{"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:48770566","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"48770566","name":"Obec Komárov","short_name":"Komárov","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Olomoucký kraj","district_name":"Olomouc","municipality_code":547123},"amounts":{"revenue_approved":4491800,"revenue_adjusted":7829391.72,"revenue_actual":7761122.71,"expense_approved":3880000,"expense_adjusted":6892641.72,"expense_actual":4584866.94,"tax_revenue":4273135.36,"nontax_revenue":454389.63,"capital_revenue":0,"transfer_revenue":3033597.72,"current_expense":4183436.94,"capital_expense":401430,"budget_balance":3176255.77,"cash_current":2415688.51,"cash_previous":2113341.88},"ratios":{"revenue_execution":0.99128042,"expense_execution":0.66518283,"balance_to_revenue":0.4092521,"cash_to_expense":0.52688301,"cash_yoy":0.14306565,"capital_expense_share":0.08755543,"transfer_revenue_share":0.39087099},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/48770566/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/48770566"},"seo":{"slug":"komarov-48770566","path":"/cz/municipalities/komarov-48770566/"},"population":{"value":216,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":4491800,"expenditure_czk":3880000,"financing_czk":-611800,"balance_czk":611800},{"stage":"revised","revenue_czk":7829391.72,"expenditure_czk":6892641.72,"financing_czk":-936750,"balance_czk":936750},{"stage":"actual","revenue_czk":7761122.71,"expenditure_czk":4584866.94,"financing_czk":-3176255.77,"balance_czk":3176255.77}],"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":[["5169",806346],["5023",685000],["5137",338200],["5154",190000],["6121",180000],["5168",170000],["5031",154000],["5139",121712],["5021",119500],["5141",105000],["5365",91800],["6122",90000],["5153",88000],["6349",85300],["5171",75000],["5032",65000],["5194",65000],["5329",55000],["5323",45000],["5903",45000],["5163",41200],["5162",40000],["5175",30000],["5229",27000],["5212",25000],["5173",20500],["5156",17000],["5167",15000],["5221",15000],["5499",15000],["5223",14000],["5321",12000],["5051",7000],["5364",6942],["5222",6000],["5038",2500],["5151",2500],["5339",2000],["5362",2000],["5133",1500],["5136",1000],["5161",1000],["5492",1000]],"economic_expenditure_total_czk":3880000,"economic_financing":[["8114",-1175000],["8115",1000000],["8124",-436800]],"economic_financing_total_czk":-611800,"economic_revenue":[["1211",1768000],["1121",900000],["1111",650000],["1511",200000],["1345",165000],["1113",150000],["4112",132800],["2132",130200],["1122",90800],["2111",74600],["2324",60200],["1112",40200],["4111",32000],["2131",22000],["1386",20000],["1334",10000],["1381",10000],["1387",10000],["1341",8000],["1361",5000],["2112",5000],["2321",5000],["2119",1000],["2123",1000],["2141",1000]],"economic_revenue_total_czk":4491800,"purpose_expenditure":[["6112",919000],["6171",746558],["3419",415700],["3722",345300],["3745",305000],["3639",270000],["3319",201000],["3723",120000],["2219",96200],["6399",90800],["5213",51500],["1031",49000],["2292",45000],["4359",41000],["3613",38000],["6320",35000],["6114",32000],["2321",20000],["3631",15000],["2212",10000],["3341",10000],["3721",10000],["6402",6942],["6310",5000],["3113",2000]],"purpose_expenditure_total_czk":3880000},"revised":{"economic_expenditure":[["5169",1296706],["6121",977141.72],["5023",871000],["6122",558000],["5137",451960],["5171",306000],["5164",214000],["5021",197500],["5139",190212],["5154",190000],["5031",182500],["5168",176000],["5141",141000],["5032",100640],["5365",90040],["5153",88000],["6349",85300],["5011",85000],["5194",74000],["5156",67000],["5175",67000],["5163",64700],["5329",61000],["5323",45000],["5903",45000],["5162",40000],["5229",28000],["5321",27000],["5212",25000],["5173",20500],["5221",18000],["5909",16000],["5167",15000],["5499",15000],["5223",14000],["5339",14000],["5151",7500],["5364",6942],["5222",6000],["5362",6000],["5038",3500],["5161",2000],["5133",1500],["5136",1000],["5492",1000]],"economic_expenditure_total_czk":6892641.72,"economic_financing":[["8114",-2500000],["8115",2000050],["8124",-436800]],"economic_financing_total_czk":-936750,"economic_revenue":[["4216",2436113.77],["1211",1873760],["1121",1012200],["1111",735000],["4213",261656],["2324",209950],["4116",170527.95],["1345",165000],["1511",157600],["2132",135250],["1113",135000],["4112",132800],["1122",89040],["2111",85000],["1112",65884.01],["1386",37500],["4111",32500],["2226",20209.99],["1387",15000],["2131",13000],["1334",10000],["2322",9950],["1341",8000],["1361",5000],["2112",5000],["2321",5000],["2119",1000],["2123",1000],["2141",1000],["1381",400],["1382",50]],"economic_revenue_total_czk":7829391.72,"purpose_expenditure":[["6171",1234058],["6112",1135000],["2219",1101341.72],["3745",837000],["3419",519460],["3722",385300],["3631",325000],["3639",314000],["3319",282000],["3613",177000],["3723",120000],["6399",89040],["1031",69000],["5213",51500],["2292",45000],["6320",45000],["4359",41000],["6114",32500],["2321",20000],["3113",14000],["2212",10000],["3341",10000],["3721",10000],["3724",10000],["6310",7500],["6402",6942],["4379",1000]],"purpose_expenditure_total_czk":6892641.72},"actual":{"economic_expenditure":[["5169",1161958.27],["5023",870410],["6122",327070],["5171",228128.7],["5137",223739.38],["5031",176794],["5168",176000],["5154",132320.57],["5021",130956],["5139",130736.69],["5365",89040],["5032",83205],["6349",74360],["5141",71213.58],["5194",68805.9],["5153",68367.06],["5175",65308.8],["5164",62635.64],["5163",58213.4],["5011",54287],["5329",50054],["5323",44954.1],["5156",33528],["5162",30171.25],["5321",25600],["5212",25000],["5229",24700],["5909",15553],["5173",14866],["5339",14000],["5499",11605],["5223",10000],["5221",7450],["5364",6941.6],["5151",5942],["5362",4386],["5038",3001],["5161",1565],["5492",1000],["5167",500],["5222",500]],"economic_expenditure_total_czk":4584866.94,"economic_financing":[["8114",-2500000],["8124",-373909.14],["8115",-304955.63],["8901",2609]],"economic_financing_total_czk":-3176255.77,"economic_revenue":[["4216",2436113.77],["1211",1872360.43],["1121",1001147.18],["1111",729422.48],["4213",261656],["2324",208265.6],["4116",170527.95],["1345",163870],["1511",157441.15],["2132",134535],["4112",132800],["1113",132445.1],["1122",89040],["2111",67840],["1112",65280.84],["1386",36468.44],["4111",32500],["2226",20209.99],["1387",14297.15],["2131",12382],["2322",9950],["1341",6900],["1361",4150],["2321",1000],["1381",299.79],["2141",207.04],["1382",12.8]],"economic_revenue_total_czk":7761122.71,"purpose_expenditure":[["6112",1124096],["6171",1046902.94],["3745",640589.35],["3722",362849.2],["3639",277108.89],["2219",265656.73],["3319",247760.8],["3631",138912.61],["6399",89040],["3419",84568.7],["3613",55180],["3723",53870.62],["2292",44954.1],["6320",40616],["4359",34200],["6114",25027],["1031",15500],["3113",14000],["3721",9225],["6310",7097.4],["6402",6941.6],["4379",500],["3341",270]],"purpose_expenditure_total_czk":4584866.94}},"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."}}}}