{"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:00254657","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00254657","name":"Statutární město Karlovy Vary","short_name":"Karlovy Vary","entity_type":"statutory_city","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":554961},"amounts":{"revenue_approved":1575230000,"revenue_adjusted":1791522676.87,"revenue_actual":1934787542.52,"expense_approved":2434685000,"expense_adjusted":3806299587,"expense_actual":1828392781.63,"tax_revenue":1478715452.99,"nontax_revenue":182301036.61,"capital_revenue":21545464.05,"transfer_revenue":252225588.87,"current_expense":1432979996.53,"capital_expense":395412785.1,"budget_balance":106394760.89,"cash_current":1280288406.49,"cash_previous":1235739515.19},"ratios":{"revenue_execution":1.07996821,"expense_execution":0.48035966,"balance_to_revenue":0.05499041,"cash_to_expense":0.70022613,"cash_yoy":0.03605039,"capital_expense_share":0.2162625,"transfer_revenue_share":0.13036346},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00254657/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00254657"},"seo":{"slug":"karlovy-vary","path":"/cz/municipalities/karlovy-vary/"},"population":{"value":48824,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":1575230000,"expenditure_czk":2434685000,"financing_czk":859455000,"balance_czk":-859455000},{"stage":"revised","revenue_czk":1791522676.87,"expenditure_czk":3806299587,"financing_czk":2014776910.13,"balance_czk":-2014776910.13},{"stage":"actual","revenue_czk":1934787542.52,"expenditure_czk":1828392781.63,"financing_czk":-106394760.89,"balance_czk":106394760.89}],"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",927550000],["5169",235950000],["5011",222559000],["5331",222027000],["5213",202182000],["5171",117682000],["5221",85150000],["6351",75400000],["5031",57011000],["5901",52746000],["5154",36560000],["5365",27376000],["5168",22263000],["5032",21049000],["5023",10500000],["5362",8345000],["5163",8336000],["5179",7881000],["5222",7755000],["5139",6853000],["5166",6157000],["5141",5843000],["6901",5500000],["6130",5200000],["5152",4679000],["6123",4050000],["5161",3939000],["5021",3900000],["5499",3798000],["6122",3620000],["5137",3416000],["5162",2554000],["5167",2469000],["5156",2160000],["5164",2052000],["6142",1550000],["5909",1350000],["5194",1210000],["6125",1200000],["5151",1195000],["5038",1100000],["5175",1066000],["5153",1030000],["5364",1000000],["6331",1000000],["5134",927000],["6111",916000],["5195",900000],["5173",785000],["5511",741000],["5811",515000],["5229",455000],["5329",400000],["5132",363000],["5225",300000],["5136",250000],["5172",240000],["5192",206000],["5223",200000],["5903",200000],["6129",200000],["5041",138000],["6119",120000],["5024",100000],["5178",100000],["5176",80000],["5492",50000],["6201",50000],["6202",50000],["5019",40000],["5029",40000],["5133",39000],["5542",20000],["5039",19000],["5122",10000],["5138",10000],["5142",6000],["5149",1000],["5157",1000]],"economic_expenditure_total_czk":2434685000,"economic_financing":[["8115",642789000],["8117",275000000],["8124",-58334000]],"economic_financing_total_czk":859455000,"economic_revenue":[["1211",524265000],["1121",270319000],["1111",195767000],["1511",140000000],["1342",80000000],["4112",63800000],["1345",41000000],["1113",29640000],["1122",27375000],["1361",22650000],["1343",19000000],["4116",19000000],["1387",18000000],["2111",17780000],["1112",16000000],["2132",13531000],["2324",12500000],["2131",12250000],["2212",12000000],["3111",10000000],["1386",8000000],["1346",6000000],["4131",5500000],["2451",3108000],["2119",1500000],["4111",1500000],["1341",1400000],["1353",1200000],["2322",1200000],["2141",875000],["2139",50000],["1334",20000]],"economic_revenue_total_czk":1575230000,"purpose_expenditure":[["3699",453781000],["6171",317070000],["2212",288227000],["3613",139104000],["3113",135051000],["3612",131735000],["2295",116891000],["5311",75879000],["3412",74716000],["1031",72000000],["3419",56505000],["3312",51885000],["3722",51850000],["3631",50500000],["4351",49607000],["3599",43900000],["3111",42707000],["2141",37600000],["6399",35425000],["2219",22600000],["3429",21330000],["6219",20000000],["3319",17360000],["3311",16360000],["6112",14655000],["3725",14500000],["3313",10650000],["3721",8700000],["3636",7760000],["6320",7500000],["2143",7300000],["4399",7210000],["3900",6445000],["3639",5130000],["3723",3500000],["3421",3485000],["6114",1500000],["3329",1441000],["1014",1400000],["4379",1300000],["3322",1150000],["6409",1050000],["5512",1042000],["5511",1000000],["6402",1000000],["3114",865000],["3716",800000],["3632",500000],["5273",416000],["3315",375000],["6223",320000],["6310",303000],["3231",259000],["5213",200000],["3635",192000],["4349",170000],["2229",150000],["4359",104000],["3745",100000],["2144",85000],["3399",40000],["5212",5000]],"purpose_expenditure_total_czk":2434685000},"revised":{"economic_expenditure":[["6121",1880426586.62],["5169",287171716.9],["5011",233747361.6],["5213",215558713.95],["5171",197002722.92],["5331",192609095.73],["6351",100297487.08],["5221",92133922],["5336",67797326.18],["5031",60684082.3],["5901",47242118.3],["5154",37249853],["6901",36600000],["6201",35050000],["5365",34780150],["6122",31780518.01],["5168",27145855.4],["5222",26187000],["5032",22703363.1],["5362",17778240],["6130",15203000],["5163",10509433],["5023",10460000],["5137",10381731.12],["5139",9362045.03],["5166",9332236.5],["6123",8580000],["5179",8091100],["5141",7343000],["6125",5616223.17],["5021",5347230],["5152",5019484],["5499",4492064.92],["6356",4423669.74],["5364",4191597],["5161",3669878.65],["5167",3293140],["5192",3254500],["5164",2996637],["6451",2550000],["5162",2503264],["5156",2021391],["5909",1777900],["6119",1777000],["5153",1763000],["5223",1493000],["5151",1409644],["5194",1346049],["5175",1157047.18],["5134",1122477.8],["5038",1100000],["6331",1000000],["6111",916000],["5195",900000],["5173",855580],["5212",846000],["5542",761000],["5132",699000],["6142",693000],["5229",513000],["5178",482876.1],["6129",405100],["5329",400000],["5225",390000],["5136",273000],["5172",237937.5],["5903",200000],["5339",183000],["5041",138922],["5191",133208],["5024",100000],["5122",97000],["5176",80000],["6202",80000],["5366",73877],["5133",69033.2],["5492",50000],["5019",47047],["5029",43060],["5363",38000],["5039",20790],["5811",15000],["5142",11000],["5138",10000],["5157",2000],["5149",1000],["5341",300]],"economic_expenditure_total_czk":3806299587,"economic_financing":[["8115",1798110910.13],["8117",275000000],["8124",-58334000]],"economic_financing_total_czk":2014776910.13,"economic_revenue":[["1211",524265000],["1121",270319000],["1111",195767000],["1511",140000000],["1342",80000000],["4216",71088908.87],["4112",63620400],["4116",62891901.85],["1122",47575710],["4122",44498396.92],["1345",41000000],["1113",29640000],["2141",23637500],["1361",22650000],["1343",19000000],["1387",18000000],["2111",17780000],["1112",16000000],["2132",13531000],["2324",12550820],["2131",12250000],["2212",12000000],["3111",10000000],["1386",8000000],["1346",6000000],["4213",5952446],["4131",5500000],["2229",3224685],["2451",3108000],["2142",2400922],["4222",1860833],["4111",1794129.23],["2119",1500000],["1341",1400000],["2322",1361568],["1353",1200000],["4121",64456],["2139",50000],["1334",20000],["2321",20000]],"economic_revenue_total_czk":1791522676.87,"purpose_expenditure":[["2212",949061691.64],["3699",588086631.27],["6171",390239857.98],["3113",254242720.8],["3613",212622397.52],["3612",150620995],["3412",135712284],["2295",119164543],["1031",95629625.28],["5311",84646636.2],["3631",69730104.21],["3722",68480933],["3419",62421922],["4351",54292310.07],["3599",54190977.21],["3111",53967749.56],["3312",50345778],["6399",49859150],["3526",42517500],["2141",37738158],["6219",36288861.98],["2219",34230277],["3429",27073114],["3319",18213000],["3311",16595000],["3725",15760554],["6112",14655000],["2321",12217621.41],["3313",11650000],["3721",10000000],["6320",9089500],["3639",8771320.22],["3636",8257441],["2333",7600000],["2143",7461100],["3421",6098747.2],["3723",5046052],["6402",4191597],["5512",3732000],["1014",2650967],["3322",2650000],["4379",2207000],["6114",1794129.23],["3329",1441000],["6409",1360000],["3231",1292600],["3114",1216000],["4355",1077000],["5511",1000000],["3635",847000],["4312",764000],["3716",725000],["4374",666000],["3900",549440.22],["3632",500000],["6310",460000],["5273",416000],["3315",405000],["4356",336000],["4371",290000],["4376",250000],["4378",223000],["4344",219000],["5213",200000],["4375",172000],["4349",170000],["4399",161000],["4352",153000],["4357",151000],["2229",150000],["3239",150000],["4350",138000],["4359",129000],["4339",128000],["3545",110000],["4341",90000],["2144",83000],["4324",80000],["4353",80000],["6223",70000],["4372",69000],["3399",40000],["3525",38000],["4354",38000],["3745",20000],["4373",16000],["4377",16000],["5212",5000],["6330",300]],"purpose_expenditure_total_czk":3806299587},"actual":{"economic_expenditure":[["6121",239923952.32],["5011",224717474],["5169",221401983.82],["5213",214986608.95],["5331",188809853.36],["5171",145117723.65],["5221",92133000],["6351",78177408.32],["5336",67797326.18],["5031",57189157],["5365",34780000],["6122",29582192.18],["5222",25616637.3],["6201",25000000],["5032",21064548],["5154",19192468.26],["5168",18043600.6],["5362",12766283.51],["5137",9307711.63],["5163",8745207.32],["5179",8008106.01],["5023",7543204],["5139",7252030.26],["6130",5943601.42],["5141",5842800.37],["5152",4874820.84],["6123",4488314.69],["6356",4423669.74],["5021",3867569],["5499",3683241],["6125",3388764.43],["5161",3271517.94],["5364",3191597],["5166",2985805.75],["6451",2550000],["5162",2168644.04],["5164",1747589.44],["5167",1657058.64],["5156",1533089.53],["5223",1478826.3],["5194",1224516.77],["5151",1022548.99],["6331",1000000],["5134",978759.71],["6119",929800],["5038",919431],["5175",857548.12],["5153",827288.32],["5212",804000],["5542",735034.48],["5192",680708.91],["5909",640419.11],["5173",552286.53],["5229",487799],["5329",394824],["5178",379696.69],["5195",374389],["5132",302938.87],["5136",221526.28],["5339",183000],["5191",129350.81],["5172",99069.64],["5366",73877],["5176",61486],["5225",60000],["5122",52006.28],["5492",35000],["5041",26532.44],["5133",25032],["5019",20763],["5029",9760],["5142",8284.88],["5363",7793],["5039",7047],["6129",5082],["5157",1645],["5341",150]],"economic_expenditure_total_czk":1828392781.63,"economic_financing":[["8118",-8951670351.47],["8117",8939735936.65],["8124",-58333332],["8115",-35762034.08],["8901",-364979.99]],"economic_financing_total_czk":-106394760.89,"economic_revenue":[["1211",514447205.21],["1121",275321461.58],["1111",202319027.73],["1511",143187263.13],["1342",99765100],["4216",71088908.87],["4112",63620400],["4116",62891901.85],["1345",51890757.56],["1122",47575710],["4122",44498396.92],["1113",36401614.89],["2141",34545586.22],["2142",31319087.41],["1361",29641235.82],["2111",26084082.41],["3111",20720944.05],["2324",20530175.1],["1387",20023306.24],["2132",18244942.4],["2212",18001498.52],["1112",17948244.71],["1343",17310197],["2131",14914413.6],["1386",10031105.47],["2229",9003719.44],["1346",7973135.5],["4213",5952446],["2451",3774000],["2119",2942967.02],["2322",1927835.44],["4222",1860833],["4111",1794129.23],["1385",1745722.94],["1353",1518650],["1341",1416013.08],["2133",851165.39],["3121",545100],["4171",441570],["3113",279420],["2328",129678.92],["1381",80762.31],["4121",64456],["1334",56316.5],["1359",40000],["2321",20000],["4131",12547],["1356",10151.69],["1335",10005.4],["2329",6545.04],["2112",5173],["1349",1915.72],["1382",550.51],["2143",166.7]],"economic_revenue_total_czk":1934787542.52,"purpose_expenditure":[["6171",303088454.17],["2212",228360791.03],["3113",146448437.77],["2295",119012244],["3412",88864672.97],["3699",86057288.03],["1031",85734438.2],["5311",78541341.25],["3722",61686554.77],["3419",61262371.5],["3613",60103104.17],["4351",52883269.06],["3312",50345778],["6399",47119337],["3111",46119098.91],["3599",40433085.53],["2141",37640343],["3526",32517500],["3631",27991676.75],["3429",19791421.9],["3311",16510051],["3319",15356690.73],["3725",14559951.71],["3313",11000000],["6112",10040281.14],["3721",9601525.62],["6320",7706482],["2143",7461086.4],["2219",6583697.82],["3612",6035216.41],["3639",5551116.74],["3421",5246450.95],["2321",5148380.91],["3723",4437928.42],["6402",3191597],["2333",2935238.67],["5512",2053911.37],["1014",2035566.96],["4379",1989006.06],["6114",1794129.23],["3322",1608034.8],["3231",1292600],["3114",1216000],["3329",1110549.25],["4355",1077000],["5511",1000000],["4312",764000],["4374",666000],["3636",645950.05],["6310",455451.32],["3632",414351],["3315",402266],["4356",336000],["5273",323597.35],["3900",315342.22],["3716",304484],["4371",290000],["6409",278210.56],["4376",250000],["4378",223000],["4344",219000],["4375",172000],["4352",153000],["4357",151000],["4399",151000],["3239",150000],["4350",138000],["4339",128000],["3545",110000],["4359",101361.07],["4349",97535.11],["4341",90000],["4324",80000],["4353",80000],["2229",78200],["2144",72457],["4372",69000],["3525",38000],["4354",38000],["6223",19309.23],["4373",16000],["4377",16000],["3745",12415.52],["6330",150]],"purpose_expenditure_total_czk":1828392781.63}},"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."}}}}