{"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:00237175","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00237175","name":"Obec Řepín","short_name":"Řepín","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Středočeský kraj","district_name":"Mělník","municipality_code":535168},"amounts":{"revenue_approved":32558488,"revenue_adjusted":36916978,"revenue_actual":26971131.42,"expense_approved":34058488,"expense_adjusted":41032518,"expense_actual":25209522.82,"tax_revenue":18336251.93,"nontax_revenue":749507.89,"capital_revenue":4477890,"transfer_revenue":3407481.6,"current_expense":12417780.68,"capital_expense":12791742.14,"budget_balance":1761608.6,"cash_current":15680054.92,"cash_previous":9726887.95},"ratios":{"revenue_execution":0.73058882,"expense_execution":0.61437913,"balance_to_revenue":0.0653146,"cash_to_expense":0.62198936,"cash_yoy":0.61203203,"capital_expense_share":0.50741707,"transfer_revenue_share":0.1263381},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00237175/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00237175"},"seo":{"slug":"repin","path":"/cz/municipalities/repin/"},"population":{"value":708,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":32558488,"expenditure_czk":34058488,"financing_czk":1500000,"balance_czk":-1500000},{"stage":"revised","revenue_czk":36916978,"expenditure_czk":41032518,"financing_czk":4115540,"balance_czk":-4115540},{"stage":"actual","revenue_czk":26971131.42,"expenditure_czk":25209522.82,"financing_czk":-1761608.6,"balance_czk":1761608.6}],"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",18042000],["5169",6413517],["5171",2467000],["5023",1148400],["5331",995000],["5011",808500],["5901",648000],["5229",500000],["5031",439800],["6122",408145],["6130",200000],["5032",178000],["5154",174000],["5139",166300],["5137",157400],["5163",156800],["6119",150000],["5492",130000],["5168",112200],["5155",108000],["5167",72400],["5156",62400],["5021",55000],["5365",53000],["5222",50600],["5134",45000],["5192",39000],["5162",33726],["5321",30000],["5151",29500],["5175",27700],["5194",27500],["5903",26400],["5136",21000],["5499",20000],["5213",18000],["5179",11800],["5329",10000],["5038",6600],["5161",6600],["5339",4000],["5173",2600],["5176",2600]],"economic_expenditure_total_czk":34058488,"economic_financing":[["8115",1500000]],"economic_financing_total_czk":1500000,"economic_revenue":[["4216",13722371],["1211",7400000],["1121",3724400],["1511",2700000],["1111",2412117],["1113",533600],["1345",465000],["1122",350000],["2324",192000],["1112",150000],["4112",139200],["2133",132000],["1381",105600],["2141",101500],["1386",86000],["2132",78000],["2321",75000],["2111",39000],["3111",32000],["1387",30000],["2322",25000],["1341",24000],["1334",13000],["1361",12100],["2131",10000],["2119",5000],["1343",1000],["1349",600]],"economic_revenue_total_czk":32558488,"purpose_expenditure":[["3639",21966917],["6171",2477600],["3113",1643000],["6112",1498200],["3722",1420500],["3612",640200],["3399",596300],["2212",552800],["3419",500000],["5512",491826],["3745",478045],["3631",434800],["3725",343200],["3635",150000],["3341",139700],["2219",100000],["3314",82800],["2321",66000],["2310",64000],["6320",54000],["3721",46200],["6409",36300],["4379",35000],["4351",34300],["3412",26400],["3421",26400],["5312",26400],["3632",20200],["1039",20000],["3429",19800],["6310",19800],["3512",18000],["3349",13200],["3525",10000],["1014",5500],["3599",1100]],"purpose_expenditure_total_czk":34058488},"revised":{"economic_expenditure":[["6121",24718290],["5169",6438517],["5171",2467000],["5331",1227740],["5023",1148400],["5011",838500],["5901",648000],["5229",500000],["5031",439800],["6122",408145],["6130",200000],["5032",178000],["5139",176300],["5154",174000],["5137",157400],["5163",156800],["6119",150000],["5492",130000],["5168",112200],["5155",108000],["5167",72400],["5156",62400],["5021",55000],["5365",53000],["5222",50600],["5134",45000],["5192",39000],["5162",33726],["5321",30000],["5151",29500],["5175",27700],["5194",27500],["5903",26400],["5136",21000],["5499",20000],["5213",18000],["5179",11800],["5329",10000],["5038",6600],["5161",6600],["5339",4000],["5173",2600],["5176",2600]],"economic_expenditure_total_czk":41032518,"economic_financing":[["8113",4000000],["8115",115540]],"economic_financing_total_czk":4115540,"economic_revenue":[["4216",13243791.83],["1211",7400000],["3111",4077890],["1121",3724400],["1511",2700000],["1111",2412117],["1113",533600],["1345",465000],["1122",350000],["4213",245600],["4222",245600],["2324",192000],["4116",160829.67],["1112",150000],["4112",139000],["2133",132000],["1381",105600],["4111",102686],["2141",101500],["1386",86000],["2132",78000],["2321",75000],["2111",39000],["4113",34463.5],["1387",30000],["2322",25000],["1341",24000],["1334",15200],["1361",12100],["2131",10000],["2119",5000],["1343",1000],["1349",600]],"economic_revenue_total_czk":36916978,"purpose_expenditure":[["3639",28643207],["6171",2477600],["3113",1875740],["6112",1498200],["3722",1420500],["3612",640200],["3399",596300],["2212",552800],["3419",500000],["5512",491826],["3745",478045],["3631",434800],["3725",343200],["3635",150000],["3341",139700],["2219",100000],["3314",82800],["2321",66000],["6114",65000],["2310",64000],["6320",54000],["3721",46200],["6409",36300],["4379",35000],["4351",34300],["3412",26400],["3421",26400],["5312",26400],["3632",20200],["1039",20000],["3429",19800],["6310",19800],["3512",18000],["3349",13200],["3525",10000],["1014",5500],["3599",1100]],"purpose_expenditure_total_czk":41032518},"actual":{"economic_expenditure":[["6121",12497929.94],["5169",6691034.4],["5331",1227740],["5023",1145734],["5011",589101],["5229",582928.14],["5171",474144.13],["5031",365926],["6122",293812.2],["5154",224908.22],["5139",155617.82],["5032",150971],["5492",109716],["5163",107159],["5021",102392],["5365",69510],["5137",68858],["5156",49999],["5155",38188.8],["5192",35141],["5162",34706.88],["5222",30000],["5167",29021],["5175",26099],["5166",25819],["5151",20201],["5029",18200],["5136",12490.04],["5164",10908.15],["5362",10190],["5161",4510],["5038",2233],["5134",1989],["5329",1629.1],["5019",489],["5039",167],["5173",60]],"economic_expenditure_total_czk":25209522.82,"economic_financing":[["8118",-17786800],["8117",14567000],["8113",4000000],["8115",-2541808.6]],"economic_financing_total_czk":-1761608.6,"economic_revenue":[["1211",7436063.7],["3111",4477890],["1121",3978967.99],["4216",2789902.43],["1111",2699498.24],["1511",2669598.8],["1113",526136.43],["1345",442900],["1112",259401.13],["4213",245600],["2324",210436.5],["4116",195293.17],["1386",144964.85],["4112",139000],["2111",123699.51],["2133",120000],["2131",108330],["2141",85594.88],["1122",69510],["2132",57770],["1387",56819.11],["2119",43077],["4111",37686],["1341",22801],["1334",15182],["1361",12320],["1381",1171.66],["1349",600],["2328",600],["1343",300],["1382",17.02]],"economic_revenue_total_czk":26971131.42,"purpose_expenditure":[["3639",16136032.63],["6171",2115330.17],["6112",1467062],["3722",1392666.66],["3113",1227740],["3399",568941.37],["3419",500000],["3745",481165.63],["5512",341160.26],["3725",328601.76],["2212",215773.15],["3631",176817.17],["3314",47961.54],["2219",38000],["6114",37686],["6320",32219],["3412",21404.9],["3721",20676.48],["1039",20000],["3512",18050],["6310",14989],["4351",3546],["3632",2070],["6409",1629.1]],"purpose_expenditure_total_czk":25209522.82}},"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."}}}}