{"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:00380865","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00380865","name":"Obec Karolín","short_name":"Karolín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Kroměříž","municipality_code":587354},"amounts":{"revenue_approved":5580950,"revenue_adjusted":11605797,"revenue_actual":11384276.25,"expense_approved":4980950,"expense_adjusted":15847353,"expense_actual":14786512.66,"tax_revenue":5358466.24,"nontax_revenue":1540793.61,"capital_revenue":0,"transfer_revenue":4485016.4,"current_expense":4873003.47,"capital_expense":9913509.19,"budget_balance":-3402236.41,"cash_current":511872.41,"cash_previous":2466687.38},"ratios":{"revenue_execution":0.98091292,"expense_execution":0.93305883,"balance_to_revenue":-0.29885399,"cash_to_expense":0.03461752,"cash_yoy":-0.7924859,"capital_expense_share":0.67044268,"transfer_revenue_share":0.39396588},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00380865/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00380865"},"seo":{"slug":"karolin","path":"/cz/municipalities/karolin/"},"population":{"value":260,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":5580950,"expenditure_czk":4980950,"financing_czk":-600000,"balance_czk":600000},{"stage":"revised","revenue_czk":11605797,"expenditure_czk":15847353,"financing_czk":4241556,"balance_czk":-4241556},{"stage":"actual","revenue_czk":11384276.25,"expenditure_czk":14786512.66,"financing_czk":3402236.41,"balance_czk":-3402236.41}],"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",1670000],["5169",659850],["5023",482100],["6130",403000],["5331",300000],["5021",161000],["5154",152000],["5365",150000],["5011",140000],["5139",139138],["5153",125000],["5141",60000],["5151",60000],["5171",60000],["5163",59500],["5032",56000],["5137",40000],["5156",40000],["5175",34000],["5031",31000],["5194",27000],["5323",25600],["5321",25000],["5222",15000],["5173",12000],["5167",9000],["5136",7500],["5229",7000],["5364",6812],["5903",5000],["5041",3300],["5179",3050],["5019",3000],["5329",2500],["5161",2000],["5223",2000],["5039",1000],["5362",1000],["5038",600]],"economic_expenditure_total_czk":4980950,"economic_financing":[["8124",-600000]],"economic_financing_total_czk":-600000,"economic_revenue":[["1211",2370000],["1121",1120000],["1111",861000],["1511",233000],["1113",169000],["1122",150000],["1345",150000],["2324",131000],["3111",100000],["1112",78000],["4112",71700],["1386",29000],["2111",25500],["2141",20000],["1387",17500],["1381",15000],["1356",10000],["2132",10000],["2131",8000],["1341",5250],["1334",3000],["2142",2000],["1361",1000],["2112",1000]],"economic_revenue_total_czk":5580950,"purpose_expenditure":[["3639",1359038],["2219",751000],["6112",545100],["3111",467000],["6171",404600],["3412",239500],["5512",212500],["3722",180000],["6399",151000],["3745",126000],["3723",110000],["3399",103000],["6310",67000],["6320",52500],["3631",41000],["3721",26000],["2292",25600],["3632",25000],["3341",23300],["3314",21950],["6409",12050],["2212",8000],["6402",6812],["3326",6000],["3392",5000],["3419",5000],["5213",5000],["3330",2000]],"purpose_expenditure_total_czk":4980950},"revised":{"economic_expenditure":[["6121",6589450],["6122",3834230],["5169",1026670],["5023",583600],["5021",496750],["5331",338400],["5154",336120],["5139",331050],["5171",302180],["5336",273327],["5137",235000],["5141",204000],["6130",174000],["5011",160036],["5153",142280],["5365",92400],["5151",79000],["5032",73900],["5175",73400],["5156",70000],["5163",70000],["5031",63280],["6413",53240],["5019",50300],["5194",32900],["5222",32500],["5323",25700],["5321",15000],["6341",13310],["5039",13050],["5173",8920],["5136",8105],["5229",7000],["5167",6950],["5364",6812],["5133",5000],["5903",5000],["5041",3300],["5179",3093],["5329",2500],["5161",2000],["5223",2000],["5362",1000],["5038",600]],"economic_expenditure_total_czk":15847353,"economic_financing":[["8123",3895358],["8115",946198],["8124",-600000]],"economic_financing_total_czk":4241556,"economic_revenue":[["4216",3532858],["1211",2380000],["1121",1275000],["1111",861000],["2212",750000],["4116",554876],["1511",273200],["2132",255000],["2111",249833],["2324",223000],["4122",182600],["1113",169000],["1345",154800],["4222",110400],["3111",100000],["1122",92400],["1112",83080],["4112",71800],["2449",53240],["2321",50000],["1386",46500],["4111",32500],["2322",20060],["2141",20000],["1387",18300],["1381",15000],["1356",10000],["2131",8400],["1341",5450],["1334",3000],["2142",2000],["1361",1500],["2112",1000]],"economic_revenue_total_czk":11605797,"purpose_expenditure":[["3111",7230827],["3412",2365300],["3639",1354840],["5512",1154680],["2219",906340],["6112",718520],["6171",427636],["3745",240300],["3632",235000],["6310",218000],["3722",184800],["3399",169500],["3723",120300],["6399",93400],["6409",78643],["6320",52500],["2212",49800],["6114",47300],["3631",41000],["3341",39600],["3721",26000],["2292",25700],["3314",22555],["1032",15000],["6402",6812],["3326",6000],["3392",5000],["3419",5000],["5213",5000],["3330",2000]],"purpose_expenditure_total_czk":15847353},"actual":{"economic_expenditure":[["6121",5839336.55],["6122",3834072.64],["5169",1005808.93],["5023",561026],["5021",459787],["5331",338400],["5139",300291.9],["5154",297086.21],["5171",284264.83],["5336",273326.4],["5137",224960],["5141",203834.35],["6130",173550],["5011",139578],["5153",101737],["5365",92400],["5032",73413],["5151",71178.12],["5156",66995.98],["5175",65075.05],["5031",63192],["6413",53240],["5019",49612.92],["5163",41574.8],["5194",32889.1],["5222",32500],["5323",25700],["5321",15000],["6341",13310],["5039",12724.23],["5136",7603.2],["5364",6811.19],["5229",6700],["5133",4922.63],["5167",3480],["5041",3129.54],["5179",3066.09],["5223",2000],["5161",1437],["5362",918],["5038",580]],"economic_expenditure_total_czk":14786512.66,"economic_financing":[["8123",2292421.44],["8115",1954814.97],["8124",-845000]],"economic_financing_total_czk":3402236.41,"economic_revenue":[["4216",3532858],["1211",2379277.96],["1121",1274822.87],["1111",860801.29],["2212",750000],["4116",554875.4],["1511",273177.12],["2132",248000],["2111",243613],["4122",182583],["1113",168421.57],["2324",165850.5],["1345",154850],["4222",110400],["1122",92400],["1112",83079.69],["4112",71800],["2449",53240],["2321",50000],["1386",46439.64],["4111",32500],["2322",20051],["1387",18202.22],["2131",8332],["1341",5450],["2142",1562],["1361",1180],["1381",363.88],["2141",145.11]],"economic_revenue_total_czk":11384276.25,"purpose_expenditure":[["3111",7155905.99],["3412",2356488],["3639",1344264.07],["5512",1134778.6],["6112",684203.79],["6171",371171.7],["3745",238581.3],["3632",235000],["6310",213059.15],["3722",184775.5],["2219",156371.19],["3399",156031.86],["3723",120286.42],["6399",93318],["6409",76066.09],["2212",49606.63],["3341",33166.31],["3631",30160],["6114",29026.57],["6320",28850],["2292",25700],["3314",22418.2],["3721",17566],["1032",14945.6],["6402",6811.19],["3419",5000],["3330",2000],["3392",960.5]],"purpose_expenditure_total_czk":14786512.66}},"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."}}}}