¼¼Ã⿹»ê¼­ ¼¼Ã⿹»ê¼­ ¼¼Ã⿹»ê¼­ ¼¼Ã⿹»ê¼­ ¼¼Ã⿹»ê¼­ ¼¼Ã⿹»ê¼­ ¼¼Ã⿹»ê¼­ ¼¼Ã⿹»ê¼­
Àå(1000)ÀϹÝÇàÁ¤ºñ
°ü:(1200)ÀϹÝÇàÁ¤ºñ
Ç×:(1240)ÀÚÄ¡ÇàÁ¤
¼¼Ç×:(1244)ÀÚÄ¡ÇàÁ¤°ü¸®
¼¼¼¼Ç×:(120)°æ»óÀû°æºñ
°ú                 ¸ñ
Àü   ³â   µµ
ºñ      ±³
¿¹  »ê  ¾×
»ê          Ãâ          ±â          ÃÊ
¿¹   »ê   ¾×
Áõ  ¡â  °¨
Àå.°ü.Ç×.¼¼Ç×.¼¼¼¼Ç×
¸ñ
1000
ÀϹÝÇàÁ¤ºñ
276,679,349
273,119,202
3,560,147
[±¹     260,391  ±Õ           0  ±³           0  µµ 276,418,958]
1200
ÀϹÝÇàÁ¤ºñ
267,574,495
265,152,379
2,422,116
[±¹     260,391  ±Õ           0  ±³           0  µµ 267,314,104]
1240
ÀÚÄ¡ÇàÁ¤
54,762,347
56,706,869
¡â1,944,522
[±¹      51,451  ±Õ           0  ±³           0  µµ  54,710,896]
1244
ÀÚÄ¡ÇàÁ¤°ü¸®
18,908,690
16,860,440
2,048,250
100
°æ»ó¿¹»ê
1,747,240
1,535,440
211,800
120
°æ»óÀû°æºñ
1,747,240
1,535,440
211,800
201
ÀϹݿºñ
480,190
509,540
¡â29,350
480,190
509,540
¡â29,350
01 ÀϹݿºñ
  ÀϹݼö¿ëºñ                                      
    ºÎ¼­¿î¿µÀϹݼö¿ëºñ                            
=
94,000
    ÄªÂùµµÁ¤È«º¸¹°Á¦ÀÛ                            
=
10,000
    µµ¹ÎÀdz¯Çà»çÈ«º¸Çö¼ö¸·Á¦À۵                
=
10,000
  À§Å¹±³À°ºñ                                      
- 1 -
Àå(1000)ÀϹÝÇàÁ¤ºñ
°ü:(1200)ÀϹÝÇàÁ¤ºñ
Ç×:(1240)ÀÚÄ¡ÇàÁ¤
¼¼Ç×:(1244)ÀÚÄ¡ÇàÁ¤°ü¸®
¼¼¼¼Ç×:(120)°æ»óÀû°æºñ
°ú                 ¸ñ
Àü   ³â   µµ
ºñ      ±³
¿¹  »ê  ¾×
»ê          Ãâ          ±â          ÃÊ
¿¹   »ê   ¾×
Áõ  ¡â  °¨
Àå.°ü.Ç×.¼¼Ç×.¼¼¼¼Ç×
¸ñ
    °ø¹«¿øÀ§Å¹±³À°ºñ(12°³°úÁ¤)                    
=
314,200
  ¿î¿µ¼ö´ç                                        
    À§¿øȸÂü¼®¼ö´ç¹×°­»ç·áµî                      
=
10,240
  ±Þ·®ºñ                                          
    ÀÚÄ¡ÇàÁ¤¾÷¹«Æ¯±ÙÀڱ޽ĺñ                      
=
26,550
  ÀÓÂ÷·á                                          
    ¿©·Ðµ¿Çâ´ã´çÀÚ¿¬ÂùȸÀå¼ÒÀÓÂ÷                  
=
1,200
    °¢Á¾Çà»çÂ÷·®¹×Àå¼ÒÀÓÂ÷µî                      
=
4,000
  ½Ã¼³ÀåºñÀ¯Áöºñ                                  
    OA»ç¹«½ÇLAN¸Á(5°³ºÎ¼­)                        
=
4,000
    »ç¹«¿ë±â±â(20Á¾)                              
=
6,000
202
¿©ºñ
522,000
428,340
93,660
351,000
362,340
¡â11,340
01 ±¹³»¿©ºñ
- 2 -
Àå(1000)ÀϹÝÇàÁ¤ºñ
°ü:(1200)ÀϹÝÇàÁ¤ºñ
Ç×:(1240)ÀÚÄ¡ÇàÁ¤
¼¼Ç×:(1244)ÀÚÄ¡ÇàÁ¤°ü¸®
¼¼¼¼Ç×:(120)°æ»óÀû°æºñ
°ú                 ¸ñ
Àü   ³â   µµ
ºñ      ±³
¿¹  »ê  ¾×
»ê          Ãâ          ±â          ÃÊ
¿¹   »ê   ¾×
Áõ  ¡â  °¨
Àå.°ü.Ç×.¼¼Ç×.¼¼¼¼Ç×
¸ñ
  ÀÚÄ¡ÇàÁ¤¾÷¹«ÃßÁø¿©ºñ                            
=
85,000
  °ø¹«¿ø±³À°¿©ºñ                                  
=
266,000
171,000
66,000
105,000
03 ±¹¿Ü¿©ºñ
  Áß¾Ó±³À°ÀÔ±³»ýÇØ¿Ü¿¬¼öºñ                        
    °íÀ§Á¤Ã¥°úÁ¤(3¸í)                             
=
18,000
    °í±Þ°£ºÎ°úÁ¤(4¸í)                             
=
24,000
    Áß°ß°ü¸®ÀÚ°úÁ¤(7¸í)                           
=
42,000
    Áß°ß°ü¸®Àھ缺°úÁ¤(10¸í)                      
=
60,000
    ¿Ü±¹¾î°úÁ¤(6¸í)                               
=
18,000
    Àü¹®±³À°°úÁ¤(3¸í)                             
=
9,000
203
¾÷¹«ÃßÁøºñ
60,000
54,300
5,700
6,000
6,000
0
01 ±â°ü¿î¿µ¾÷¹«ÃßÁøºñ
  ±¹Àå                                            
=
6,000
- 3 -
Àå(1000)ÀϹÝÇàÁ¤ºñ
°ü:(1200)ÀϹÝÇàÁ¤ºñ
Ç×:(1240)ÀÚÄ¡ÇàÁ¤
¼¼Ç×:(1244)ÀÚÄ¡ÇàÁ¤°ü¸®
¼¼¼¼Ç×:(120)°æ»óÀû°æºñ
°ú                 ¸ñ
Àü   ³â   µµ
ºñ      ±³
¿¹  »ê  ¾×
»ê          Ãâ          ±â          ÃÊ
¿¹   »ê   ¾×
Áõ  ¡â  °¨
Àå.°ü.Ç×.¼¼Ç×.¼¼¼¼Ç×
¸ñ
54,000
48,300
5,700
03 ½ÃÃ¥ÃßÁø¾÷¹«ÃßÁøºñ
  Àϼ±ÇàÁ¤Áöµµ¾÷¹«ÃßÁø                            
=
20,000
  °ø¹«¿øÀǽݳÇõ¾÷¹«ÃßÁø                          
=
5,000
  Áö¿ª¾ÈÁ¤´ëÃ¥µîÀÚÄ¡ÇàÁ¤½ÃÃ¥¾÷¹«ÃßÁø              
=
10,000
  Á¤Ã¥°³¹ß½ÉÆ÷Áö¿ò¾÷¹«ÃßÁø                        
=
4,000
  µµÁ¤¿©·Ð¼ö·Å¾÷¹«ÃßÁø                            
=
15,000
204
Á÷¹«¼öÇà°æ
4,800
0
4,800
ºñ
4,800
0
4,800
03 Æ¯Á¤¾÷¹«¼öÇàÈ°µ¿ºñ
  Æ¯Á¤¾÷¹«¼öÇàÈ°µ¿ºñ             80,000¿øx5¸íx12¿ù
=
4,800
301
ÀϹݺ¸»ó±Ý
41,540
48,640
¡â7,100
26,200
24,520
1,680
09 Çà»ç½Çºñº¸»ó±Ý
  µµ¹ÎÇöÀåÇàÁ¤±³À°,°øûȸÂü¼®ÀڽǺñº¸»ó           
      25,000¿øx20¸íx5ȸ                                          
=
2,500
- 4 -
Àå(1000)ÀϹÝÇàÁ¤ºñ
°ü:(1200)ÀϹÝÇàÁ¤ºñ
Ç×:(1240)ÀÚÄ¡ÇàÁ¤
¼¼Ç×:(1244)ÀÚÄ¡ÇàÁ¤°ü¸®
¼¼¼¼Ç×:(120)°æ»óÀû°æºñ
°ú                 ¸ñ
Àü   ³â   µµ
ºñ      ±³
¿¹  »ê  ¾×
»ê          Ãâ          ±â          ÃÊ
¿¹   »ê   ¾×
Áõ  ¡â  °¨
Àå.°ü.Ç×.¼¼Ç×.¼¼¼¼Ç×
¸ñ
  µµÁ¤¸ð´ÏÅÍ¿¬ÂùȸÂü¼®ÀÚ¿©ºñº¸»ó                  
      30,000¿øx400¸í                                             
=
12,000
  Áö¹æÇàÁ¤¿¬¼ö´ëȸÀÚ¹®±³¼ö¿©ºñº¸»ó                
      45,000¿øx2¸íx5ÀÏx6ȸ                                       
=
2,700
  ÅðÁ÷¿¹Á¤°ø¹«¿ø±³À°°úÁ¤¹è¿ìÀÚ¿©ºñº¸»ó            
      600,000¿øx5¸í                                              
=
3,000
  ´ëÇлýÇâÅ乮ȭŽ¹æ                30,000¿øx200¸í
=
6,000
15,340
24,120
¡â8,780
11 ±âŸº¸»ó±Ý
  ¿ì¼öµµÁ¤¸ð´ÏÅͽû󠠠                           
=
600
  µµ¹Î¾ÆÀ̵ð¾î°ø¸ð¿ì¼öÀ۽ûó(8¸í)                 
=
5,900
  ÇàÁ¤¼­ºñ½ºÇåÀåÇ¥¾îÆ÷½ºÅÍ°ø¸ð¿ì¼öÀ۽ûó(6¸í)     
=
2,000
  µµ¹Î¾ÆÀ̵ð¾îÀÀ¸ðÀÚº¸»ó                          
=
2,000
  ÇàÁ¤¼­ºñ½ºÇåÀå¿î¿µºÒ¸¸°í°´º¸»ó                  
=
1,000
  ½º½ÂÀdz¯±â³äµµÁ¤¹ßÀüÀ¯°ø±³¿ø½Ã»ó                
=
460
  ÇâÅ並ºû³½ÀÚ¶û½º·±Á¹¾÷»ý½Ã»ó                    
=
2,000
- 5 -
Àå(1000)ÀϹÝÇàÁ¤ºñ
°ü:(1200)ÀϹÝÇàÁ¤ºñ
Ç×:(1240)ÀÚÄ¡ÇàÁ¤
¼¼Ç×:(1244)ÀÚÄ¡ÇàÁ¤°ü¸®
¼¼¼¼Ç×:(120)°æ»óÀû°æºñ
°ú                 ¸ñ
Àü   ³â   µµ
ºñ      ±³
¿¹  »ê  ¾×
»ê          Ãâ          ±â          ÃÊ
¿¹   »ê   ¾×
Áõ  ¡â  °¨
Àå.°ü.Ç×.¼¼Ç×.¼¼¼¼Ç×
¸ñ
  ¼±Çàû¼Ò³â½Ã»ó                                  
=
1,380
303
Æ÷»ó±Ý
638,710
494,620
144,090
  ÄªÂùÄڳʿì¼ö°Ô½ÃÀڽû󠠠                       
=
4,800
  ÇàÁ¤¼­ºñ½ºÇåÀå¿î¿µ¿ì¼ö±â°ü¹×ºÎ¼­½Ã»ó            
=
7,500
  °ø¹«¿øÁ¦¾È°ø¸ðäÅÃÀڽûó±Ý                      
=
3,000
  ÇàÁ¤¼­ºñ½ºÇåÀåÃßÁøÀ¯°ø°ø¹«¿ø½Ã»ó                
=
750
  °ø¹«¿øÁ¦¾ÈÀÀ¸ðÀÚº¸»ó                            
=
1,000
  °ø¹«¿ø¼Ò¾ç°í»ç¿ì¼ö±â°ü¹×°ø¹«¿ø½Ã»ó              
=
1,660
  ±¹¿ÜÁ÷¹«ÈƷðæºñ(Àå±â)          70,000,000¿øx7¸í
=
490,000
  ±¹¿ÜÁ÷¹«ÈƷðæºñ(´Ü±â)          20,000,000¿øx3¸í
=
60,000
  KDI±¹Á¦Á¤Ã¥´ëÇпøÇØ¿Ü¿¬¼ö(1¸í)                  
=
70,000
200
»ç¾÷¿¹»ê
2,374,250
1,467,000
907,250
220
ÀÚü»ç¾÷
2,374,250
1,467,000
907,250
207
¿¬±¸°³¹ßºñ
30,000
30,000
0
- 6 -
Àå(1000)ÀϹÝÇàÁ¤ºñ
°ü:(1200)ÀϹÝÇàÁ¤ºñ
Ç×:(1240)ÀÚÄ¡ÇàÁ¤
¼¼Ç×:(1244)ÀÚÄ¡ÇàÁ¤°ü¸®
¼¼¼¼Ç×:(220)ÀÚü»ç¾÷
°ú                 ¸ñ
Àü   ³â   µµ
ºñ      ±³
¿¹  »ê  ¾×
»ê          Ãâ          ±â          ÃÊ
¿¹   »ê   ¾×
Áõ  ¡â  °¨
Àå.°ü.Ç×.¼¼Ç×.¼¼¼¼Ç×
¸ñ
30,000
30,000
0
01 ¿ë¿ªºñ
  ÇàÁ¤¼­ºñ½ºÇåÀå°í°´¸¸Á·µµÁ¶»ç¿ë¿ª                
=
15,000
  À¾¸éµ¿±â´ÉÀüȯ¿¡´ëÇÑ°³¼±¹æ¾È¹×Æò°¡¿ë¿ª          
=
15,000
306
Ã⿬±Ý
1,020,000
720,000
300,000
  °æºÏÇм÷¿î¿µ                                    
=
820,000
  °æºÏÇм÷½Ã¼³º¸°­(º¹±Ç±â±Ý»ç¾÷)                  
=
200,000
307
¹Î°£ÀÌÀü
151,000
545,000
¡â394,000
151,000
140,000
11,000
05 ¹Î°£À§Å¹±Ý
  µµ¹ÎÀdz¯Çà»ç                                    
=
50,000
  ÁÖ¹ÎÀÚÄ¡¼¾ÅͿ¿ä¿ø¿öÅ©¼¥°³ÃÖ                  
=
5,000
  °ø¹«¿øÇÑ°¡Á·ÇѸ¶À½±³À°(200¸í)                   
=
50,000
  ÇàÁ¤¼­ºñ½ºÇåÀå´ã´ç°ø¹«¿ø¿öÅ©¼¥(100¸í)           
=
15,000
  °ø¹«¿øÀǽÄÇõ½Å±³À°(70¸í)                        
=
21,000
  °ø¹«¿øÁ÷À庸¼ö±³À°(10ȸ)                        
=
10,000
- 7 -
Àå(1000)ÀϹÝÇàÁ¤ºñ
°ü:(1200)ÀϹÝÇàÁ¤ºñ
Ç×:(1240)ÀÚÄ¡ÇàÁ¤
¼¼Ç×:(1244)ÀÚÄ¡ÇàÁ¤°ü¸®
¼¼¼¼Ç×:(220)ÀÚü»ç¾÷
°ú                 ¸ñ
Àü   ³â   µµ
ºñ      ±³
¿¹  »ê  ¾×
»ê          Ãâ          ±â          ÃÊ
¿¹   »ê   ¾×
Áõ  ¡â  °¨
Àå.°ü.Ç×.¼¼Ç×.¼¼¼¼Ç×
¸ñ
308
ÀÚÄ¡´ÜüÀÌ
22,000
22,000
0
Àü
22,000
22,000
0
08 ±âŸºÎ´ã±Ý
  À̺Ï5µµ°æ»óºÏµµ»ç¹«¼Ò¿î¿µ                       
=
10,000
  À̺ϵµ¹Î¿¬ÇÕȸÀü±¹Ã¼À°´ëȸÂü°¡°æºñ              
=
2,000
  À̺ϵµ¹Î°æºÏ¿¬ÇÕȸÁ¤±âÃÑȸ°³ÃÖÁö¿ø              
=
4,000
  À̺ϵµ¹Î¸ÁÇâÁ¦°³ÃÖ                              
=
6,000
402
¹Î°£ÀÚº»ÀÌ
1,000,000
0
1,000,000
Àü
1,000,000
0
1,000,000
01 ¹Î°£ÀÚº»º¸Á¶
  ³ó¾îÃÌƯ·ÊÀÔÇдëÇÐÀ°¼ºÁö¿ø                      
=
1,000,000
405
ÀÚ»êÃëµæºñ
151,250
150,000
1,250
151,250
150,000
1,250
01 ÀÚ»ê¹×¹°Ç°Ãëµæºñ
  OA»ç¹«½Ç¼³Ä¡(5°³ºÎ¼­)                           
=
150,000
- 8 -
Àå(1000)ÀϹÝÇàÁ¤ºñ
°ü:(1200)ÀϹÝÇàÁ¤ºñ
Ç×:(1240)ÀÚÄ¡ÇàÁ¤
¼¼Ç×:(1244)ÀÚÄ¡ÇàÁ¤°ü¸®
¼¼¼¼Ç×:(220)ÀÚü»ç¾÷
°ú                 ¸ñ
Àü   ³â   µµ
ºñ      ±³
¿¹  »ê  ¾×
»ê          Ãâ          ±â          ÃÊ
¿¹   »ê   ¾×
Áõ  ¡â  °¨
Àå.°ü.Ç×.¼¼Ç×.¼¼¼¼Ç×
¸ñ
  Á÷¿ø¿ëÀÇÀÚ±¸ÀÔ(10°³)                            
=
650
  Ä³ºñ³Ý±¸ÀÔ(6°³)                                 
=
600
400
¿¹ºñºñµî
14,787,200
13,858,000
929,200
420
±âŸ
14,787,200
13,858,000
929,200
701
±âŸȸ°èÀü
3,200,000
3,804,000
¡â604,000
  µµ¸³°æµµ´ëÇÐÀüÃâ±Ý                              
=
3,200,000
Ãâ±Ý
703
±³À°ºñƯº°
11,587,200
10,054,000
1,533,200
  ±³À°ºñƯº°È¸°èÀüÃâ±Ý                            
=
11,587,200
ȸ°èÀüÃâ±Ý
¼¼  Ãâ  ÇÕ  °è
2,363,800,000
2,201,800,000
162,000,000
- 9 -