{"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:00488470","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00488470","name":"Obec Karlín","short_name":"Karlín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Hodonín","municipality_code":586242},"amounts":{"revenue_approved":4357700,"revenue_adjusted":4571900,"revenue_actual":4542466.25,"expense_approved":4357700,"expense_adjusted":4942400,"expense_actual":3539115.22,"tax_revenue":3935637.25,"nontax_revenue":326436,"capital_revenue":36610,"transfer_revenue":243783,"current_expense":3284420.82,"capital_expense":254694.4,"budget_balance":1003351.03,"cash_current":4156467.47,"cash_previous":3315825.47},"ratios":{"revenue_execution":0.99356203,"expense_execution":0.7160722,"balance_to_revenue":0.22088244,"cash_to_expense":1.17443689,"cash_yoy":0.2535242,"capital_expense_share":0.07196556,"transfer_revenue_share":0.05366754},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00488470/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00488470"},"seo":{"slug":"karlin","path":"/cz/municipalities/karlin/"},"population":{"value":187,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4357700,"expenditure_czk":4357700,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":4571900,"expenditure_czk":4942400,"financing_czk":370500,"balance_czk":-370500},{"stage":"actual","revenue_czk":4542466.25,"expenditure_czk":3539115.22,"financing_czk":-1003351.03,"balance_czk":1003351.03}],"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",1133000],["5023",863200],["5169",432000],["5011",354000],["5031",255300],["5021",246800],["5171",192500],["5154",128700],["5153",117500],["5032",111600],["5139",79100],["5365",56500],["5156",50000],["5168",43100],["5364",40500],["5137",38500],["5321",36000],["5166",24300],["5323",18900],["5329",17100],["5167",16100],["5151",12000],["5162",11100],["6130",10000],["5163",9900],["5175",9200],["5179",9100],["5194",8300],["5136",7500],["5041",6600],["5903",5000],["5172",4500],["5132",4000],["5173",2500],["5038",1600],["5161",1200],["5362",500]],"economic_expenditure_total_czk":4357700,"economic_revenue":[["1211",1664100],["1121",847600],["1111",611900],["1511",351000],["1113",107200],["1345",104500],["4112",102300],["2111",90300],["2131",87000],["1122",67900],["2324",53200],["1356",51100],["1112",50800],["4122",40100],["4111",31500],["2132",30000],["1386",18900],["2142",15800],["4116",12900],["1387",9100],["1341",5000],["2321",5000],["1361",500]],"economic_revenue_total_czk":4357700,"purpose_expenditure":[["6112",1105900],["3639",942300],["3632",601700],["6171",565900],["3722",180000],["3392",132800],["3421",116900],["3745",94500],["2212",69000],["2321",65500],["2219",63500],["3399",56500],["6399",56500],["3725",52000],["6402",40500],["3314",32800],["6114",31500],["3631",29200],["3900",28000],["3636",21100],["2292",18900],["3721",17200],["3341",9900],["1014",7500],["6320",6000],["6409",5100],["5213",5000],["6310",2000]],"purpose_expenditure_total_czk":4357700,"economic_financing":[],"economic_financing_total_czk":0},"revised":{"economic_expenditure":[["5023",863200],["5171",792000],["5169",621000],["5011",434000],["5031",284300],["5021",279600],["5154",206400],["5153",202900],["6122",201900],["6121",186400],["5139",143500],["5032",130100],["5137",65200],["5168",58600],["5156",57500],["5365",56500],["6130",43800],["5166",43100],["5321",41000],["5364",40500],["6342",26100],["5323",18900],["5329",17100],["5167",16000],["5194",13800],["5041",13600],["5162",12300],["5151",12000],["5175",10000],["5163",9900],["5179",9100],["5136",7500],["5903",5000],["6359",5000],["5172",4500],["5132",4000],["5173",2500],["5038",1800],["5161",1200],["5362",600]],"economic_expenditure_total_czk":4942400,"economic_financing":[["8115",370500]],"economic_financing_total_czk":370500,"economic_revenue":[["1211",1664100],["1121",883800],["1111",611900],["1511",351000],["1113",116900],["1345",106100],["4112",102300],["2111",93500],["2324",87100],["2131",87000],["1122",67900],["1112",57700],["4222",56000],["1356",51100],["4122",40100],["3111",36700],["2132",36300],["1386",32900],["4111",32500],["2142",18100],["1387",14100],["4116",12900],["1341",5100],["2321",5000],["1361",1000],["1334",500],["1381",300]],"economic_revenue_total_czk":4571900,"purpose_expenditure":[["6112",1105900],["6171",797800],["3639",681400],["3632",645000],["3745",350400],["3392",209900],["3722",180000],["3421",122500],["3631",101800],["3399",93000],["3636",86000],["3725",74400],["2321",72400],["2212",69000],["2219",63400],["6399",56500],["6402",40500],["6114",34000],["3314",32800],["3900",28000],["3341",24000],["2292",18900],["3721",17200],["1014",9500],["6320",6000],["6409",5100],["3522",5000],["5213",5000],["5269",5000],["6310",2000]],"purpose_expenditure_total_czk":4942400},"actual":{"economic_expenditure":[["5023",841920],["5011",398744],["5169",380147.4],["5031",262888],["5021",247746],["6121",180244.4],["5171",176266.81],["5154",152844.41],["5153",131100.52],["5032",121736],["5139",93486.94],["5365",56451],["5168",55625.38],["5137",53666],["5156",48832],["6130",43410],["5166",42980],["5321",41000],["5364",40460.16],["6342",26040],["5323",18900],["5329",17010],["5167",13400],["5041",13288],["5194",12682],["5162",12109.8],["5163",9418.6],["5179",9067],["5175",7962],["5136",7440],["5151",6467],["6359",5000],["5172",4452.8],["5132",2091],["5038",1762],["5173",1242],["5161",916],["5362",318]],"economic_expenditure_total_czk":3539115.22,"economic_financing":[["8115",-954569.5],["8901",-48781.53]],"economic_financing_total_czk":-1003351.03,"economic_revenue":[["1211",1650640.35],["1121",883732.44],["1111",599641.43],["1511",350702.67],["1113",116812.71],["1345",106047],["4112",102300],["2111",93380],["2131",86979],["2324",86819],["1122",67830],["1112",57604.57],["4222",56000],["1356",51046],["4122",40089],["3111",36610],["2132",36250],["4111",32500],["1386",32196.6],["2142",18008],["4116",12894],["1387",12618.98],["1341",5067],["2321",5000],["1361",990],["1334",450.6],["1381",256.9]],"economic_revenue_total_czk":4542466.25,"purpose_expenditure":[["6112",1079838],["6171",625637.68],["3639",601558.31],["3722",136697.51],["3392",133403.9],["3421",121030.4],["3745",95166],["3631",91195.85],["3725",70801.91],["2212",68024],["3636",65830],["3399",60671],["2219",60345],["6399",56451],["3632",50107.4],["6402",40460.16],["2321",35146],["3314",31518],["3900",28000],["3341",22799.9],["2292",18900],["6114",13524],["1014",9392.6],["6320",5970],["6409",5067],["3522",5000],["5269",5000],["6310",1579.6]],"purpose_expenditure_total_czk":3539115.22}},"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."}}}}