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¯Àεî
=
13,500
³óÃ̸¶À»Á¾ÇÕ°³¹ß»ç¾÷°èȹ¹×ȸÀǼ·ùÀ¯ÀÎ
=
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 -