",119867],["2322",102820],["1356",66615.6],["2229",23226],["1334",22947.6],["1361",18230],["1381",7068.65],["2310",5960],["3111",5344],["2131",1945],["2112",1535.24]],"economic_revenue_total_czk":128041523.66,"purpose_expenditure":[["3113",12128816.64],["6171",10414517.24],["3722",7330488.99],["3111",6905831.98],["3639",6434887.52],["2321",5628524.01],["3419",4106218.97],["3399",3711320.32],["2212",3169809.56],["6399",3017234.26],["6112",2988784.6],["4357",2579856.73],["3745",1510463.03],["3314",1113803.94],["3631",1034237.49],["2221",929670.15],["3612",595275.91],["6320",491163],["3632",473379.12],["5512",467592.78],["2292",405258],["2310",394077.49],["4399",363557.4],["6402",105804.3],["3349",104208.86],["6114",97504.78],["3725",87994.5],["3119",65000],["3326",61314.6],["4359",59998.47],["6310",45889.19],["3392",31110.29],["3721",30857],["5213",20000],["3613",17953.98],["3319",9996]],"purpose_expenditure_total_czk":76932401.1}},"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."}}}}