{"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:00303909","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00303909","name":"Město Karolinka","short_name":"Karolinka","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Vsetín","municipality_code":542911},"amounts":{"revenue_approved":82192155,"revenue_adjusted":88749353.3,"revenue_actual":82333173.89,"expense_approved":98489500,"expense_adjusted":157046698.3,"expense_actual":129594104.34,"tax_revenue":58806945.49,"nontax_revenue":11129367.1,"capital_revenue":4485163,"transfer_revenue":7911698.3,"current_expense":68126889.85,"capital_expense":61467214.49,"budget_balance":-47260930.45,"cash_current":4380106.26,"cash_previous":20848559.52},"ratios":{"revenue_execution":0.92770449,"expense_execution":0.82519471,"balance_to_revenue":-0.57402051,"cash_to_expense":0.03379865,"cash_yoy":-0.78990845,"capital_expense_share":0.47430564,"transfer_revenue_share":0.09609369},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00303909/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00303909"},"seo":{"slug":"karolinka","path":"/cz/municipalities/karolinka/"},"population":{"value":2342,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":82192155,"expenditure_czk":98489500,"financing_czk":16297345,"balance_czk":-16297345},{"stage":"revised","revenue_czk":88749353.3,"expenditure_czk":157046698.3,"financing_czk":68297345,"balance_czk":-68297345},{"stage":"actual","revenue_czk":82333173.89,"expenditure_czk":129594104.34,"financing_czk":47260930.45,"balance_czk":-47260930.45}],"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":[["5331",22443000],["6121",13783000],["5171",11449000],["5011",11355000],["5169",5694000],["5365",5200000],["5031",3172000],["6122",2300000],["5023",2200000],["5154",1855000],["5222",1510000],["5139",1491000],["5166",1445000],["5032",1269500],["5223",1250000],["5499",1215000],["6351",1110000],["6125",850000],["5168",823000],["5137",820000],["5021",750000],["5163",522000],["5212",500000],["6322",500000],["5153",490000],["5167",370000],["5362",348000],["5323",330000],["5136",312000],["5161",274000],["5162",240000],["5492",205000],["5156",201000],["5151",200000],["5141",182000],["5493",170000],["5329",169000],["5194",155000],["5138",135000],["5164",126000],["5179",122000],["5364",120000],["5172",100000],["6359",100000],["5175",77000],["5134",70000],["5811",70000],["5173",69000],["5038",50000],["5321",50000],["5901",50000],["5903",50000],["5122",30000],["5123",30000],["5042",20000],["5142",20000],["5221",17000],["6349",13000],["5131",7000],["5192",5000],["5229",5000],["5909",1000]],"economic_expenditure_total_czk":98489500,"economic_financing":[["8115",17929345],["8124",-1632000]],"economic_financing_total_czk":16297345,"economic_revenue":[["1211",25007000],["1121",12736000],["1111",9303000],["2132",5753000],["3112",5205000],["1122",5200000],["4112",3100000],["4213",2986145],["1511",2115000],["1113",1611000],["2111",1549000],["1345",1500000],["2133",1350000],["1112",764000],["3111",640000],["1381",631000],["2131",534000],["1361",520000],["1342",420000],["2322",310000],["2141",300000],["1386",205000],["2324",111000],["1387",100000],["2112",80000],["1341",60000],["2139",33000],["1343",19000],["1349",15000],["2119",10000],["2329",10000],["1334",5000],["1335",5000],["2212",4010],["2143",1000]],"economic_revenue_total_czk":82192155,"purpose_expenditure":[["3612",22223000],["6171",18465000],["3631",8323000],["3113",7511000],["3639",7285000],["2212",6419000],["6399",5500000],["5512",3814000],["6112",2680000],["3399",2439000],["3632",2430000],["3419",1979000],["4359",1277000],["3314",1101000],["3315",1090000],["1032",950000],["2141",571000],["3512",500000],["3745",405000],["2292",330000],["3231",305000],["3299",300500],["3319",263000],["6320",250000],["3349",220000],["3900",170000],["2221",150000],["3341",145000],["2242",140000],["4379",130000],["6402",120000],["2219",115000],["3749",100000],["5213",100000],["6310",100000],["2143",85000],["3412",70000],["6409",61000],["3313",50000],["3742",50000],["4357",50000],["5563",50000],["2310",46000],["3421",36000],["6114",31000],["3533",30000],["4351",25000],["3114",5000]],"purpose_expenditure_total_czk":98489500},"revised":{"economic_expenditure":[["6121",70494140],["5331",22443000],["5011",11210000],["6130",6487810],["5171",6416828],["5169",6206000],["5365",5200000],["5031",3110000],["5023",2176000],["5154",1860500],["5222",1476000],["5166",1442000],["5139",1286290],["5032",1251010],["5499",1215000],["6351",1110000],["6125",1100000],["5341",1000000],["5336",972965.3],["5021",843000],["5168",814050],["5223",718000],["5163",715000],["6122",680000],["5137",672000],["5153",490000],["6322",435000],["5136",406605],["5362",403000],["5167",370000],["5323",330000],["5164",308000],["5329",289000],["5161",274000],["5493",267000],["5151",250000],["5162",240000],["5492",205000],["5156",201000],["5141",180000],["5194",150000],["5175",125000],["5138",123000],["5179",122000],["5364",120000],["5172",100000],["6359",100000],["5134",80000],["5811",70000],["5173",69000],["5038",50000],["5321",50000],["5901",50000],["5903",50000],["5192",45000],["5909",45000],["5122",30000],["5221",29000],["5123",25000],["5042",20000],["5142",20000],["6349",13000],["5131",9000],["5229",3000],["5363",500]],"economic_expenditure_total_czk":157046698.3,"economic_financing":[["8123",52000000],["8117",24000000],["8118",-24000000],["8115",17929345],["8124",-1632000]],"economic_financing_total_czk":68297345,"economic_revenue":[["1211",25007000],["1121",12736000],["1111",9303000],["2132",5753000],["3112",5205000],["1122",5200000],["4112",3099500],["4213",2986145],["4216",2719199],["2111",2499000],["1511",2115000],["4116",1699999.3],["1113",1611000],["1345",1500000],["2133",1350000],["3111",1035000],["1112",764000],["1381",631000],["2141",600000],["2131",534000],["1361",520000],["1342",420000],["2322",310000],["4122",308000],["1386",205000],["2324",111000],["1387",100000],["2321",100000],["4111",85000],["2112",80000],["1341",60000],["2139",33000],["1343",19000],["1349",15000],["2119",10000],["2329",10000],["1334",5000],["1335",5000],["2212",4010],["2143",1000],["1383",500]],"economic_revenue_total_czk":88749353.3,"purpose_expenditure":[["3639",59934854],["3612",26723000],["6171",18285000],["3113",8483965.3],["3631",8093000],["2212",5929974],["6399",5500000],["5512",4724000],["6112",2680000],["3399",2539000],["3419",1979000],["1032",1450000],["3314",1101000],["3315",1090000],["3632",1050000],["6330",1000000],["4359",747000],["2221",600000],["2219",470000],["6320",420000],["3745",405000],["2141",342000],["2292",330000],["3349",325905],["3231",305000],["3299",300500],["6409",181000],["3900",170000],["3319",168000],["2310",160500],["3341",145000],["2242",140000],["6173",120000],["6402",120000],["3313",100000],["3749",100000],["5213",100000],["6310",100000],["3421",96000],["2143",85000],["6114",85000],["3412",70000],["4379",70000],["3742",50000],["4357",50000],["5563",50000],["3533",30000],["4351",25000],["1014",20000],["3114",3000]],"purpose_expenditure_total_czk":157046698.3},"actual":{"economic_expenditure":[["6121",53427323.98],["5331",22443000],["5011",10382666],["6130",6487810],["5169",5981373.86],["5171",5445134.24],["5031",2890000],["5365",2763180],["5023",2050460],["5222",1466000],["5154",1178130.89],["5032",1140129],["5166",1054653.65],["5336",972965.3],["5499",962579],["6122",894269.72],["5021",835178],["5139",832705.63],["5341",750000],["5163",749013.44],["5223",707200],["5168",635530.24],["5141",522354.3],["5164",468551.13],["5153",426088.15],["5136",367339.69],["6322",350000],["5137",309364.06],["5362",285314.61],["5493",266223.84],["5329",252020],["5162",246176.35],["5323",240900],["6111",193119],["5156",151416.73],["5175",144171],["5132",126624.71],["5161",120907.69],["5151",118751],["5492",115000],["5167",113990.03],["5364",95446.12],["5179",73825],["5194",70865.74],["6119",60348.75],["5123",52848.34],["5138",49930.27],["5909",49555],["5038",44288],["6129",41967.04],["5173",33494],["5221",29000],["5134",24784.25],["5192",18000],["5321",17000],["5811",14623],["5042",14505.48],["6349",12376],["5172",9184.1],["5142",4808.01],["5229",3000],["5363",2165],["5131",2026],["5019",1830],["5039",619]],"economic_expenditure_total_czk":129594104.34,"economic_financing":[["8117",322447996],["8118",-322447996],["8123",33000000],["8115",15892930.45],["8124",-1632000]],"economic_financing_total_czk":47260930.45,"economic_revenue":[["1211",24432357.38],["1121",13067691.61],["1111",9026794.17],["2132",5562202.03],["1511",3416045.15],["3112",3371550],["4112",3099500],["2111",2899987.3],["1122",2896110],["4216",2719199],["1113",1728440.59],["4116",1699999.3],["1345",1526750],["2133",1248095],["3111",1035280],["1112",852025.92],["1361",578870],["2131",529321],["1342",521880],["1386",474271.29],["2141",355138.77],["4122",308000],["1387",185925],["2322",134400],["2324",109686],["2321",105000],["4111",85000],["3113",78333],["2112",71687],["1341",56458],["2139",43916],["2212",33212],["2310",22275],["1343",21430],["1349",15050],["2119",14447],["1381",3887.56],["1335",1414],["1383",783.42],["1334",625.2],["1382",136.2]],"economic_revenue_total_czk":82333173.89,"purpose_expenditure":[["3639",55577815.17],["3612",18864747.9],["6171",15313648.7],["3113",7905645.48],["3631",7677641.86],["5512",4705894.64],["6399",3018093.61],["6112",2556832.17],["3399",2457130.61],["3419",1826884.73],["1032",1403452.27],["3314",949834.16],["3315",927757.21],["2212",812815.85],["6330",750000],["4359",736200],["2219",464276.72],["6320",415348],["3349",282635.52],["3632",274659],["3231",270000],["3745",249677.06],["2292",240900],["3299",236529.69],["2141",195774.1],["3900",163000],["6409",143825],["3319",139662.02],["2310",119628.9],["3341",115834.61],["6173",113178.37],["6402",95446.12],["2143",83981],["2242",73324.31],["6114",72235],["6310",71419.45],["4379",60000],["3313",57012],["2221",45980],["3421",43800.38],["5563",36066.98],["4357",20497.75],["4351",19279],["3114",3000],["1014",1995],["3533",744]],"purpose_expenditure_total_czk":129594104.34}},"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."}}}}