{"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:00233382","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00233382","name":"Městys Komárov","short_name":"Komárov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Beroun","municipality_code":531324},"amounts":{"revenue_approved":61333000,"revenue_adjusted":64460190.72,"revenue_actual":64775499.44,"expense_approved":74367000,"expense_adjusted":77494190.72,"expense_actual":71946439.34,"tax_revenue":56053601.41,"nontax_revenue":5037981.52,"capital_revenue":7168.5,"transfer_revenue":3676748.01,"current_expense":50122669.68,"capital_expense":21823769.66,"budget_balance":-7170939.9,"cash_current":18823767.07,"cash_previous":27494706.97},"ratios":{"revenue_execution":1.00489153,"expense_execution":0.92841075,"balance_to_revenue":-0.11070451,"cash_to_expense":0.26163584,"cash_yoy":-0.31536761,"capital_expense_share":0.30333356,"transfer_revenue_share":0.0567614},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00233382/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00233382"},"seo":{"slug":"komarov","path":"/cz/municipalities/komarov/"},"population":{"value":2436,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":61333000,"expenditure_czk":74367000,"financing_czk":13034000,"balance_czk":-13034000},{"stage":"revised","revenue_czk":64460190.72,"expenditure_czk":77494190.72,"financing_czk":13034000,"balance_czk":-13034000},{"stage":"actual","revenue_czk":64775499.44,"expenditure_czk":71946439.34,"financing_czk":7170939.9,"balance_czk":-7170939.9}],"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",24662000],["5169",9322000],["5011",7460000],["5331",6400000],["5171",4478000],["5023",3000000],["5229",2059000],["5031",2006000],["5154",1706000],["6130",1400000],["6123",1350000],["5139",1165000],["5021",1116000],["5137",940000],["5032",911000],["5329",860000],["5151",659000],["5212",650000],["5365",500000],["5364",405000],["5163",386000],["5156",365000],["5168",340000],["5136",286000],["5153",250000],["5194",249000],["5164",230000],["5175",161000],["5123",150000],["5166",150000],["5162",134000],["5167",110000],["5172",80000],["5041",55000],["5221",55000],["5362",51000],["5138",50000],["5134",40000],["5132",38000],["5019",30000],["5499",28000],["5038",25000],["5192",20000],["5321",15000],["5161",12000],["5366",5000],["5133",2000],["5173",1000]],"economic_expenditure_total_czk":74367000,"economic_financing":[["8115",14534000],["8124",-1500000]],"economic_financing_total_czk":13034000,"economic_revenue":[["1211",25000000],["1121",13000000],["1111",9000000],["1345",2800000],["2132",1935000],["1511",1900000],["2111",1674000],["1113",1600000],["4112",920000],["2141",800000],["1112",700000],["1122",500000],["1386",270000],["2321",200000],["1361",160000],["2142",160000],["1381",140000],["1387",120000],["1341",98000],["4121",95000],["2112",88000],["2131",83000],["2324",55000],["2119",20000],["1343",10000],["1334",5000]],"economic_revenue_total_czk":61333000,"purpose_expenditure":[["3639",19317000],["3613",9196000],["6171",6465000],["2212",4535000],["3113",4250000],["6112",3700000],["3419",3306000],["3723",3168000],["3722",3100000],["5311",2300000],["3111",2150000],["5512",1973000],["4351",1830000],["3399",1525000],["6409",1308000],["3631",1180000],["3314",937000],["3612",795000],["3745",775000],["3315",565000],["6399",530000],["3729",475000],["3429",275000],["3349",200000],["3721",160000],["3421",145000],["5213",70000],["3341",61000],["3543",25000],["6402",25000],["3632",15000],["2321",10000],["6310",1000]],"purpose_expenditure_total_czk":74367000},"revised":{"economic_expenditure":[["6121",22436630.16],["5169",9314173],["5171",8446158.56],["5011",7583099],["5331",6600000],["5023",2967000],["5031",2343700],["5154",2069000],["5229",2059000],["6123",1824200],["5139",1604051],["5137",1408000],["5021",1261401],["5032",1006700],["5212",700000],["5151",565000],["5329",490000],["5365",485300],["5168",389300],["5163",364000],["6122",315000],["5136",310000],["5156",305100],["5153",290000],["5166",271000],["6130",200000],["5336",185362],["5194",183500],["5123",159400],["5175",151000],["5162",143400],["5164",138000],["5167",118400],["5138",107000],["5172",100000],["5364",76406],["5134",64400],["5362",61000],["5221",55000],["5041",54000],["5019",51000],["5499",44600],["5132",42300],["5321",36000],["5038",31000],["5192",24600],["5161",20000],["5811",15000],["5366",12610],["5133",8100],["5173",2300],["5179",2000]],"economic_expenditure_total_czk":77494190.72,"economic_financing":[["8115",14534000],["8124",-1500000]],"economic_financing_total_czk":13034000,"economic_revenue":[["1211",25000000],["1121",13000000],["1111",9000000],["1345",2800000],["2132",1935000],["1511",1900000],["2111",1667655],["1113",1600000],["4213",1577912.72],["4112",914800],["4216",807943.92],["2141",800000],["1112",700000],["1122",500000],["1343",325000],["1386",270000],["2321",200000],["1361",160000],["2142",160000],["4122",145406],["1381",140000],["1387",120000],["2229",103972],["2324",98455],["1341",98000],["4121",95000],["2112",88090],["2131",80800],["4116",78956.08],["4111",65000],["2119",15000],["3111",7200],["1334",5000],["2212",1000]],"economic_revenue_total_czk":64460190.72,"purpose_expenditure":[["3639",25637496.72],["6171",7615000],["3113",4635362],["2212",4559000],["3613",4316316],["6112",3700000],["3723",3168000],["3722",3026000],["5311",2608000],["5512",2433000],["3419",2306000],["3111",2150000],["4351",1830000],["3745",1775000],["3399",1662000],["3631",1180000],["3314",937000],["3612",795000],["6409",560610],["6399",530000],["3729",475000],["3315",393000],["3429",275000],["3349",200000],["3721",160000],["3341",146000],["3421",145000],["6402",81406],["5213",70000],["6114",65000],["3543",25000],["3632",24000],["2321",10000],["6310",1000]],"purpose_expenditure_total_czk":77494190.72},"actual":{"economic_expenditure":[["6121",19688071.54],["5169",8541700.41],["5171",8060013.69],["5011",7381794],["5331",6600000],["5023",2944866],["5031",2299827],["5229",2021500],["5154",1958744.32],["6123",1823887.02],["5139",1515430.05],["5021",1173807],["5137",1136458.41],["5032",941536],["5212",699300],["5151",521472],["5365",443880],["5329",443640],["5168",381430.56],["5163",348183.12],["6122",311811.1],["5156",302912.97],["5136",289889.43],["5166",269837.42],["5153",260426.24],["5336",185362],["5194",159718.64],["5123",154317.7],["5164",132098.05],["5175",131870.59],["5162",128069.25],["5138",86297.2],["5172",76123.52],["5167",69499.13],["5364",56406],["5362",50872.55],["5019",49967.13],["5134",48955.61],["5499",43200],["5221",40000],["5321",34740],["5041",31100.53],["5038",30974],["5161",19513],["5132",17367.16],["5811",14168],["5192",8886],["5366",7610],["5133",6002],["5179",1501],["5173",1402]],"economic_expenditure_total_czk":71946439.34,"economic_financing":[["8117",10000000],["8118",-5000000],["8115",3670939.9],["8124",-1375000],["8114",-125000]],"economic_financing_total_czk":7170939.9,"economic_revenue":[["1211",24907691.45],["1121",13342372.35],["1111",9440581.06],["1345",2106255.32],["2132",2002265.2],["1511",1992178.33],["2111",1933157.98],["1113",1762991],["4213",1577912.72],["4112",914800],["1112",869573.99],["4216",807943.92],["1386",486078.06],["1122",440580],["2141",413343.13],["1343",340450],["1387",190509.49],["4122",145406],["2142",142214],["2321",128000],["2324",125612],["2229",103972],["4121",95000],["1361",93860],["2112",83283],["2131",80884.21],["4116",78956.08],["1341",76650],["4111",56729.29],["2119",24250],["3111",7168.5],["1381",3830.36],["2212",1000]],"economic_revenue_total_czk":64775499.44,"purpose_expenditure":[["3639",25095398.21],["6171",7406946.3],["3113",4635362],["2212",4557136.7],["6112",3666538.36],["3723",3066519.62],["3722",2889307.12],["5311",2606503.28],["5512",2202294.65],["3111",2150000],["3419",1953219.65],["4351",1802438.77],["3399",1632664.16],["3613",1611502.29],["3745",1609991.47],["3631",1068737.92],["3314",895125.85],["3612",705235.02],["6409",491250],["6399",488012.55],["3429",267500],["3315",241846.65],["3349",181036],["3729",162280],["3721",145040.28],["3421",132492.6],["3341",129280.8],["6114",56729.29],["6402",56406],["3632",22408],["3543",11000],["2321",5969],["6310",266.8]],"purpose_expenditure_total_czk":71946439.34}},"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."}}}}