{"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:00639851","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00639851","name":"Obec Karlova Ves","short_name":"Karlova Ves","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Rakovník","municipality_code":565288},"amounts":{"revenue_approved":3876112,"revenue_adjusted":4790184.89,"revenue_actual":4610235.48,"expense_approved":3876112,"expense_adjusted":5856636.89,"expense_actual":5562229.91,"tax_revenue":3526462.34,"nontax_revenue":990377.09,"capital_revenue":0,"transfer_revenue":93396.05,"current_expense":5562229.91,"capital_expense":0,"budget_balance":-951994.43,"cash_current":1032152.44,"cash_previous":1282754.87},"ratios":{"revenue_execution":0.96243372,"expense_execution":0.94973105,"balance_to_revenue":-0.20649584,"cash_to_expense":0.18556451,"cash_yoy":-0.19536268,"capital_expense_share":0,"transfer_revenue_share":0.02025841},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00639851/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00639851"},"seo":{"slug":"karlova-ves","path":"/cz/municipalities/karlova-ves/"},"population":{"value":121,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":3876112,"expenditure_czk":3876112,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4790184.89,"expenditure_czk":5856636.89,"financing_czk":1066452,"balance_czk":-1066452},{"stage":"actual","revenue_czk":4610235.48,"expenditure_czk":5562229.91,"financing_czk":951994.43,"balance_czk":-951994.43}],"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",1175000],["5023",760000],["5171",480000],["5139",276102],["5154",250000],["5021",160400],["5031",145000],["5166",100000],["5137",90000],["5162",90000],["5032",80000],["5168",40000],["5175",38000],["5172",35000],["5329",29210],["5173",25000],["5163",20000],["5321",15000],["5362",15000],["5365",15000],["5161",8000],["5156",6000],["5194",5000],["5222",5000],["5331",5000],["5179",4000],["5229",3000],["5191",1000],["5038",400]],"economic_expenditure_total_czk":3876112,"economic_financing":[["8115",75060],["8124",-75060]],"economic_financing_total_czk":0,"economic_revenue":[["1211",1500000],["1121",840000],["1111",550000],["2111",221500],["1113",150000],["1345",120000],["1511",120000],["4112",80000],["2324",65000],["3113",60000],["1112",45000],["2132",32012],["2112",24000],["1386",20000],["2322",15000],["1387",10000],["2321",10000],["1381",8000],["1341",4000],["1361",1500],["2141",100]],"economic_revenue_total_czk":3876112,"purpose_expenditure":[["6112",985400],["6171",983270],["3639",592602],["3723",280000],["3631",270000],["2310",246900],["3722",180000],["3399",179000],["3721",30000],["6399",30000],["2292",27940],["3421",22000],["3745",21000],["5512",10000],["2321",8000],["5212",8000],["5519",2000]],"purpose_expenditure_total_czk":3876112},"revised":{"economic_expenditure":[["5169",2419135.33],["5023",893357.4],["5171",696750],["5139",669390.09],["5021",217915],["5154",181659.76],["5031",166174],["5137",120000],["5032",80000],["5166",80000],["5162",77000],["5175",50425],["5172",35000],["5329",29210],["5173",25858],["5229",23973.99],["5163",20703.31],["5168",20000],["5321",15000],["5365",8600],["5161",7016.01],["5156",7000],["5362",5319],["5194",3000],["5222",2250],["5179",1500],["5038",400]],"economic_expenditure_total_czk":5856636.89,"economic_financing":[["8123",1090000],["8124",-98608],["8115",75060]],"economic_financing_total_czk":1066452,"economic_revenue":[["1211",1601433.71],["1121",856655.12],["2322",710431],["1111",580267.49],["2111",179731.38],["1511",154254.88],["1113",150000],["1345",120000],["2324",112847.79],["4112",71800],["1112",55852.52],["1386",50000],["2132",41154],["4111",32500],["2112",24657],["1387",12994.15],["2131",12000],["2321",10000],["1381",8000],["1341",4000],["1361",1500],["2141",100],["1382",5.85]],"economic_revenue_total_czk":4790184.89,"purpose_expenditure":[["3639",1680799.63],["6171",1669656.31],["6112",1139931.4],["2310",472115],["3723",312268.24],["3631",181659.76],["3722",159509.94],["3399",133992],["3721",41589.56],["2292",27940],["6114",21856.05],["3745",7000],["6399",5319],["3632",2000],["5512",1000]],"purpose_expenditure_total_czk":5856636.89},"actual":{"economic_expenditure":[["5169",2239734.33],["5023",893357.4],["5171",685820.25],["5139",607961.65],["5021",216735.6],["5154",181659.76],["5031",166174],["5137",95738.71],["5032",79824],["5166",78000],["5162",74426.28],["5175",50165],["5172",32529.64],["5329",29210],["5229",23973.99],["5173",23815],["5163",20703.31],["5321",15000],["5168",14605.19],["5365",8600],["5156",6409],["5161",6164.8],["5362",5319],["5194",2453],["5222",2250],["5179",1500],["5038",100]],"economic_expenditure_total_czk":5562229.91,"economic_financing":[["8123",800000],["8115",250602.43],["8124",-98608]],"economic_financing_total_czk":951994.43,"economic_revenue":[["1211",1601433.71],["1121",856655.12],["2322",710431],["1111",580267.49],["1511",154254.88],["2111",122419],["1345",116800],["1113",113297.35],["2324",97847.79],["4112",71800],["1112",55852.52],["2132",39154],["1386",31208.18],["4111",21596.05],["1387",12233.24],["2131",12000],["2112",8435],["1341",3200],["1361",1000],["1381",254],["2141",90.3],["1382",5.85]],"economic_revenue_total_czk":4610235.48,"purpose_expenditure":[["6171",1573370.38],["3639",1552253.48],["6112",1139455.4],["2310",455158.94],["3723",312268.24],["3631",181659.76],["3722",125845.46],["3399",116742.7],["3721",41589.56],["2292",27940],["6114",21596.05],["3745",6409],["6399",5319],["3632",2000],["5512",621.94]],"purpose_expenditure_total_czk":5562229.91}},"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."}}}}