{"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:44684967","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"44684967","name":"Obec Karlík","short_name":"Karlík","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Praha-západ","municipality_code":599727},"amounts":{"revenue_approved":12072921,"revenue_adjusted":10966903.93,"revenue_actual":11306387.97,"expense_approved":12072921,"expense_adjusted":10737403.93,"expense_actual":8012502.14,"tax_revenue":9648400.19,"nontax_revenue":1476209.85,"capital_revenue":0,"transfer_revenue":181777.93,"current_expense":6926496.57,"capital_expense":1086005.57,"budget_balance":3293885.83,"cash_current":16533123.84,"cash_previous":13811299.01},"ratios":{"revenue_execution":1.03095532,"expense_execution":0.74622341,"balance_to_revenue":0.29132963,"cash_to_expense":2.06341584,"cash_yoy":0.19707233,"capital_expense_share":0.13553888,"transfer_revenue_share":0.01607745},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/44684967/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/44684967"},"seo":{"slug":"karlik","path":"/cz/municipalities/karlik/"},"population":{"value":488,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":12072921,"expenditure_czk":12072921,"financing_czk":0,"balance_czk":0},{"stage":"revised","revenue_czk":10966903.93,"expenditure_czk":10737403.93,"financing_czk":-229500,"balance_czk":229500},{"stage":"actual","revenue_czk":11306387.97,"expenditure_czk":8012502.14,"financing_czk":-3293885.83,"balance_czk":3293885.83}],"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",3318421],["5169",2038500],["5011",1773900],["5023",620000],["5166",450000],["5031",440000],["6119",420000],["5171",419000],["5141",365000],["5321",291000],["5154",266600],["5032",216000],["6130",200000],["5139",175000],["5168",158800],["5153",145000],["5365",120000],["5323",115000],["5499",78000],["5137",75000],["5163",48000],["5021",40100],["5151",40000],["5164",36000],["5156",24000],["5167",24000],["5175",21000],["5194",21000],["5162",20400],["5903",20000],["5909",20000],["5329",17000],["5222",15000],["5179",9000],["5038",8000],["5132",8000],["5161",5000],["5173",3800],["5041",3700],["5136",1500],["5362",1200],["5131",1000]],"economic_expenditure_total_czk":12072921,"economic_financing":[["8115",570000],["8124",-570000]],"economic_financing_total_czk":0,"economic_revenue":[["1211",4000000],["1121",2000000],["1111",1500000],["4213",1220421],["2132",870001],["1511",500000],["1345",493200],["2111",353999],["1113",260000],["2324",250000],["1112",125000],["1122",120000],["4112",115000],["1343",100000],["1386",50000],["2119",50000],["1361",20000],["1387",20000],["2131",14300],["1341",8000],["2141",2000],["1342",1000]],"economic_revenue_total_czk":12072921,"purpose_expenditure":[["2221",2020421],["6171",1855000],["3639",1156200],["3745",840800],["3723",790000],["6112",682000],["2212",638000],["3722",560000],["3632",429900],["3326",350000],["3635",350000],["2310",295000],["2333",261000],["3612",251000],["3631",240000],["5311",226000],["3399",154700],["2321",150000],["6399",120000],["2292",115000],["3421",113000],["4349",110000],["2219",100000],["3349",79400],["5512",40000],["6320",30000],["3721",20000],["5213",20000],["3314",18500],["3341",17000],["4379",17000],["3419",10000],["6310",6000],["3429",5000],["5519",2000]],"purpose_expenditure_total_czk":12072921},"revised":{"economic_expenditure":[["5169",1983460],["5011",1750400],["6121",1541900],["5023",620000],["5031",438000],["6122",432000],["6119",420000],["5171",413790],["5166",408800],["5141",365000],["5321",294100],["5154",260510],["5032",218000],["6130",198000],["5139",177452.93],["5168",149900],["5153",145000],["5137",141100],["5365",127680],["5323",115000],["5499",80000],["5163",73500],["5021",58834],["5164",40500],["5151",40000],["5167",34800],["5222",30000],["5175",25980],["5162",21800],["5156",20000],["5903",20000],["5194",17000],["5329",17000],["5179",9900],["5909",8590],["5038",8000],["5138",6600],["5132",6100],["5161",5985],["5041",3800],["5173",3592],["5362",3200],["5136",1130],["5131",1000]],"economic_expenditure_total_czk":10737403.93,"economic_financing":[["8124",-570000],["8115",340500]],"economic_financing_total_czk":-229500,"economic_revenue":[["1211",4000000],["1121",2000000],["1111",1500000],["2132",761501],["1511",500000],["1345",493200],["2111",409199],["1113",290000],["2324",250000],["1122",127680],["1112",125000],["4112",115900],["1343",100000],["1386",82000],["2119",50000],["4121",49000],["1387",32000],["1361",20000],["4111",17223.93],["2131",14300],["2322",11400],["1341",8000],["2112",7500],["2141",2000],["1342",1000]],"economic_revenue_total_czk":10966903.93,"purpose_expenditure":[["6171",1855746],["3639",1156200],["3745",840800],["3723",790000],["6112",682000],["2212",629000],["3722",560000],["2221",557000],["3632",429900],["2223",350000],["3635",350000],["2310",295000],["2333",261000],["3612",251000],["3631",240000],["5311",229100],["3399",213000],["2321",161400],["6399",127680],["2292",115000],["3421",113000],["4349",110000],["2219",100000],["3349",79400],["6320",59000],["5512",40000],["3341",21700],["3721",20000],["5213",20000],["3314",18500],["6114",17377.93],["4379",13900],["3419",10000],["2143",7700],["6310",6000],["3429",5000],["5519",2000]],"purpose_expenditure_total_czk":10737403.93},"actual":{"economic_expenditure":[["5011",1695051],["5169",1560895.05],["6121",676271],["5023",615262],["5031",423143],["6122",355451.77],["5141",341453.52],["5171",313900.53],["5321",293194.3],["5154",214312.92],["5032",209441],["5168",149087.93],["5137",133482.5],["5365",127680],["5139",115861.03],["5323",107217],["5153",92114.86],["5166",91721.3],["5499",75369],["5163",73043],["6130",54282.8],["5021",54099],["5167",31830],["5222",30000],["5164",28754.36],["5151",25396],["5175",21113],["5162",18032.02],["5156",17948],["5329",15345],["5179",9802.19],["5194",7618],["5038",6929],["5138",6065],["5132",4781.06],["5041",3796],["5909",3329],["5173",3171],["5362",3137],["5161",2713],["5131",408]],"economic_expenditure_total_czk":8012502.14,"economic_financing":[["8115",-2721824.83],["8124",-570000],["8901",-2061]],"economic_financing_total_czk":-3293885.83,"economic_revenue":[["1211",4114724.1],["1121",2204840.78],["1111",1520702.98],["2132",761073.56],["1511",525414.55],["1345",484100],["2111",440090],["1113",291275.62],["2324",240975],["1112",143685.73],["1122",127680],["4112",115900],["1343",94740],["1386",80321.14],["4121",48654],["1387",31481.04],["1361",21490],["4111",17223.93],["2131",14300],["2322",11362],["2112",7760],["1341",6576],["1342",740],["2141",649.29],["1381",628.25]],"economic_revenue_total_czk":11306387.97,"purpose_expenditure":[["6171",1708212.49],["3745",799388.91],["6112",675946],["3639",626627.52],["3723",579304.05],["2221",552125],["3722",532774.12],["3632",394898.75],["2212",354325.29],["2223",273776.77],["5311",229094.3],["3399",191520.8],["2310",173453.47],["3612",156265.06],["3631",136571.28],["6399",127680],["2292",107217],["3421",76118.53],["6320",58772],["5512",40000],["4349",38960],["3349",27549.5],["2219",23232],["3341",21634.8],["6114",17377.93],["2333",15920.41],["3314",15670],["2321",11361.9],["4379",10851],["3419",10000],["3721",7630.26],["2143",7625],["6310",5830],["3429",4210],["5519",578]],"purpose_expenditure_total_czk":8012502.14}},"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."}}}}