{"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:00281824","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00281824","name":"Obec Hrušovany u Brna","short_name":"Hrušovany u Brna","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Jihomoravský kraj","district_name":"Brno-venkov","municipality_code":583081},"amounts":{"revenue_approved":90353100,"revenue_adjusted":93455300,"revenue_actual":98624962.17,"expense_approved":246208100,"expense_adjusted":249310300,"expense_actual":130888072.13,"tax_revenue":80233325.63,"nontax_revenue":15307886.6,"capital_revenue":414588,"transfer_revenue":2669161.94,"current_expense":72221766.83,"capital_expense":58666305.3,"budget_balance":-32263109.96,"cash_current":106607799.92,"cash_previous":142874247.89},"ratios":{"revenue_execution":1.05531695,"expense_execution":0.52500066,"balance_to_revenue":-0.32712925,"cash_to_expense":0.81449591,"cash_yoy":-0.25383474,"capital_expense_share":0.44821735,"transfer_revenue_share":0.02706376},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00281824/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00281824"},"seo":{"slug":"hrusovany-u-brna","path":"/cz/municipalities/hrusovany-u-brna/"},"population":{"value":3514,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":90353100,"expenditure_czk":246208100,"financing_czk":155855000,"balance_czk":-155855000},{"stage":"revised","revenue_czk":93455300,"expenditure_czk":249310300,"financing_czk":155855000,"balance_czk":-155855000},{"stage":"actual","revenue_czk":98624962.17,"expenditure_czk":130888072.13,"financing_czk":32263109.96,"balance_czk":-32263109.96}],"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",120896000],["5901",27394000],["6449",13450000],["5171",12276400],["5169",11444500],["5011",11007000],["6349",9950000],["5331",6640000],["5031",3255000],["6130",3000000],["5365",2702000],["5023",2672000],["5154",2650000],["5153",1975000],["6122",1665000],["5329",1443200],["5139",1404000],["5032",1267000],["5151",995000],["5499",958600],["5141",900000],["5137",818000],["5362",774000],["5021",716000],["5168",559000],["5166",520000],["5136",480000],["5163",471000],["5156",437000],["6119",400000],["5323",358800],["5222",332000],["5132",302500],["5909",230000],["5162",194000],["5164",191000],["5172",185000],["5367",167100],["5167",167000],["5144",100000],["5903",100000],["5194",95000],["5152",80000],["5492",80000],["5038",72500],["5138",70000],["5175",70000],["6111",60000],["5321",58000],["5173",41000],["5161",30000],["5179",30000],["5364",24000],["5131",17500],["5133",15000],["5223",10000],["5019",6000],["5039",2000]],"economic_expenditure_total_czk":246208100,"economic_financing":[["8115",122856000],["8123",37000000],["8124",-4001000]],"economic_financing_total_czk":155855000,"economic_revenue":[["1211",33500000],["1121",17000000],["1111",11900000],["1511",4800000],["2132",4499400],["1345",2875000],["1113",2700000],["1122",2700000],["2111",2305000],["2131",1927000],["2141",1700000],["2139",1108000],["4112",849500],["1112",800000],["1386",400000],["1356",250000],["4121",239200],["1387",190000],["2212",190000],["1341",137000],["2321",100000],["4111",63000],["1343",51000],["2112",45000],["1361",15000],["3113",9000]],"economic_revenue_total_czk":90353100,"purpose_expenditure":[["4339",110500000],["2321",38911000],["6171",10754800],["6409",10000000],["3745",9620400],["3412",6560800],["3117",5985000],["3111",5964100],["3322",4897000],["3639",4417500],["2115",4300000],["6112",3823200],["6399",3450000],["5311",3031300],["3631",2580000],["2212",2450000],["3722",2430000],["2219",1914400],["3729",1725600],["3612",1715000],["3723",1300000],["3314",1196800],["5512",863000],["3635",860000],["3613",845000],["4351",600000],["6310",600000],["3399",555000],["3326",450000],["3632",424100],["3341",414400],["3141",370000],["3349",362000],["2292",358800],["3313",340000],["2341",324000],["4357",300000],["6402",191100],["4379",110000],["3421",103000],["2242",100000],["5213",100000],["3319",90000],["2143",82800],["6114",63000],["2310",60000],["3721",40000],["4329",18000],["3636",15000],["3330",10000],["3429",10000],["4372",10000],["3543",7000],["4349",5000]],"purpose_expenditure_total_czk":246208100},"revised":{"economic_expenditure":[["6121",122548700],["5901",23080000],["5169",11424900],["5171",11102000],["5329",10917200],["5011",10872500],["5649",10036600],["6130",6573000],["5331",6457600],["6449",3413400],["5031",3291900],["5365",2702500],["5023",2644000],["5154",2633000],["5153",1863800],["6122",1716600],["5139",1546900],["5336",1343100],["5032",1270100],["5321",1098000],["5222",1083000],["5151",979000],["5499",973600],["5021",900400],["5141",900000],["5137",805900],["5362",774000],["5166",602300],["5136",511500],["5168",494400],["5163",454900],["5156",436200],["6351",427500],["6119",400000],["5323",358800],["5132",291100],["5909",238200],["5162",199600],["5164",198500],["5172",187000],["5367",166300],["5167",156300],["5175",129400],["5492",123500],["5024",122500],["5194",110400],["5903",100000],["5144",98000],["5152",80000],["5038",72500],["5138",71000],["6111",60000],["6342",42100],["5173",41000],["5161",35000],["5179",30000],["5123",29100],["5364",24000],["5131",17500],["5133",15000],["5192",13000],["5223",10000],["5019",6000],["5041",4000],["5039",2000]],"economic_expenditure_total_czk":249310300,"economic_financing":[["8115",152855900],["8123",37000000],["8118",-30000000],["8124",-4001000],["8905",100]],"economic_financing_total_czk":155855000,"economic_revenue":[["1211",33500000],["1121",17000000],["1111",11900000],["1511",4800000],["2132",4499400],["1345",2875000],["1113",2700000],["1122",2700000],["2111",2406400],["2131",1927000],["2141",1700000],["4116",1430800],["2449",1195000],["2139",1108000],["4112",849500],["1112",800000],["1386",400000],["1356",250000],["4121",249200],["3121",220000],["1387",190000],["2212",190000],["1341",137000],["2321",100000],["4122",75000],["1334",68000],["4111",65000],["1343",51000],["2112",45000],["1361",15000],["3113",9000]],"economic_revenue_total_czk":93455300,"purpose_expenditure":[["4339",110500000],["2321",39008000],["6171",10050800],["3745",9695400],["6409",9190000],["3639",7990500],["3412",6800800],["3111",5793800],["3117",5793400],["3322",4727000],["2115",4300000],["6112",3823200],["6399",3450000],["5311",3031300],["3631",2580000],["2212",2450000],["3722",2430000],["2219",1914400],["3612",1775000],["3729",1725600],["3723",1300000],["3314",1287800],["5512",1063700],["3613",863000],["3635",860000],["3399",656400],["4351",600000],["6310",600000],["3419",452000],["3326",450000],["3632",424100],["3341",414400],["3141",412000],["3421",363000],["3349",362000],["2292",358800],["2341",324000],["4357",300000],["3313",280000],["4379",163100],["2242",100000],["5213",100000],["3319",90000],["2143",82800],["6114",65000],["1014",60000],["2310",60000],["3429",60000],["3721",40000],["6402",24000],["4329",18000],["3636",15000],["3330",10000],["4372",10000],["3543",7000],["4349",5000]],"purpose_expenditure_total_czk":249310300},"actual":{"economic_expenditure":[["6121",46953985.15],["5329",10916943],["5649",10036584],["5011",9142034],["5169",7831423.23],["5331",6457529],["6130",6388293.14],["5171",4102457.91],["6449",3413330],["5031",2757425],["5023",2610807],["5365",2473182],["5154",1837895.11],["6122",1391374.36],["5336",1342882.94],["5153",1156883.24],["5321",1078371],["5222",1076384.07],["5032",1074919],["5021",762819],["5139",749560.35],["5499",717402.56],["5151",681395.19],["5362",626253.73],["5141",492472.83],["5137",477201.27],["6351",427471],["5136",413288.51],["5168",369471],["5323",358800],["5163",337895.23],["5166",324227.94],["5156",271165.26],["5909",178231.57],["5367",166293],["5132",163767.97],["5162",144474.28],["5024",122427],["5175",111458],["5164",108668.27],["5167",106221.01],["5194",97898.96],["5172",91575.75],["5144",91250],["5492",74500],["5138",70141],["6119",49809.65],["6342",42042],["5038",38056],["5161",34668],["5123",28315.95],["5364",23439],["5152",20400],["5173",18910],["5179",16791.56],["5192",12882.29],["5223",10000],["5131",7209],["5041",3866.85],["5019",1530],["5133",600],["5039",518]],"economic_expenditure_total_czk":130888072.13,"economic_financing":[["8115",66263112.97],["8118",-30000000],["8124",-4000008],["8905",4.99]],"economic_financing_total_czk":32263109.96,"economic_revenue":[["1211",33986042.69],["1121",18174816.72],["1111",12642127.29],["1511",4833320.05],["2132",4694648.76],["2111",3015759.04],["1345",2751972.8],["2141",2503280.98],["1122",2471700],["1113",2404184.61],["2131",2068698.19],["4116",1430500.94],["2449",1194991],["1112",1185062.73],["2139",1109495],["4112",849500],["1386",662069.05],["1356",380212.25],["3121",347836],["1387",259547.06],["4121",249161],["2212",235232],["2324",202940.63],["1334",141319.9],["1341",129956],["1343",125982],["2321",100000],["4122",75000],["2112",72045],["4111",65000],["1349",58611],["3111",57572],["2119",48542],["2322",39020],["1361",20750],["2310",20090],["3113",9180],["1381",5425.12],["2229",3144],["1382",226.36]],"economic_revenue_total_czk":98624962.17,"purpose_expenditure":[["4339",41342223.78],["2321",22856885],["6171",7872473.04],["3639",7287209.05],["3745",6009932.38],["3111",5733844.48],["3412",5476723.95],["3117",5287934.53],["6112",3723622.09],["6399",3078894.73],["3322",2838054.88],["5311",2477639.5],["3722",2234502.3],["2219",1577272.69],["3612",1180103.15],["3723",1134280.4],["3631",954576.25],["3729",951383.23],["2212",925707.39],["5512",768951.47],["3314",754299.99],["3399",606051.1],["6310",550815.06],["3613",541172.8],["4351",521090],["3419",452000],["3141",402574],["3635",398289.65],["2292",358800],["3349",302514.7],["4357",300000],["2341",298518.24],["3632",288544.55],["3421",288533.8],["3341",210877.79],["3313",210449.17],["2115",169400],["4379",140060],["2143",82608],["6114",61447.37],["3429",59000],["3721",29235.06],["3319",27827],["3326",24079],["6402",23439],["4329",17940],["1014",15000],["3636",14291.56],["3330",10000],["4372",10000],["3543",7000]],"purpose_expenditure_total_czk":130888072.13}},"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."}}}}