{"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:00296104","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00296104","name":"Obec Karlova Studánka","short_name":"Karlova Studánka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Bruntál","municipality_code":597473},"amounts":{"revenue_approved":20785800,"revenue_adjusted":25754530.4,"revenue_actual":29652624.03,"expense_approved":25961600,"expense_adjusted":31649017.41,"expense_actual":23497152.82,"tax_revenue":10019693.29,"nontax_revenue":16466793.34,"capital_revenue":0,"transfer_revenue":3166137.4,"current_expense":20112995.57,"capital_expense":3384157.25,"budget_balance":6155471.21,"cash_current":42616009.64,"cash_previous":36460538.43},"ratios":{"revenue_execution":1.15135565,"expense_execution":0.74242914,"balance_to_revenue":0.20758605,"cash_to_expense":1.81366696,"cash_yoy":0.16882557,"capital_expense_share":0.14402414,"transfer_revenue_share":0.10677427},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00296104/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00296104"},"seo":{"slug":"karlova-studanka","path":"/cz/municipalities/karlova-studanka/"},"population":{"value":176,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":20785800,"expenditure_czk":25961600,"financing_czk":5175800,"balance_czk":-5175800},{"stage":"revised","revenue_czk":25754530.4,"expenditure_czk":31649017.41,"financing_czk":5894487.01,"balance_czk":-5894487.01},{"stage":"actual","revenue_czk":29652624.03,"expenditure_czk":23497152.82,"financing_czk":-6155471.21,"balance_czk":6155471.21}],"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":[["5011",3660000],["5171",3142000],["6121",2889000],["6123",2230000],["5169",2161500],["5362",2000000],["5365",1605000],["5031",1234000],["5023",1100000],["5331",865000],["5154",849000],["5021",719500],["5032",544000],["6122",540000],["5137",413000],["5139",344000],["5499",280000],["5163",227000],["5153",210000],["5156",164000],["5162",125000],["5166",100000],["5903",100000],["5164",93100],["5323",81000],["5194",60000],["5136",30000],["5134",28000],["5175",26500],["5167",25000],["5364",25000],["5179",21500],["5181",20500],["5038",15000],["5321",10000],["5329",10000],["5173",8000],["5161",3000],["5222",3000]],"economic_expenditure_total_czk":25961600,"economic_financing":[["8115",5175800]],"economic_financing_total_czk":5175800,"economic_revenue":[["2111",11279600],["1342",2000000],["1211",1900000],["1122",1650000],["1121",940000],["1111",800000],["2141",800000],["2132",225100],["2139",210000],["1343",200000],["1113",160000],["1511",140000],["2324",120000],["1345",100000],["4112",71800],["1112",42000],["4222",37800],["4111",31500],["2131",23000],["1386",17000],["1335",10000],["1381",10000],["1387",8000],["1341",5000],["1361",5000]],"economic_revenue_total_czk":20785800,"purpose_expenditure":[["2219",6769000],["2310",4322000],["6399",3500000],["6171",2359500],["2272",1703000],["6112",1543000],["5512",1401000],["3113",1010000],["3639",796000],["3722",490000],["3631",388000],["3699",320500],["3723",200000],["3613",191000],["6320",150000],["3745",135000],["3399",107000],["2141",100000],["5213",100000],["2292",81000],["3421",50100],["3612",50000],["6409",48000],["6114",31500],["3322",29000],["6402",25000],["3349",20000],["3429",13000],["4399",10000],["6310",10000],["3341",9000]],"purpose_expenditure_total_czk":25961600},"revised":{"economic_expenditure":[["6121",3945900],["5011",3821100],["5171",2931242],["5169",2786945.01],["5362",2256200],["6123",2208000],["5365",1987900],["5137",1481693.56],["6122",1310100],["5031",1298900],["5023",1203852],["5021",1031873],["5331",865000],["5154",821000],["5336",582950.4],["5032",572000],["5139",470803],["5499",345180],["5163",276400],["5156",160400],["5153",146400],["5164",123608],["5168",105045.02],["6111",98701.42],["5162",92000],["5323",81000],["5903",73000],["5166",65100],["5134",61000],["5366",54000],["5194",52600],["5175",40412],["5167",38700],["5492",30000],["5364",27115],["5123",26000],["5136",25000],["6342",23000],["5181",20500],["5179",20000],["5038",16089],["5221",15000],["5223",10000],["5321",10000],["5329",8911],["5173",8152],["5172",7000],["5222",5500],["5161",4945],["5909",1800],["5192",1000]],"economic_expenditure_total_czk":31649017.41,"economic_financing":[["8115",5894487.01]],"economic_financing_total_czk":5894487.01,"economic_revenue":[["2111",11321200],["1342",2701000],["4116",1964138.03],["1211",1900000],["1122",1843800],["4216",1635699.37],["1121",940000],["1111",825200],["2141",800000],["4122",261000],["2132",225100],["2139",210000],["1343",200000],["2324",171809],["1113",160000],["1511",143000],["1345",122392],["4112",71800],["2322",49000],["1112",42000],["4222",37800],["4111",32500],["1386",29192],["2131",23000],["1335",13900],["1387",11000],["1381",10000],["1341",5000],["1361",5000]],"economic_revenue_total_czk":25754530.4,"purpose_expenditure":[["2219",7044000],["2310",4322000],["3113",4152950.4],["6399",4100000],["6171",2760500],["2272",1703000],["5512",1698000],["6112",1688652],["3639",796000],["3722",629000],["3699",450500],["3631",388000],["3723",326000],["3421",206100],["3613",191000],["2143",162000],["6320",150000],["3745",135000],["3399",107000],["2141",100000],["5213",100000],["2292",81000],["6402",54115],["3612",50000],["6409",48000],["3322",39000],["6114",32500],["3419",30000],["3349",20000],["3319",15000.01],["4351",15000],["3429",13000],["6310",10200],["3525",10000],["4399",10000],["3341",9000],["4379",2500]],"purpose_expenditure_total_czk":31649017.41},"actual":{"economic_expenditure":[["5011",3626164],["5169",2555863.32],["5362",2158837],["5365",1952794],["6123",1511290],["5031",1123331.96],["5023",1106702],["5137",1099827.68],["6121",1023509.97],["5171",1014836.57],["5021",959863],["5331",865000],["6122",728302.66],["5154",669500.2],["5336",582950.4],["5032",473585.04],["5139",350818.54],["5499",320383],["5163",255382.41],["5164",123169.6],["5168",105045.02],["5153",99600],["6111",98701.42],["5156",89051.35],["5162",85829.17],["5323",80411],["5134",52936.5],["5166",42204],["5175",37552],["5167",32393],["5492",30000],["5364",27115],["5366",26459.62],["5194",26401.1],["5123",25624.74],["6342",22353.2],["5136",19329],["5179",16521],["5038",16089],["5221",15000],["5223",10000],["5172",6699.99],["5321",6500],["5173",5814],["5222",5293.12],["5161",4334],["5329",3168],["5181",1850],["5909",1766.24],["5192",1000]],"economic_expenditure_total_czk":23497152.82,"economic_financing":[["8117",8738200000],["8118",-8738200000],["8115",-6155471.21]],"economic_financing_total_czk":-6155471.21,"economic_revenue":[["2111",14946665.62],["1342",3361189],["4116",1956418.4],["1211",1935355.94],["1122",1843800],["1121",1034199.96],["4216",925419],["1111",873140.04],["2141",840708.72],["1343",340540],["2324",230515.2],["2139",199383.8],["1511",191186.55],["4122",180000],["2132",176724],["1345",163309],["1113",136872.71],["4112",71800],["1112",67447.23],["2322",49244],["1386",37667.19],["4111",32500],["2131",22264],["1387",14769.94],["1335",9674.8],["1341",6055],["1361",4150],["2329",973],["2112",315],["1381",313.98],["1382",21.95]],"economic_revenue_total_czk":29652624.03,"purpose_expenditure":[["3113",4076848.96],["6399",4002637],["2219",3739913.02],["6171",2680963.43],["2310",2678855.78],["2272",1558813.1],["6112",1468869.13],["5512",771808.87],["3722",549266],["3723",325753.7],["3631",281693.79],["3699",257369.47],["3613",179854.96],["6320",145552],["3421",136995.02],["3639",128589],["3745",124149.22],["2292",80411],["3399",52814.09],["6409",38571.12],["3322",30506.32],["3419",30000],["6402",27115],["5213",26459.62],["3349",18700],["6114",16494],["3319",15000.01],["4351",15000],["6310",10174.3],["3525",10000],["2141",9140],["4399",3620],["4379",2500],["3429",2444.91],["3341",270]],"purpose_expenditure_total_czk":23497152.82}},"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."}}}}