¼¼Ã⿹»ê¼­ ¼¼Ã⿹»ê¼­ ¼¼Ã⿹»ê¼­ ¼¼Ã⿹»ê¼­ ¼¼Ã⿹»ê¼­
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³óÁ¤°³¹ß
¼¼Ç×:(3113)³ó¾÷±â¹ÝÁ¶¼º»ç¾÷
¼¼¼¼Ç×:(110)ÀΰǺñ
[º»Ã»][´ÜÀ§:õ¿ø]
°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
3000
°æÁ¦°³¹ßºñ
899,669,059
803,514,993
96,154,066
3100
³ó¼ö»ê°³¹ßºñ
412,495,595
354,904,486
57,591,109
3110
³óÁ¤°³¹ß
306,844,588
267,186,186
39,658,402
3113
³ó¾÷±â¹ÝÁ¶¼º»ç¾÷
84,376,484
72,267,232
12,109,252
100
°æ»ó¿¹»ê
77,311
68,880
8,431
110
ÀΰǺñ
7,361
7,320
41
101
ÀΰǺñ
7,361
7,320
41
7,361
7,320
41
10 ÀϽû翪ÀκÎÀÓ
  ³ó¸²ºÎ±¹À¯Àç»ê°ü¸®º¸Á¶         29,920¿øx3¸íx82ÀÏ
=
7,361
120
°æ»óÀû°æºñ
69,950
61,560
8,390
201
ÀϹݿºñ
27,500
20,500
7,000
- 1 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³óÁ¤°³¹ß
¼¼Ç×:(3113)³ó¾÷±â¹ÝÁ¶¼º»ç¾÷
¼¼¼¼Ç×:(120)°æ»óÀû°æºñ
[º»Ã»][´ÜÀ§:õ¿ø]
°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
27,500
20,500
7,000
01 ÀϹݿºñ
  ÀϹݼö¿ëºñ                                      
17,000
    ³ó¾÷±â¹ÝÁ¶¼º»ç¾÷°èȹ¹×ȸÀǼ­·ùÀ¯Àε        
=
13,500
    ³óÃ̸¶À»Á¾ÇÕ°³¹ß»ç¾÷°èȹ¹×ȸÀǼ­·ùÀ¯ÀΠ       
=
3,500
  ±Þ·®ºñ                                          
6,000
    ÀçÇØ´ëåƯ±ÙÀÚ ±Þ½Äºñ       5,000¿øx12¸íx100ÀÏ
=
6,000
  ½Ã¼³ÀåºñÀ¯Áöºñ                                  
=
1,000
  ¿î¿µ¼ö´ç                                        
3,500
    ³óÃ̸¶À»Á¾ÇÕ°³¹ß»ç¾÷½É»çÀ§¿øȸ¼ö´ç¹×¿©ºñ      
=
3,500
202
¿©ºñ
37,000
35,460
1,540
37,000
35,460
1,540
01 ±¹³»¿©ºñ
- 2 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³óÁ¤°³¹ß
¼¼Ç×:(3113)³ó¾÷±â¹ÝÁ¶¼º»ç¾÷
¼¼¼¼Ç×:(120)°æ»óÀû°æºñ
[º»Ã»][´ÜÀ§:õ¿ø]
°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
  ³ó¾÷±â¹ÝÁ¶¼º»ç¾÷¹×³óÃ̸¶À»Á¾ÇÕ°³¹ß»ç¾÷ÃßÁø      
=
37,000
203
¾÷¹«ÃßÁøºñ
5,000
5,000
0
5,000
5,000
0
03 ½ÃÃ¥ÃßÁø¾÷¹«ÃßÁøºñ
  ³ó¾÷±â¹ÝÁ¶¼º¾÷¹«ÃßÁø                            
=
5,000
303
Æ÷»ó±Ý
450
300
150
  ³ó¾÷±â¹ÝÁ¶¼º»ç¾÷ÃßÁøÀ¯°ø°ø¹«¿ø½Ã»ó              
      30,000¿øx15¸í                                              
=
450
200
»ç¾÷¿¹»ê
84,299,173
72,198,352
12,100,821
210
º¸Á¶»ç¾÷
72,301,525
58,491,700
13,809,825
402
¹Î°£ÀÚº»ÀÌ
23,560,000
20,022,306
3,537,694
Àü
23,560,000
20,022,306
3,537,694
01 ¹Î°£ÀÚº»º¸Á¶
  ¹è¼ö°³¼±                                        
=
14,500,000
- 3 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³óÁ¤°³¹ß
¼¼Ç×:(3113)³ó¾÷±â¹ÝÁ¶¼º»ç¾÷
¼¼¼¼Ç×:(210)º¸Á¶»ç¾÷
[º»Ã»][´ÜÀ§:õ¿ø]
°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
  ÁöÇ¥¼öº¸°­°³¹ß                                  
=
9,060,000
403
ÀÚÄ¡´ÜüÀÚ
48,741,525
38,469,394
10,272,131
º»ÀÌÀü
48,741,525
38,469,394
10,272,131
01 ÀÚÄ¡´ÜüÀÚº»º¸Á¶
  ¹è¼ö°³¼±»ç¾÷                                    
=
8,092,000
  ÁöÇ¥¼öº¸°­°³¹ß»ç¾÷                              
=
1,907,000
  ³óÃ̳ó¾÷»ýÈ°¿ë¼ö°³¹ß»ç¾÷                        
=
5,023,700
  ¼Ò±Ô¸ð¿ë¼ö°³¹ß»ç¾÷                              
=
4,599,000
  Çѹߴëºñ¿ë¼ö°³¹ß»ç¾÷                            
=
4,905,225
  ±â°èÈ­°æÀÛ·ÎÈ®Æ÷Àå»ç¾÷                          
=
16,583,600
  ³óÃ̸¶À»Á¾ÇÕ°³¹ß»ç¾÷                            
=
7,631,000
- 4 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³óÁ¤°³¹ß
¼¼Ç×:(3113)³ó¾÷±â¹ÝÁ¶¼º»ç¾÷
¼¼¼¼Ç×:(220)ÀÚü»ç¾÷
[º»Ã»][´ÜÀ§:õ¿ø]
°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
220
ÀÚü»ç¾÷
11,997,648
13,706,652
¡â1,709,004
403
ÀÚÄ¡´ÜüÀÚ
11,992,648
13,705,652
¡â1,713,004
º»ÀÌÀü
11,992,648
13,705,652
¡â1,713,004
01 ÀÚÄ¡´ÜüÀÚº»º¸Á¶
  ÀçÇØ¿¹¹æ³ëÈļö¸®½Ã¼³Á¤ºñ                        
=
9,000,000
  ÀçÇØ´ëºñ°üÁ¤¹×¾ç¼ö±âÁ¤ºñ                        
120,648
    °üÁ¤                   80,000¿øx5,142°øx10/100
=
41,136
    ¾ç¼ö±â                120,000¿øx6,626´ëx10/100
=
79,512
  ¼Ò±Ô¸ð¿µ³ó±â¹Ý°³¼±                              
2,672,000
    º½¸¶¹«¸®(300ha)                               
=
1,672,000
    °¡À»Âø¼ö                                      
=
1,000,000
- 5 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³óÁ¤°³¹ß
¼¼Ç×:(3113)³ó¾÷±â¹ÝÁ¶¼º»ç¾÷
¼¼¼¼Ç×:(220)ÀÚü»ç¾÷
[º»Ã»][´ÜÀ§:õ¿ø]
°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
  µ¿¾Ïµé¹è¼ö·Î¼³Ä¡                                
=
200,000
405
ÀÚ»êÃëµæºñ
5,000
1,000
4,000
5,000
1,000
4,000
01 ÀÚ»ê¹×¹°Ç°Ãëµæºñ
  Ä®¶ó·¹ÀÌÀúÇÁ¸°ÅÍ1´ë(A3)                         
=
5,000
¼¼  Ãâ  ÇÕ  °è
2,771,000,000
2,363,800,000
407,200,000
¼¼  Ãâ  ÃÑ  °è
2,771,000,000
2,363,800,000
407,200,000
- 6 -