{"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:46276076","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"46276076","name":"OBEC KARLOVICE","short_name":"KARLOVICE","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Zlínský kraj","district_name":"Zlín","municipality_code":587052},"amounts":{"revenue_approved":7510000,"revenue_adjusted":9567500,"revenue_actual":9626996.23,"expense_approved":7600000,"expense_adjusted":10668500,"expense_actual":10555708.95,"tax_revenue":4532346.12,"nontax_revenue":595549.97,"capital_revenue":102000,"transfer_revenue":4397100.14,"current_expense":3541733.82,"capital_expense":7013975.13,"budget_balance":-928712.72,"cash_current":4206681.09,"cash_previous":5135393.81},"ratios":{"revenue_execution":1.00621858,"expense_execution":0.98942766,"balance_to_revenue":-0.09646963,"cash_to_expense":0.39852189,"cash_yoy":-0.18084547,"capital_expense_share":0.6644722,"transfer_revenue_share":0.45674684},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/46276076/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/46276076"},"seo":{"slug":"karlovice-46276076","path":"/cz/municipalities/karlovice-46276076/"},"population":{"value":234,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":7510000,"expenditure_czk":7600000,"financing_czk":90000,"balance_czk":-90000},{"stage":"revised","revenue_czk":9567500,"expenditure_czk":10668500,"financing_czk":1101000,"balance_czk":-1101000},{"stage":"actual","revenue_czk":9626996.23,"expenditure_czk":10555708.95,"financing_czk":928712.72,"balance_czk":-928712.72}],"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",3171000],["5169",947500],["5171",591000],["6122",505000],["6130",330000],["5011",314000],["5023",309000],["5154",306000],["5153",203000],["5139",140000],["5021",116000],["5137",85000],["5031",78000],["5168",76000],["5175",72000],["5032",57000],["5163",47000],["5212",30000],["5323",30000],["5162",26000],["5365",22800],["5041",20000],["5499",17000],["5136",16900],["5156",14000],["5321",12200],["5364",11000],["5151",10000],["5194",10000],["5339",10000],["5492",6000],["5173",5000],["5038",3000],["5167",2500],["5179",2200],["5229",2000],["5019",1100],["5161",500],["5164",300]],"economic_expenditure_total_czk":7600000,"economic_financing":[["8115",90000]],"economic_financing_total_czk":90000,"economic_revenue":[["4216",2514000],["1211",1900000],["1121",950000],["1111",750000],["2111",242000],["1511",240000],["2132",180900],["1345",170000],["1113",160000],["4222",150000],["4112",72000],["1112",60000],["2329",35000],["1122",30000],["1386",20000],["1381",10000],["1387",8000],["2310",5000],["2321",5000],["1341",4000],["1361",1000],["2112",1000],["2119",1000],["2131",1000],["2141",100]],"economic_revenue_total_czk":7510000,"purpose_expenditure":[["2212",2566000],["6171",850000],["3639",740000],["5512",600000],["6112",350000],["3613",300000],["2321",250000],["3341",250000],["3631",250000],["3729",250000],["3392",200000],["3399",200000],["3722",200000],["3723",150000],["3745",70000],["3326",50000],["3633",44000],["3636",40000],["6320",40000],["3314",35000],["2292",30000],["3412",30000],["5213",30000],["6399",22000],["3721",17000],["6402",11000],["4350",10000],["1019",6000],["3632",4000],["2143",3000],["4359",2000]],"purpose_expenditure_total_czk":7600000},"revised":{"economic_expenditure":[["6121",5722500],["5169",978100],["6123",948000],["5171",564700],["5011",344000],["6130",343300],["5023",328000],["5154",299300],["5153",185000],["5139",140700],["5137",105200],["5021",98600],["5031",84000],["5032",60000],["5168",60000],["5212",60000],["5175",47000],["5163",41000],["5365",33300],["5364",33000],["5162",28900],["5323",23400],["5499",16000],["5156",15600],["5151",15400],["5041",15000],["5339",15000],["5194",14000],["5136",11200],["5321",7700],["5179",7000],["5229",7000],["5173",6000],["5222",5000],["5038",3000],["5167",1800],["5161",500],["5164",300]],"economic_expenditure_total_czk":10668500,"economic_financing":[["8115",1101000]],"economic_financing_total_czk":1101000,"economic_revenue":[["4216",2228000],["1211",1986500],["4222",1150000],["1121",1062800],["4213",790000],["1111",722600],["2111",337600],["1511",298000],["1345",165000],["1113",141000],["2132",138000],["4116",124500],["3113",102000],["4112",71800],["1112",69300],["1386",39000],["2329",34000],["4111",32500],["1122",30200],["1387",15200],["2321",15000],["2131",4600],["1341",4000],["2310",2800],["2112",1400],["1361",1200],["1381",400],["2141",100]],"economic_revenue_total_czk":9567500,"purpose_expenditure":[["2219",3503000],["3639",1528700],["5512",1257500],["2212",1103000],["6171",1093400],["6112",365000],["3613",305900],["3722",252000],["2321",250000],["3341",159000],["3392",123700],["3631",100000],["3745",94400],["3399",92000],["3723",88000],["3633",44000],["3729",41000],["6402",33000],["6114",32500],["5213",30000],["6399",30000],["3314",26200],["6320",24000],["2292",23400],["3412",13800],["4350",13000],["3636",11000],["3326",7000],["4359",7000],["3721",6300],["3312",3000],["3632",2500],["3741",2000],["4357",2000],["2143",1200]],"purpose_expenditure_total_czk":10668500},"actual":{"economic_expenditure":[["6121",5722935.13],["5169",956736.69],["6123",947790],["5171",561274.66],["6130",343250],["5011",342309],["5023",328344],["5154",253156.44],["5153",184660.5],["5139",138508.04],["5137",105277.19],["5021",91872],["5031",84379],["5032",60186],["5168",60068.6],["5175",47401],["5163",40719.2],["5365",33124],["5364",32708],["5212",30000],["5162",28800.5],["5323",23400],["5156",15715],["5499",15680],["5339",15000],["5041",14985],["5151",14245],["5194",14182],["5136",11205],["5321",7670],["5229",7000],["5179",6907],["5173",5886],["5222",5000],["5038",3236],["5167",1790],["5164",308]],"economic_expenditure_total_czk":10555708.95,"economic_financing":[["8115",928712.72]],"economic_financing_total_czk":928712.72,"economic_revenue":[["4216",2228296.4],["1211",1986531.66],["4222",1150000],["1121",1062768.68],["4213",790023],["1111",721748.52],["2111",336966],["1511",297773.91],["1345",164593],["1113",140547.15],["2132",137933],["4116",124480.74],["3113",102000],["4112",71800],["1112",69288.79],["2324",62849.85],["1386",38717.9],["2329",34002],["4111",32500],["1122",29820],["1387",15176.44],["2321",15000],["2131",4573],["1341",3950],["2310",2760],["2112",1400],["1361",1110],["1381",314.34],["2141",66.12],["1382",5.73]],"economic_revenue_total_czk":9626996.23,"purpose_expenditure":[["2219",3503263.5],["3639",1528563.72],["5512",1257536.44],["2212",1100183.21],["6171",1075082.1],["6112",364631],["3613",305258.97],["3722",251540.18],["2321",249848.91],["3341",158431.93],["3392",124114.8],["3745",94189],["3399",92385],["3723",87602.73],["3631",54196.32],["3633",43885.49],["3729",40490],["6402",32708],["6399",29820],["3314",28887.5],["6320",23653],["2292",23400],["6114",18328],["4350",13000],["3412",12862.52],["3636",11011],["4359",7000],["3326",6914.71],["3721",6250.92],["3312",3000],["3632",2500],["3741",2000],["4357",2000],["2143",1170]],"purpose_expenditure_total_czk":10555708.95}},"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."}}}}