{"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:00260746","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00260746","name":"Město Mimoň","short_name":"Mimoň","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Liberecký kraj","district_name":"Česká Lípa","municipality_code":561835},"amounts":{"revenue_approved":332573100,"revenue_adjusted":334796777.19,"revenue_actual":325991563.74,"expense_approved":333898000,"expense_adjusted":389711663.19,"expense_actual":336269970.11,"tax_revenue":177277940.11,"nontax_revenue":118310612.69,"capital_revenue":3033827.75,"transfer_revenue":27369183.19,"current_expense":240406252.72,"capital_expense":95863717.39,"budget_balance":-10278406.37,"cash_current":24580344.69,"cash_previous":22864379.32},"ratios":{"revenue_execution":0.97369983,"expense_execution":0.86286863,"balance_to_revenue":-0.03152967,"cash_to_expense":0.07309706,"cash_yoy":0.07504972,"capital_expense_share":0.28507963,"transfer_revenue_share":0.08395672},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00260746/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00260746"},"seo":{"slug":"mimon","path":"/cz/municipalities/mimon/"},"population":{"value":6348,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":332573100,"expenditure_czk":333898000,"financing_czk":1324900,"balance_czk":-1324900},{"stage":"revised","revenue_czk":334796777.19,"expenditure_czk":389711663.19,"financing_czk":54914886,"balance_czk":-54914886},{"stage":"actual","revenue_czk":325991563.74,"expenditure_czk":336269970.11,"financing_czk":10278406.37,"balance_czk":-10278406.37}],"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",76100000],["5331",48100000],["5152",39690000],["5171",27675000],["5011",26529000],["5169",20346000],["5365",18500000],["6122",13600000],["5151",12581000],["5031",7320000],["5154",5615000],["5023",4100000],["5362",3782000],["5032",2811000],["5139",2417000],["5141",2300000],["5166",2120000],["5222",2105000],["5499",1983000],["5168",1945000],["5163",1852000],["5323",1372000],["5137",832000],["5153",810000],["5021",715000],["6351",700000],["5321",650000],["6111",550000],["5492",515000],["6130",500000],["6323",500000],["5167",470000],["5493",420000],["5156",415000],["5194",405000],["5161",370000],["5162",362000],["5364",300000],["5903",300000],["5134",253000],["6371",240000],["5195",200000],["5909",200000],["5132",181000],["5175",162000],["5038",155000],["5179",154000],["5029",120000],["5155",110000],["5221",103000],["6322",100000],["5173",65000],["5811",50000],["5164",33000],["5223",20000],["5329",20000],["5136",19000],["5019",15000],["5133",13000],["5212",10000],["5339",10000],["5131",6000],["5041",2000]],"economic_expenditure_total_czk":333898000,"economic_financing":[["8123",31000000],["8124",-30400000],["8117",10000000],["8901",-6150000],["8115",-3125100]],"economic_financing_total_czk":1324900,"economic_revenue":[["1211",66809000],["2132",56155000],["2111",49950000],["1121",34026000],["4216",29900000],["1111",24798000],["1122",18500000],["1511",13000000],["1345",8000000],["2324",6270000],["4112",5148400],["1113",4303000],["3111",4200000],["2122",3652000],["1387",3000000],["1112",2041000],["2131",960000],["1361",380000],["4121",343700],["2329",240000],["2212",230000],["1386",200000],["1341",170000],["1356",89000],["1334",60000],["2119",50000],["4116",40000],["1343",30000],["2141",25000],["2133",3000]],"economic_revenue_total_czk":332573100,"purpose_expenditure":[["3612",115149000],["6171",32838000],["6399",22000000],["3113",20750000],["2212",19870000],["3745",16958000],["5512",15284000],["3722",9250000],["2321",8840000],["2219",6900000],["5311",6896000],["6112",5882000],["3315",4800000],["3613",4359000],["4351",4100000],["3314",3900000],["3631",3700000],["3313",3690000],["3744",3650000],["3639",3647000],["3632",3435000],["3725",3320000],["3429",2235000],["6320",1700000],["3412",1574000],["2292",1372000],["3419",1250000],["4349",855000],["3322",800000],["3231",710000],["3635",500000],["3421",445000],["2310",327000],["5213",300000],["6402",300000],["3399",282000],["2221",250000],["6114",250000],["1039",220000],["6409",200000],["1014",168000],["3121",165000],["6310",150000],["2341",120000],["3319",115000],["2115",100000],["2141",65000],["3525",63000],["1036",60000],["3792",55000],["3122",20000],["3326",20000],["1070",5000],["3341",4000]],"purpose_expenditure_total_czk":333898000},"revised":{"economic_expenditure":[["6121",96377664],["5331",50928824],["5152",37737000],["5011",26788000],["5171",24153100],["5365",23148930],["5169",21330944],["5336",20458801.19],["5151",14169000],["6122",13737838],["6130",8000000],["5031",7408000],["5154",5664000],["5023",4100000],["5362",3783440],["5032",2872050],["5168",2665166],["5139",2573571],["5141",2404000],["5222",2098800],["5499",1981800],["5166",1901000],["5163",1649000],["6202",1500000],["5323",1372000],["5137",1019290],["5153",810000],["5021",792300],["6351",700000],["5321",650000],["5167",569800],["6323",500000],["6111",492162],["5493",421200],["5156",415000],["5162",394000],["5161",360000],["5364",300000],["5903",300000],["5194",285000],["5134",281083],["5492",266200],["5192",200000],["5195",200000],["5909",200000],["6371",190000],["5132",181000],["5175",176500],["5038",155000],["5179",152000],["6322",150000],["5029",127700],["5155",110000],["5221",108000],["6313",100000],["5173",65000],["5164",58000],["5811",50000],["5136",20000],["5223",20000],["5329",20000],["5019",16500],["5133",13000],["5122",10000],["5212",10000],["5339",10000],["5131",6000],["5041",2000],["5363",2000]],"economic_expenditure_total_czk":389711663.19,"economic_financing":[["8115",52855886],["8123",34000000],["8124",-30400000],["8901",-11541000],["8117",10000000]],"economic_financing_total_czk":54914886,"economic_revenue":[["1211",66809000],["2132",56155000],["2111",49950000],["1121",34026000],["1111",24798000],["1122",23148930],["4122",16690460],["1511",13000000],["2324",11270000],["1345",8000000],["4112",5148400],["4116",4613123.19],["1113",4303000],["3111",4200000],["2122",3652000],["1387",3000000],["1112",2041000],["2131",960000],["4121",602200],["2322",587664],["1361",380000],["2329",240000],["2212",230000],["4111",215000],["1386",200000],["1341",170000],["4222",100000],["1356",89000],["1334",60000],["2119",50000],["2321",50000],["1343",30000],["2141",25000],["2133",3000]],"economic_revenue_total_czk":334796777.19,"purpose_expenditure":[["3612",124713000],["6171",33583550],["6399",26648930],["3113",24546661.19],["3745",22223488],["2212",20460000],["4351",20456040],["5512",15382083],["3639",11317000],["2321",10785000],["3722",9750000],["2219",7300000],["5311",6896000],["6112",5882000],["3315",5848000],["3613",4642911],["3314",3944000],["3631",3870000],["3429",3855000],["3313",3690000],["3632",3435000],["3725",3320000],["3744",3309000],["3412",2182000],["6320",1800000],["2292",1372000],["3419",1250000],["4349",955000],["3322",916000],["3231",790000],["2310",527000],["3635",500000],["3421",495000],["2221",405000],["5213",300000],["6402",300000],["3399",282000],["6114",250000],["1039",220000],["6409",200000],["1014",168000],["3121",165000],["6310",150000],["2341",120000],["3319",115000],["2115",100000],["2141",65000],["1036",60000],["3792",55000],["3525",33000],["3543",30000],["3122",20000],["3326",20000],["1070",5000],["3341",4000]],"purpose_expenditure_total_czk":389711663.19},"actual":{"economic_expenditure":[["6121",84497253.39],["5331",50928824],["5152",34279200],["5011",23613951],["5365",23148930],["5336",20458801.19],["5171",20278616.24],["5169",16743336.79],["5151",13394112],["6130",7726415],["5031",6399387],["5154",4308514.14],["5023",3883551],["5032",2471156],["5141",2386366.59],["5168",2370137.31],["5362",1951015.07],["5222",1789172],["5139",1533781.04],["6202",1500000],["5323",1371600],["5163",1208421.33],["5499",1009010],["5166",893881.2],["5343",743580.04],["6351",700000],["5321",631300],["5153",565493.68],["5137",526413.36],["6323",500000],["6111",429066],["5167",405202.49],["5021",393943],["5162",301383],["5156",288436.86],["5493",253608],["5161",244786.35],["6122",182746],["5132",180000],["5134",179833.75],["6322",150000],["5194",141203.19],["5029",125553],["5175",122449],["5195",120662],["5179",110801.86],["5192",109167],["6313",100000],["5038",98719],["5492",98200],["5155",92066.48],["5221",81370],["6371",78237],["5364",71774.76],["5164",36706],["5173",20461],["5329",18903],["5909",10000],["5136",4781],["5131",2592],["5363",2000],["5122",1210],["5019",1165],["5133",724]],"economic_expenditure_total_czk":336269970.11,"economic_financing":[["8123",32991043.19],["8124",-17219883.3],["8117",12000000],["8118",-8000000],["8115",-5627570.64],["8901",-3865182.88]],"economic_financing_total_czk":10278406.37,"economic_revenue":[["1211",65007099.82],["2132",56887522.38],["2111",46585235.79],["1121",34791865.78],["1111",24082421.87],["1122",23148930],["4122",16690460],["1511",11448518.95],["2324",11099315.19],["1345",5445765.28],["4112",5148400],["4116",4613123.19],["1113",4599881.74],["1387",4003962.68],["1112",2268061.6],["3111",1620457],["3129",1259370.75],["1386",1258850.75],["2131",895766.14],["2322",886482],["2122",777426.4],["4121",602200],["1385",469269.14],["2329",435936.62],["1361",366658],["2212",300336.84],["2310",244869.6],["4111",215000],["1341",161354],["3122",135000],["2119",131781.1],["4222",100000],["1356",89417.77],["1334",61252],["1343",61075],["2321",40000],["2141",24117.63],["3113",19000],["1381",10196.17],["1383",3170.48],["2133",1573],["2229",250],["1335",139],["1382",50.08]],"economic_revenue_total_czk":325991563.74,"purpose_expenditure":[["3612",115741797.4],["6171",28187763.55],["6399",24913288.07],["3113",24199015.19],["4351",20356040],["2212",20103711.89],["3745",18593911.08],["3639",9045421.46],["3722",8207945.26],["2219",6610470.91],["5311",6166934.59],["2321",6149688.25],["3315",5848000],["6112",5175207.77],["3613",3950149.78],["3314",3944000],["3313",3690000],["3429",3607288.92],["3632",3185656.88],["3725",2836243.58],["3631",2656251.73],["3412",1776222.9],["2292",1371600],["5512",1315460.3],["6320",1238930],["3419",1056180],["3322",848101.81],["4349",837396],["3231",790000],["3744",753895.23],["6330",743580.04],["3421",450000],["2221",404999.7],["2310",336612.49],["6114",188438.87],["3121",150000],["3399",140383.19],["3635",133100],["1014",110241.26],["6310",78658.33],["6402",71774.76],["2115",52635],["3319",50000],["1036",47884.06],["2341",32652.94],["2141",31897.92],["3525",31370],["3792",20000],["3543",15000],["6409",10000],["3122",5000],["3341",3875],["1070",2894],["1039",2400]],"purpose_expenditure_total_czk":336269970.11}},"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."}}}}