¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3114)³óÃÌ°³¹ß»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
1,107,494,894
890,810,146
216,684,748
3100
³ó¼ö»ê°³¹ßºñ
537,780,841
412,495,595
125,285,246
3110
³ó¾÷Á¤Ã¥Áö¿ø
428,122,520
306,844,588
121,277,932
3114
³óÃÌ°³¹ß»ç¾÷
195,787,932
109,615,484
86,172,448
100
°æ»ó¿¹»ê
89,696
77,311
12,385
110
ÀΰǺñ
8,946
7,361
1,585
101
ÀΰǺñ
8,946
7,361
1,585
8,946
7,361
1,585
10 ÀϽû翪ÀκÎÀÓ
³ó¸²ºÎ±¹À¯Àç»ê°ü¸®º¸Á¶ 31,950¿øx4¸íx70ÀÏ
=
8,946
120
°æ»óÀû°æºñ
80,750
69,950
10,800
201
ÀϹݿºñ
28,500
27,500
1,000
- 1 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3114)³óÃÌ°³¹ß»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
28,500
27,500
1,000
01 ÀϹݿºñ
ÀϹݼö¿ëºñ
18,500
³ó¾÷±â¹ÝÁ¶¼º»ç¾÷°èȹ¹×ȸÀǼ·ùÀ¯Àεî
=
13,500
³óÃ̸¶À»Á¾ÇÕ°³¹ß»ç¾÷°èȹ¹×ȸÀǼ·ùÀ¯ÀÎ
=
5,000
¿î¿µ¼ö´ç
3,000
³óÃ̸¶À»Á¾ÇÕ°³¹ß»ç¾÷½É»çÀ§¿øȸÂü¼®¼ö´ç
=
3,000
±Þ·®ºñ
6,000
ÀçÇØ´ëÃ¥±Þ½Ä 5,000¿øx12¸íx100ÀÏ
=
6,000
½Ã¼³ÀåºñÀ¯Áöºñ
1,000
»ç¹«±â±â
=
1,000
202
¿©ºñ
46,800
37,000
9,800
- 2 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3114)³óÃÌ°³¹ß»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
46,800
37,000
9,800
01 ±¹³»¿©ºñ
³ó¾÷±â¹ÝÁ¶¼º»ç¾÷ÃßÁø¿©ºñ
=
46,800
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
450
0
³ó¾÷±â¹ÝÁ¶¼º»ç¾÷ÃßÁøÀ¯°ø°ø¹«¿ø½Ã»ó
30,000¿øx15¸í
=
450
200
»ç¾÷¿¹»ê
195,698,236
109,538,173
86,160,063
210
º¸Á¶»ç¾÷
184,385,700
97,540,525
86,845,175
402
¹Î°£ÀÚº»ÀÌ
24,160,000
23,560,000
600,000
Àü
24,160,000
23,560,000
600,000
01 ¹Î°£ÀÚº»º¸Á¶
- 3 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3114)³óÃÌ°³¹ß»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
=
9,260,000
¹è¼ö°³¼±»ç¾÷
=
14,900,000
403
ÀÚÄ¡´ÜüÀÚ
160,225,700
73,980,525
86,245,175
º»ÀÌÀü
160,225,700
73,980,525
86,245,175
01 ÀÚÄ¡´ÜüÀÚº»º¸Á¶
³óÃ̳ó¾÷¡¤»ýÈ°¿ë¼ö°³¹ß
=
5,331,700
ÁöÇ¥¼öº¸°°³¹ß
=
1,934,000
¼Ò±Ô¸ð¿ë¼ö°³¹ß
=
5,168,800
Çѹߴëºñ¿ë¼ö°³¹ß
=
3,647,600
´ë±¸È¹°æÁöÁ¤¸®
=
6,160,000
¹è¼ö°³¼±
=
9,613,000
- 4 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3114)³óÃÌ°³¹ß»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
¹ç±â¹ÝÁ¤ºñ
=
26,699,200
±â°èÈ°æÀÛ·Î
=
21,408,400
³óÃ̸¶À»Á¾ÇÕ°³¹ß»ç¾÷
=
10,220,000
³óÃÌÁ¤Áֱǰ³¹ß»ç¾÷
=
32,771,000
¿ÀÁöÁ¾ÇÕ°³¹ß»ç¾÷
=
35,067,000
Àü¿ø¸¶À»Á¶¼º»ç¾÷
=
2,205,000
220
ÀÚü»ç¾÷
11,312,536
11,997,648
¡â685,112
403
ÀÚÄ¡´ÜüÀÚ
11,312,536
11,992,648
¡â680,112
º»ÀÌÀü
11,312,536
11,992,648
¡â680,112
01 ÀÚÄ¡´ÜüÀÚº»º¸Á¶
ÀçÇØ¿¹¹æ¼ö¸®½Ã¼³Á¤ºñ 30,000,000,000¿øx30/100
=
9,000,000
- 5 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3114)³óÃÌ°³¹ß»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
ÇÑÇØ´ëºñ°üÁ¤¡¤¾ç¼öÀåºñÁ¤ºñ
120,536
°üÁ¤ 80,000¿øx5,218°øx10/100
=
41,744
¾ç¼öÀåºñ 120,000¿øx6,566´ëx10/100
=
78,792
¼Ò±Ô¸ð¿µ³ó±â¹Ý°³¼±
2,192,000
º½¸¶¹«¸®(266ha) 7,307,000,000¿øx30/100
=
2,192,000
¼¼ Ãâ ÇÕ °è
3,151,657,000
2,771,000,000
380,657,000
¼¼ Ãâ ÃÑ °è
3,151,657,000
2,771,000,000
380,657,000
- 6 -