- Institution
- 충청북도 청주시
- Department
- 공원산림본부 공원관리과
◎미래지테마공원 한옥스테이 조성사업
Programme 미래지테마공원 관리
Amounts and period
- Budgeted amount
- 28,000,000 KRW
- 기정액
- Present in the source but not extracted
- Change
- Not comparable
Changes are calculated only when both amounts are known in full. No percentage is calculated when the comparison amount is zero.
Programme hierarchy and share
The selected item’s share of each parent budget, calculated from amounts in the same source document.
A share is not calculated for missing or partial amounts, non-positive parent amounts, or an item amount greater than its parent.
-
Department 공원산림본부 공원관리과 21,662,181,000 KRW0.1%
-
Policy 공원관리(국토및지역개발/지역및도시) 20,191,824,000 KRW0.1%
-
Programme 도시공원 관리 11,717,269,000 KRW0.2%
-
Project 미래지테마공원 관리 355,269,000 KRW7.9%
-
Budget category 시설비및부대비 102,665,000 KRW27.3%
-
Statistical item 시설비 102,665,000 KRW27.3%
-
Item ◎미래지테마공원 한옥스테이 조성사업 28,000,000 KRW
- Category–statistical code
- 401-01
- Group
- Not provided in source
Original description
Not provided in source
Institution and programme names are shown as the original Korean source text.
Detailed budget items
30 items- ◎미래지테마공원 한옥스테이 조성사업 28,000,000 KRW Opens in a new window
- ◎캠핑장 및 공원 관리원 116,784,000 KRW Opens in a new window
- ○기본급 82,560원*5명*26일*10월 107,328,000 KRW Opens in a new window
- ○명절휴가비 200,000원*5명*2회 2,000,000 KRW Opens in a new window
- ◎공원화장실 정화조 청소대행 수수료 2,860,000 KRW Opens in a new window
- ◎캠핑장 사무용품 400,000원 400,000 KRW Opens in a new window
- ◎캠핑장 안전물품(구급약 등 10종) 360,000 KRW Opens in a new window
- ◎전기안전관리대행 수수료 6,000,000 KRW Opens in a new window
- ◎냉온수기 유지관리 40,000원*1대*12월 480,000 KRW Opens in a new window
- ◎통신요금 150,000원*12월 1,800,000 KRW Opens in a new window
- ◎캠핑장 음식물쓰레기 처리비 1,440,000 KRW Opens in a new window
- ◎캠핑장 홈페이지 및 결제시스템 유지보수 28,200,000 KRW Opens in a new window
- ○홈페이지 및 결제시스템 유지보수 22,200,000 KRW Opens in a new window
- ○결제시스템 수수료 500,000원*12월 6,000,000 KRW Opens in a new window
- ◎상하수도 요금 3,000원*750톤*12월 27,000,000 KRW Opens in a new window
- ◎전기요금 57,600,000 KRW Opens in a new window
- ○변전시설 120원*25,000KWH*12월 36,000,000 KRW Opens in a new window
- ○캠핑장 120원*15,000KWH*12월 21,600,000 KRW Opens in a new window
- ◎공원 및 화장실 관리용품 9,680,000 KRW Opens in a new window
- ○전기시설 소모품 160,000원*8개 1,280,000 KRW Opens in a new window
- ○공원시설 관리용품 8,400,000 KRW Opens in a new window
- ◎미래지테마공원 녹지관리사업 24,065,000 KRW Opens in a new window
- ○인력제초 1,670원*3,282㎡*1회 5,481,000 KRW Opens in a new window
- ○기계제초 500원*27,969㎡*1회 13,985,000 KRW Opens in a new window
- ○관목전정 2,860원*1,000㎡*1회 2,860,000 KRW Opens in a new window
- ○부산물 운반처리 60원*28,969㎡*1회 1,739,000 KRW Opens in a new window
- ◎공원 시설물 유지관리 33,600,000원 33,600,000 KRW Opens in a new window
- ◎공원 전기시설 유지보수 3,000,000원 3,000,000 KRW Opens in a new window
- ◎연꽃습지원 급수시설 정비 공사 14,000,000 KRW Opens in a new window
- ○실시설계비 28,000,000원 28,000,000 KRW Opens in a new window
Data source
-
Open source PDF
충청북도 청주시 · FY2026 1회 추경 · 균형발전특별회계 · 청주시 2026년 세출예산서
Opens in a new window
- Page
- 1,422 / 2,062
- Document ID
doc_494nv25kqs6qhwq7ftp0jyrv4n- Source document status
- Available
- File type
- application/pdf
- File size
- 35,869.438 KiB
- Location inside the source
- Page 1,422 Row 2 Line 4 Column level5
Source and reference
FY 2026 release No source record
- Fiscal year of record
- 2026
- Fetched from the source
- 2026-07-29 19:16
- Read and interpreted
- 2026-07-29 19:16
- Query snapshot refreshed
- 2026-09-02 03:23
- Item ID
bi_37n8vgnncpxvjyrv2jx838117y- Address of this item
- /en/BudgetDetail/Item/bi_37n8vgnncpxvjyrv2jx838117y
Related records
Similar budgets
4 itemsKeyword “미래지테마공원” · classification 401-01
- ◎미래지테마공원 한옥스테이 조성사업 28,000,000 KRW
- ◎미래지테마공원 녹지관리사업 69,332,000 KRW +188.1%
- ◎미래지테마공원 녹지관리사업 24,065,000 KRW
- ◎미래지테마공원 녹지관리사업 69,332,000 KRW +188.1%
These items were verified within a limited set of name search results.
AI analysis report
AI analysis reports are not yet available.