{"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:00275824","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00275824","name":"Obec Karlovice","short_name":"Karlovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Semily","municipality_code":577219},"amounts":{"revenue_approved":34311764,"revenue_adjusted":35433943.44,"revenue_actual":32957547.56,"expense_approved":56794781.23,"expense_adjusted":57916960.67,"expense_actual":38071708.49,"tax_revenue":23394063,"nontax_revenue":7450093.12,"capital_revenue":192000,"transfer_revenue":1921391.44,"current_expense":21421218.69,"capital_expense":16650489.8,"budget_balance":-5114160.93,"cash_current":17198461.74,"cash_previous":10970995.17},"ratios":{"revenue_execution":0.93011233,"expense_execution":0.6573499,"balance_to_revenue":-0.1551742,"cash_to_expense":0.45173864,"cash_yoy":0.56763005,"capital_expense_share":0.43734548,"transfer_revenue_share":0.05829898},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00275824/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00275824"},"seo":{"slug":"karlovice","path":"/cz/municipalities/karlovice/"},"population":{"value":882,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":34311764,"expenditure_czk":56794781.23,"financing_czk":22483017.23,"balance_czk":-22483017.23},{"stage":"revised","revenue_czk":35433943.44,"expenditure_czk":57916960.67,"financing_czk":22483017.23,"balance_czk":-22483017.23},{"stage":"actual","revenue_czk":32957547.56,"expenditure_czk":38071708.49,"financing_czk":5114160.93,"balance_czk":-5114160.93}],"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",14800000],["5901",13697989.91],["5171",5555000],["5169",3856500],["5011",3370000],["5153",1640000],["5023",1630000],["6371",1550000],["5365",1212750],["5031",1120000],["5154",960000],["5331",900000],["5151",850000],["5139",840765],["5137",490000],["5032",465000],["5021",405000],["5362",370250],["6123",340800],["5321",338000],["5156",278500],["5163",265000],["5168",210000],["5903",200000],["5323",182200],["5194",128000],["5499",126000],["5162",118000],["5222",115000],["5329",100000],["5167",80000],["5175",71000],["5229",65000],["5221",55000],["5166",45000],["5141",38235],["5134",36000],["5492",36000],["5179",30000],["5212",30000],["5164",26000],["5136",24000],["5192",24000],["5364",23791.32],["6130",20000],["5038",19000],["5173",16000],["5019",10000],["5132",10000],["5161",7000],["5172",6000],["5029",5000],["5039",3000]],"economic_expenditure_total_czk":56794781.23,"economic_financing":[["8123",12000000],["8115",10824244.17],["8124",-341226.94]],"economic_financing_total_czk":22483017.23,"economic_revenue":[["1211",9000000],["1121",4500000],["2111",3624000],["1111",3500000],["2132",3317200],["1511",2500000],["1342",2100000],["1122",1212750],["4122",1140114],["1113",800000],["1345",700000],["2324",455000],["1112",270000],["3121",250000],["4112",243700],["4222",180000],["2131",105000],["1386",100000],["2212",80000],["1387",60000],["1334",50000],["1381",35000],["2119",30000],["1341",26000],["1361",18000],["3111",10000],["2321",5000]],"economic_revenue_total_czk":34311764,"purpose_expenditure":[["4351",17100000],["6409",13887989.91],["6171",4140000],["2310",4090000],["6112",2080000],["3722",1690000],["3412",1625800],["6399",1500000],["3612",1350000],["2212",1270000],["3613",1165000],["3111",1090000],["3631",1040000],["2321",920000],["5512",910000],["3745",435000],["3392",390000],["3639",210000],["2341",200000],["3723",200000],["5213",200000],["5299",200000],["2295",182200],["3399",170000],["4349",160000],["2219",100000],["2333",100000],["3421",100000],["3632",100000],["2143",75000],["3314",45000],["6310",25000],["6402",23791.32],["3319",10000],["3721",10000]],"purpose_expenditure_total_czk":56794781.23},"revised":{"economic_expenditure":[["6121",15900000],["5171",7698000],["5901",6050112.23],["5169",4066500],["5011",3370000],["5023",1650000],["5153",1641000],["6371",1550000],["6329",1500000],["6413",1500000],["5365",1212750],["5031",1120000],["5154",961000],["5331",900000],["5151",850000],["5139",841765],["5137",680000],["5321",638000],["6119",600000],["5032",465000],["5021",426000],["6130",420000],["5362",370250],["6123",340800],["5336",305853.44],["5156",278500],["5163",265000],["5168",210000],["5903",200000],["6349",191975],["5323",182200],["5329",165029],["6122",160000],["5194",128000],["5499",126000],["5162",118000],["5222",115000],["5134",86000],["5175",80699],["5167",80000],["5229",65000],["5221",55000],["5166",45000],["5141",38235],["5492",36000],["5179",30000],["5212",30000],["5164",26000],["5136",24000],["5192",24000],["5364",23792],["5038",19000],["5173",16000],["5019",10000],["5132",10000],["5161",7500],["5172",6000],["5029",5000],["5039",3000]],"economic_expenditure_total_czk":57916960.67,"economic_financing":[["8123",12000000],["8115",10824244.17],["8124",-341226.94]],"economic_financing_total_czk":22483017.23,"economic_revenue":[["1211",9000000],["1121",4500000],["2111",3624000],["1111",3500000],["2132",3317200],["1342",2500000],["1511",2500000],["1122",1212750],["4122",1140114],["1113",800000],["1345",700000],["2324",655000],["4116",325077.44],["1112",270000],["3121",250000],["4112",243700],["4222",180000],["2322",164602],["2131",105000],["1386",100000],["2212",80000],["1387",60000],["1334",50000],["1381",35000],["4111",32500],["2119",30000],["1341",26000],["1361",18000],["3111",10000],["2321",5000]],"economic_revenue_total_czk":35433943.44,"purpose_expenditure":[["4351",17850000],["6409",6240112.23],["3412",4625800],["6171",4190000],["2310",4090000],["6112",2100000],["5512",1910000],["2212",1770000],["3111",1695853.44],["3722",1690000],["2321",1520000],["3612",1510000],["6399",1500000],["3613",1495000],["3639",1147004],["3631",1040000],["3635",600000],["3745",435000],["3392",390000],["3723",273000],["2341",200000],["5213",200000],["5299",200000],["2295",182200],["3399",170000],["4349",160000],["2219",100000],["2221",100000],["2333",100000],["3421",100000],["3632",100000],["2143",75000],["3314",45000],["6114",34199],["6310",25000],["6402",23792],["3721",20000],["3319",10000]],"purpose_expenditure_total_czk":57916960.67},"actual":{"economic_expenditure":[["6121",12298894.8],["5169",3535724.7],["5011",3021918],["5171",3016379.09],["5023",1648717],["6329",1500000],["6413",1500000],["5153",1346092.76],["5365",1212750],["5031",1044431],["5331",900000],["5151",791712],["5154",722562.76],["5321",462740],["5032",440105],["6130",433820],["6371",385000],["6123",340800],["5021",336496],["5139",319881.72],["5336",305853.44],["5362",298335],["5137",252321.2],["5163",245028],["6349",191975],["5323",182200],["5168",166215.3],["5156",165226.44],["5499",119161],["5329",118029],["5162",101553.6],["5194",83085],["5175",72620.57],["5167",69204],["5229",61000],["5166",59093],["5134",58375.06],["5141",48099.99],["5164",31363.9],["5222",26000],["5192",24000],["5492",24000],["5364",23791.32],["5179",23640],["5136",21205],["5038",12783],["5363",11769],["5173",6725],["5019",5149.84],["5161",3963],["5039",1740],["5132",178]],"economic_expenditure_total_czk":38071708.49,"economic_financing":[["8123",10986867.34],["8115",-6227466.57],["8901",695987.1],["8124",-341226.94]],"economic_financing_total_czk":5114160.93,"economic_revenue":[["1211",8298682.66],["1121",4442142.1],["2111",3279632.5],["2132",3237049.1],["1111",3077953.41],["1342",2514260],["1511",2084317.19],["1122",1212750],["4122",1140114],["2324",656733.52],["1345",608397],["1113",587242.8],["4116",325077.44],["1112",289568.69],["4112",243700],["3121",192000],["4222",180000],["2322",164602],["1386",161849.92],["2131",97326],["1387",63431.22],["4111",32500],["1341",26700],["1334",14210.8],["1361",11260],["2119",9750],["2321",5000],["1381",1297.21]],"economic_revenue_total_czk":32957547.56,"purpose_expenditure":[["4351",14753255.08],["6171",3907918.85],["3412",3853925.18],["6112",2099906.84],["2310",1829157.37],["3722",1598806.02],["3111",1577713.07],["6399",1467382],["3613",1374721.6],["2212",966309.84],["2321",856282.13],["3639",810934.82],["3612",690851.91],["3631",524964.15],["5512",412864.66],["3723",263724.93],["3745",198822.67],["3392",183202.88],["2295",182200],["3399",146319],["4349",135600],["6409",64640],["2143",46000],["3314",32077],["6114",25437],["6402",23791.32],["3721",19143.17],["6310",18259],["3421",5748],["3632",1750]],"purpose_expenditure_total_czk":38071708.49}},"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."}}}}