- Institution
- 전북특별자치도 무주군
- Department
- 산업경제과
ㆍ기본급 50,000원*3명*180일
Programme 머루와인동굴 운영관리
Amounts and period
- Budgeted amount
- 27,000,000 KRW
- 전년도예산액
- 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 산업경제과 2,361,240,000 KRW1.1%
-
Policy 지역경제활성화(산업ㆍ중소기업/산업진흥ㆍ고도화) 1,767,736,000 KRW1.5%
-
Programme 경영수익사업추진(경영수익사업) 1,398,917,000 KRW1.9%
-
Project 머루와인동굴 운영관리 632,132,000 KRW4.3%
-
Budget category 인건비 135,294,000 KRW20.0%
-
Statistical item 기간제근로자등보수 135,294,000 KRW20.0%
-
Item ○와인동굴 시음.판매장 운영 인부 116,090,000 KRW23.3%
-
Calculation line ―관리요원 37,050,000 KRW72.9%
-
Calculation line ㆍ기본급 50,000원*3명*180일 27,000,000 KRW
- Category–statistical code
- 101-04
- 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
31 items- ㆍ기본급 50,000원*3명*180일 27,000,000 KRW Opens in a new window
- ○부지임차료 2,353원*2,550㎡ 6,001,000 KRW Opens in a new window
- ○청소용품 구입비 200,000원*12월 2,400,000 KRW Opens in a new window
- ○시음용컵 구입비 50,000원*12월 600,000 KRW Opens in a new window
- ○시음.판매장 근무복 구입 200,000원*7명*2회 2,800,000 KRW Opens in a new window
- ○입장티켓 제작비 100원*100,000매 10,000,000 KRW Opens in a new window
- ○동굴 입장객 기증품 와인잔 구입 100,000,000 KRW Opens in a new window
- ○와인동굴운영 세무대행수수료 3,000,000 KRW Opens in a new window
- ○와인동굴 홍보 팜플렛 제작 100원*30,000매 3,000,000 KRW Opens in a new window
- ○와인동굴 근무자 급량비 7,000원*2명*126일 1,764,000 KRW Opens in a new window
- ○전기시설유지보수비 200,000원*12월 2,400,000 KRW Opens in a new window
- ○건물유지관리비 25,000원*191㎡ 4,775,000 KRW Opens in a new window
- ○전기요금 500,000원*12월 6,000,000 KRW Opens in a new window
- ○전화요금 300,000원*12월 3,600,000 KRW Opens in a new window
- ○연료비 1,100원*400L*5월 2,200,000 KRW Opens in a new window
- ○부가가치세(매출-매입) 300,000,000원*0.1 30,000,000 KRW Opens in a new window
- ○법인세(수익-비용) 100,000,000원*0.1 10,000,000 KRW Opens in a new window
- ○와인동굴 운영 20,000원*175일*2명 7,000,000 KRW Opens in a new window
- ○머루푸딩 원료 구입 5,000원*10종*100회 5,000,000 KRW Opens in a new window
- ○머루와인판매장 직원 교육참석 3,500,000 KRW Opens in a new window
- ○주차장 부지 추가확보에 따른 공원계획변경기본설계 25,000,000 KRW Opens in a new window
- ○와인판매장 방부페인트도색 10,000원*288㎡ 2,880,000 KRW Opens in a new window
- ○와인렉장 부패방지 페인트도색 7,600,000 KRW Opens in a new window
- ○와인동굴 화장실 설치 2,400,000원*40㎡ 96,000,000 KRW Opens in a new window
- ○머루와인동굴 내부 리모델링 320,000원*250m 80,000,000 KRW Opens in a new window
- ○차량구입 30,000,000원*1대 30,000,000 KRW Opens in a new window
- ○컴퓨터 구입 1,290,000원*1대 1,290,000 KRW Opens in a new window
- ○프린터 구입 800,000원*1대 800,000 KRW Opens in a new window
- ○POS시스템 구입 1,400,000원*3대 4,200,000 KRW Opens in a new window
- ○레이블링(사진인화)기 35,000,000원*1대 35,000,000 KRW Opens in a new window
- ○머루아이스크림 냉동고 800,000원*3개 2,400,000 KRW Opens in a new window
Data source
-
Open source PDF
전북특별자치도 무주군 · FY2011 본예산 · 상수도특별회계 · 031_세출예산 사업명세서
Opens in a new window
- Page
- 18 / 22
- Document ID
doc_3xde5dep9k4djdn9apcfx2w890- Source document status
- Available
- File type
- application/pdf
- File size
- 165.961 KiB
- Location inside the source
- Page 18 Row 2 Line 2 Column level4
Source and reference
FY 2011 release No source record
- Fiscal year of record
- 2011
- Fetched from the source
- 2026-07-28 16:47
- Read and interpreted
- 2026-07-28 16:47
- Query snapshot refreshed
- 2026-09-02 03:23
- Item ID
bi_7p9njaj23ks5dxz0pcw9mf5ye2- Address of this item
- /en/BudgetDetail/Item/bi_7p9njaj23ks5dxz0pcw9mf5ye2
Related records
Similar budgets
5 itemsKeyword “ㆍ기본급” · classification 101-04
- ㆍ기본급 50,000원*3명*180일 27,000,000 KRW
- ㆍ기본급 50,000원*3명*180일 27,000,000 KRW
- ㆍ기본급 50,000원*4명*180일 36,000,000 KRW +33.3%
- ㆍ기본급 40,000원*8명*180일 57,600,000 KRW
- ㆍ기본급 40,000원*12명*180일 86,400,000 KRW
These items were verified within a limited set of name search results.
AI analysis report
AI analysis reports are not yet available.