{"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:00296112","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00296112","name":"Obec Karlovice","short_name":"Karlovice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Moravskoslezský kraj","district_name":"Bruntál","municipality_code":597481},"amounts":{"revenue_approved":31873114,"revenue_adjusted":78461522.91,"revenue_actual":76284137.36,"expense_approved":31187194,"expense_adjusted":72720422.51,"expense_actual":69991754.36,"tax_revenue":24572296.37,"nontax_revenue":5966824.55,"capital_revenue":2053206,"transfer_revenue":43691810.44,"current_expense":63833131.24,"capital_expense":6158623.12,"budget_balance":6292383,"cash_current":37693909.98,"cash_previous":26861056.08},"ratios":{"revenue_execution":0.972249,"expense_execution":0.96247728,"balance_to_revenue":0.08248613,"cash_to_expense":0.53854787,"cash_yoy":0.40329218,"capital_expense_share":0.0879907,"transfer_revenue_share":0.57275093},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00296112/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00296112"},"seo":{"slug":"karlovice-00296112","path":"/cz/municipalities/karlovice-00296112/"},"population":{"value":967,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":31873114,"expenditure_czk":31187194,"financing_czk":-685920,"balance_czk":685920},{"stage":"revised","revenue_czk":78461522.91,"expenditure_czk":72720422.51,"financing_czk":-5741100.4,"balance_czk":5741100.4},{"stage":"actual","revenue_czk":76284137.36,"expenditure_czk":69991754.36,"financing_czk":-6292383,"balance_czk":6292383}],"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":[["5169",4142166],["5011",3917460],["5331",3000000],["5364",2645106.86],["5171",2487456.14],["6123",2317730],["5492",1930600],["5023",1823000],["5154",1545000],["5031",1148700],["5499",677440],["5032",531100],["6119",440000],["5139",391500],["5021",382880],["5362",340000],["6121",330000],["5323",299405],["5365",290000],["5163",289500],["5222",270000],["5141",230000],["5041",180000],["5156",180000],["5162",169500],["5155",150000],["5137",144000],["5151",139200],["5167",88000],["5168",83700],["5136",74500],["5164",72700],["5903",50000],["5175",48000],["5038",38500],["5321",35000],["5132",33000],["5161",30500],["5166",30000],["5229",30000],["5909",30000],["5179",27000],["5173",25000],["5194",25000],["5329",20000],["5192",15000],["5172",13500],["5138",12000],["5212",5000],["5221",5000],["5178",3050],["5131",1000]],"economic_expenditure_total_czk":31187194,"economic_financing":[["8124",-685920]],"economic_financing_total_czk":-685920,"economic_revenue":[["1211",11198600],["1121",5703400],["1111",4022800],["2111",3297560],["1511",950000],["3111",900000],["2321",745000],["1345",737000],["1113",721300],["3122",600000],["4212",450000],["1112",447500],["2329",423500],["2139",334296],["4112",261800],["4222",250000],["1122",200000],["1342",150000],["1386",125000],["2131",88000],["1387",62000],["1381",48000],["4111",31500],["1341",31008],["2132",29600],["1334",23000],["2112",15000],["1361",12000],["1335",11000],["2328",3000],["1343",1000],["2141",150],["1382",100]],"economic_revenue_total_czk":31873114,"purpose_expenditure":[["3639",3000010],["3113",3000000],["6171",2993700],["6402",2645106.86],["6112",2276970],["3745",2060880],["5512",1922896],["4343",1920000],["2321",1751900],["3722",1500000],["3612",1362020],["3723",1047000],["2212",914256.14],["2310",739000],["6399",500000],["6409",409000],["3392",365000],["3631",361000],["2411",317970],["2292",299405],["3419",290700],["3319",272500],["6310",260000],["6320",200000],["2141",150000],["5213",132400],["3632",122800],["3635",100000],["3314",76380],["3399",35600],["5212",34000],["6114",31500],["5519",30000],["3743",20000],["3613",19700],["3429",10000],["4379",10000],["3412",5500]],"purpose_expenditure_total_czk":31187194},"revised":{"economic_expenditure":[["5171",28785843.21],["5336",6392070.85],["5169",5770264.22],["5011",3855620],["6121",3015584],["5331",3000000],["5366",2628663.94],["6123",2314730],["5023",2064500],["5651",2017562.47],["5154",1935920],["5492",1930600],["5031",1294700],["5499",658740],["5139",617357.9],["5032",556400],["5137",454746],["6356",451034],["6122",426550],["5021",386378],["5365",383956],["5362",350750],["5163",299833],["5323",299405],["5222",292000],["6119",246000],["5141",230000],["5041",216000],["5168",185381],["5179",179000],["5162",173851],["5156",173774],["5155",146100],["5151",140795],["6342",120000],["5136",94700],["5167",78890],["5164",72700],["5024",70500],["5175",40563],["5229",38000],["5321",35000],["5132",31826],["5909",30000],["5038",29500],["5161",25550],["5903",25500],["5194",22500],["5329",19500],["5364",16442.92],["5363",16000],["5192",15000],["5173",14301],["5138",12000],["5172",10600],["5166",9100],["5131",5880],["5221",5000],["5178",3050],["5212",3000],["5122",1210]],"economic_expenditure_total_czk":72720422.51,"economic_financing":[["8115",-5055180.4],["8124",-685920]],"economic_financing_total_czk":-5741100.4,"economic_revenue":[["4113",35692090.59],["1211",11198600],["1121",5810400],["4116",5541010.85],["1111",4022800],["2111",3477168],["2451",2017562.47],["4216",1809409],["3111",1353206],["1511",1215000],["2321",1005700],["1113",769300],["1345",737000],["3122",640000],["2329",542500],["1112",447500],["2139",338296],["1122",288750],["4112",261800],["4222",250000],["1386",211700],["1342",163700],["4122",100000],["2131",93000],["1387",83100],["3113",60000],["2322",58846],["1381",48000],["2112",35175],["4111",32500],["1341",31308],["4121",30000],["2132",29700],["1334",23000],["1361",20300],["1335",11000],["2324",7850],["2328",3001],["1343",1000],["2141",150],["1382",100]],"economic_revenue_total_czk":78461522.91,"purpose_expenditure":[["2321",25608327.93],["3113",11860667.32],["2310",4021883],["3639",3459620],["6171",3153800],["3745",3064380],["5213",2761063.94],["6112",2677970],["5512",1991496],["4343",1920000],["3722",1500000],["3612",1362020],["3319",1350700],["2212",1074256.14],["3723",1047000],["6409",811254],["2219",756986.26],["3631",697000],["6399",610750],["3392",468650],["3419",408100],["2411",317970],["2292",299405],["6310",260000],["6320",200000],["2141",150000],["2115",128000],["3632",122800],["3726",107950],["3635",100000],["3314",78670],["5212",54360],["3349",41200],["3399",35600],["6114",32500],["5519",30000],["3749",25800],["4379",23000],["3743",20000],["3613",19700],["6402",16442.92],["3429",12000],["5219",12000],["3728",11100],["3412",5500],["5279",5500],["3326",5000]],"purpose_expenditure_total_czk":72720422.51},"actual":{"economic_expenditure":[["5171",28562539.88],["5336",6392070.85],["5169",5282061.95],["5011",3716236],["5331",3000000],["6121",2847972.02],["5366",2628663.94],["6123",2314730],["5023",2063809.12],["5651",2017562.47],["5154",1887783.89],["5492",1564737],["5031",1178602],["5139",569341.04],["5499",546922.88],["5032",514855],["6356",451034],["5137",438980.19],["6122",425570],["5365",382706],["5021",301227],["5323",299405],["5222",292000],["5163",247116.4],["5041",205110.75],["5141",188002.38],["5168",181131.26],["5179",178164.13],["5162",170720.74],["5155",141087],["5156",132941.18],["6342",119317.1],["5136",92542.04],["5151",77909],["5167",75930],["5024",70407],["5164",68693.7],["5362",62062],["5175",35728.34],["5321",34500],["5132",30215.51],["5229",28000],["5909",27143],["5161",24160.31],["5038",18773],["5329",17676],["5364",16442.92],["5363",15965],["5173",12773],["5138",9540],["5194",7449],["5172",7240.64],["5166",6534],["5131",5424.05],["5178",3034.68],["5122",1210]],"economic_expenditure_total_czk":69991754.36,"economic_financing":[["8115",-10176128.43],["8901",4569665.43],["8124",-685920]],"economic_financing_total_czk":-6292383,"economic_revenue":[["4113",35692090.59],["1211",10867361.74],["1121",5809790.26],["4116",5541010.85],["1111",3990431.54],["2111",2152615.45],["2451",2017562.47],["4216",1809409],["3111",1353206],["1511",1214908.41],["1113",768680.57],["1345",736807],["2321",705194],["3122",640000],["2329",533929.8],["1112",378850.48],["2139",338202.6],["1122",288750],["4112",261800],["4222",225000],["1386",211623.18],["1342",163651],["4122",100000],["2131",92903.61],["1387",82969.4],["3113",60000],["2322",58844],["2112",34793],["4111",32500],["1341",31283],["4121",30000],["2132",24599],["1361",20300],["2324",7334.42],["1334",4992.6],["1381",1746.3],["2328",701.02],["2141",145.18],["1382",96.89],["1335",54]],"economic_revenue_total_czk":76284137.36,"purpose_expenditure":[["2321",25600495.46],["3113",11860667.32],["2310",4000258.03],["3639",3398986.59],["6171",3133891.56],["5213",2735125.38],["6112",2675728.87],["3745",2497650.14],["5512",1961862.89],["4343",1560000],["3722",1465124.84],["3319",1334068.8],["3612",1049246.52],["2212",1020631.94],["6409",777971.15],["2219",756986.26],["3723",641531.87],["3631",568597.65],["3392",427196.41],["3419",407935.59],["6399",324037],["2292",299405],["2411",274319],["6310",212044.78],["6320",156247],["2141",150000],["2115",127050],["3726",107523.5],["3632",88804.22],["3314",76647.04],["5212",54075.85],["3349",37535.91],["6114",27752],["3749",25790.37],["3399",23693],["4379",23000],["3743",19299.5],["6402",16442.92],["5519",15428.71],["3613",13514.17],["3429",12000],["5219",12000],["3728",10948.12],["5279",5269],["3326",4970]],"purpose_expenditure_total_czk":69991754.36}},"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."}}}}