¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3310)»ê¸²ÀÚ¿ø°³¹ß
¼¼Ç×:(3311)»ê¸²ÀÚ¿ø°³¹ß»ç¾÷
¼¼¼¼Ç×:(110)ÀΰǺñ
°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
[±¹ 195,034,316 ±Õ 274,642,050 ±³ 20,128,822 ±â 20,625,102]
°æÁ¦°³¹ßºñ
803,514,993
760,129,940
43,385,053
[µµ 293,084,703 ]
3300
±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
343,675,035
360,872,003
¡â17,196,968
[±¹ 72,298,754 ±Õ 125,795,050 ±³ 15,714,200 µµ 129,867,031]
3310
»ê¸²ÀÚ¿ø°³¹ß
94,192,707
96,286,845
¡â2,094,138
[±¹ 42,569,833 ±Õ 21,337,050 ±³ 97,200 µµ 30,188,624]
3311
»ê¸²ÀÚ¿ø°³¹ß»ç¾÷
84,244,320
87,608,901
¡â3,364,581
[±¹ 42,474,950 ±Õ 19,917,050 ±³ 97,200 µµ 21,755,120]
100
°æ»ó¿¹»ê
278,332
387,538
¡â109,206
[±¹ 14,873 ±Õ 0 ±³ 0 µµ 263,459]
110
ÀΰǺñ
41,082
33,918
7,164
[±¹ 14,873 ±Õ 0 ±³ 0 µµ 26,209]
101
ÀΰǺñ
41,082
33,918
7,164
41,082
33,918
7,164
10 ÀϽû翪ÀκÎÀÓ
»êºÒÁøȱ⵿ÈƷù׻긲º´ÇØÃæ¹æÁ¦±³À°ÀåÁ¤¸®ÀκÎÀÓ
26,140¿øx10¸íx3ȸ
=
785
»ê¸²º´ÇØÃæ¹æÁ¦¿¹ÂûÁ¶»çÁöµµ¿ø(2¸í)
=
40,297
[±¹ 14,873 ±Õ 0 ±³ 0 µµ 25,424]
120
°æ»óÀû°æºñ
237,250
353,620
¡â116,370
201
ÀϹݿºñ
128,930
208,930
¡â80,000
- 1 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3310)»ê¸²ÀÚ¿ø°³¹ß
¼¼Ç×:(3311)»ê¸²ÀÚ¿ø°³¹ß»ç¾÷
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
128,930
208,930
¡â80,000
01 ÀϹݿºñ
ÀϹݼö¿ëºñ
ºÎ¼¿î¿µÀϹݼö¿ëºñ
=
37,070
»êºÒÁ¶½É±¤°í·á¹×È«º¸¹°Á¦ÀÛ
=
72,500
°ø°ø¿ä±Ý¹×Á¦¼¼
°øÁßÅë½Å¸ÁÀÌ¿ë·á¹×¼Çѹ®¹ß¼Û
=
2,100
¿î¿µ¼ö´ç
»ê¸²»ç¾÷Æò°¡¹×ÇöÁö¿¬Âùȸ°»ç¼ö´çµî
=
2,860
ÇǺ¹ºñ
»ê¸²Ã»Å״Ͻº´ëȸÂü°¡ÀÚÀ¯´ÏÆû(10¸í)
=
1,000
±Þ·®ºñ
»êºÒ¹æÁö´ëÃ¥º»ºÎ¹×»ê¸²¾÷¹«Æ¯±ÙÀڱ޽ĺñ
=
8,500
ÀÓÂ÷·á
- 2 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3310)»ê¸²ÀÚ¿ø°³¹ß
¼¼Ç×:(3311)»ê¸²ÀÚ¿ø°³¹ß»ç¾÷
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
»ê¸²º´ÇØÃæ¹æÁ¦¹×°øÀͱٹ«¿ä¿ø±³À°ÀåÀÓÂ÷·áµî
=
1,700
½Ã¼³ÀåºñÀ¯Áöºñ
»êºÒ°ü·ÃÅë½Å½Ã¼³
=
1,200
»êºÒÁøÈÇï±â¹ãºñ¹Ù°Ù½º
=
2,000
202
¿©ºñ
73,440
73,440
0
73,440
73,440
0
01 ±¹³»¿©ºñ
»ê¸²»ç¾÷ÃßÁø¿©ºñ
=
54,315
»ê¸²ÀçÇØ´ëÃ¥ÇöÁöÁ¶»ç¿©ºñ
=
6,750
»êºÒÁøÈÃ⵿¿©ºñ
=
4,500
»ê¸²º¸È£¹×¹Ð·Æ´Ü¼ÓÃßÁø¿©ºñ
=
7,875
203
¾÷¹«ÃßÁøºñ
10,000
8,500
1,500
10,000
8,500
1,500
03 ½ÃÃ¥ÃßÁø¾÷¹«ÃßÁøºñ
Á¶¸²¹×À°¸²»ç¾÷µîÃßÁø
=
5,000
- 3 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3310)»ê¸²ÀÚ¿ø°³¹ß
¼¼Ç×:(3311)»ê¸²ÀÚ¿ø°³¹ß»ç¾÷
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
»êºÒ¿¹¹æ°èµµ¹×È«º¸¾÷¹«ÃßÁø
=
5,000
301
ÀϹݺ¸»ó±Ý
17,580
15,450
2,130
8,580
7,950
630
09 Çà»ç½Çºñº¸»ó±Ý
»êºÒ±âµ¿ÈÆ·ÃÂü°¡Àڱ޽ĺñ 5,000¿øx500¸í
=
2,500
½Ä¸ñÀÏÇà»çµîÂü°¡ÀڽǺñº¸»ó 45,000¿øx8¸íx3ÀÏ
=
1,080
¸í¿¹»ê¸²º¸È£Áöµµ¿ø±³À°Âü°¡±Þ½Äºñ
5,000¿øx500¸íx2ȸ
=
5,000
9,000
7,500
1,500
11 ±âŸº¸»ó±Ý
»êºÒ¹æÁöÀ¯°ø±â°ü½Ã»ó(3°³±â°ü)
=
3,000
»êºÒ°¡ÇØÀÚ½Å°íº¸»ó(6°Ç)
=
3,000
¹Ð·Æ½Å°íº¸»ó(20°Ç)
=
2,000
»ê¸²¾÷¹«À¯°ø¹Î°£Àνûó(50¸í)
=
1,000
303
Æ÷»ó±Ý
6,800
6,800
0
»ê¸²»ç¾÷À¯°ø°ø¹«¿ø½Ã»ó(90¸í)
=
1,800
»êºÒ¹æÁöÆò°¡¿ì¼ö½Ã±º½Ã»ó(3°³½Ã±º)
=
5,000
- 4 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3310)»ê¸²ÀÚ¿ø°³¹ß
¼¼Ç×:(3311)»ê¸²ÀÚ¿ø°³¹ß»ç¾÷
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
405
ÀÚ»êÃëµæºñ
500
500
0
500
500
0
02 µµ¼±¸ÀÔºñ
»ê¸²°ü·ÃÀü¹®µµ¼
=
500
200
»ç¾÷¿¹»ê
83,965,988
87,221,363
¡â3,255,375
[±¹ 42,460,077 ±Õ 19,917,050 ±³ 97,200 µµ 21,491,661]
210
º¸Á¶»ç¾÷
82,050,521
85,650,826
¡â3,600,305
[±¹ 42,460,077 ±Õ 19,917,050 ±³ 0 µµ 19,673,394]
201
ÀϹݿºñ
21,000
21,200
¡â200
21,000
21,200
¡â200
01 ÀϹݿºñ
¿î¿µ¼ö´ç
ÀÓµµÅ¸´ç¼ºÆò°¡À§¿ø¼ö´ç¹×¿©ºñ
=
21,000
[±¹ 0 ±Õ 16,800 ±³ 0 µµ 4,200]
206
Àç·áºñ
2,200,000
2,500,000
¡â300,000
Á¶¸²»ç¾÷¿ë¹¦¸ñ´ë
=
2,200,000
[±¹ 2,200,000 ±Õ 0 ±³ 0 ±â 0]
308
ÀÚÄ¡´ÜüÀÌ
3,592,881
3,809,708
¡â216,827
Àü
- 5 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3310)»ê¸²ÀÚ¿ø°³¹ß
¼¼Ç×:(3311)»ê¸²ÀÚ¿ø°³¹ß»ç¾÷
¼¼¼¼Ç×:(210)º¸Á¶»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
3,592,881
3,809,708
¡â216,827
01 ÀÚÄ¡´Üü°æ»óº¸Á¶±Ý
»ê¸²Á¶Çտºñ(23Á¶ÇÕ)
=
75,900
[±¹ 75,900 ±Õ 0 ±³ 0 ±â 0]
»ê¸²º´ÇØÃæ¹æÁ¦(7,824§µ)
=
1,292,754
[±¹ 855,622 ±Õ 0 ±³ 0 µµ 437,132]
»êºÒ¹æÁö´ëÃ¥(9Á¾)
=
1,857,472
[±¹ 1,092,630 ±Õ 0 ±³ 0 µµ 764,842]
Àӻ깰ǥÁØÃâÇÏÁö¿ø(23°³¼Ò)
=
59,982
[±¹ 46,140 ±Õ 0 ±³ 0 µµ 13,842]
¿µ¸²°èȹÀÛ¼º(8,000§µ)
=
42,120
[±¹ 32,400 ±Õ 0 ±³ 0 µµ 9,720]
Àӻ깰Æ÷ÀåµðÀÚÀÎ(1°³¼Ò)
=
1,170
[±¹ 900 ±Õ 0 ±³ 0 µµ 270]
½£°¡²Ù±â»ê¹°È°¿ë
=
20,178
- 6 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3310)»ê¸²ÀÚ¿ø°³¹ß
¼¼Ç×:(3311)»ê¸²ÀÚ¿ø°³¹ß»ç¾÷
¼¼¼¼Ç×:(210)º¸Á¶»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
[±¹ 15,522 ±Õ 0 ±³ 0 µµ 4,656]
»ê¸²Á¾ÇÕ°èȹÀÛ¼º(1°³¼Ò)
=
32,500
[±¹ 25,000 ±Õ 0 ±³ 0 µµ 7,500]
»êÁöÀ̿럴缺±¸ºÐÁ¶»ç
=
210,805
[±¹ 210,805 ±Õ 0 ±³ 0 ±â 0]
401
½Ã¼³ºñ¹×ºÎ
39,095,867
39,917,420
¡â821,553
´ëºñ
38,713,125
39,463,456
¡â750,331
01 ½Ã¼³ºñ
»ç¹æ»ç¾÷(7Á¾)
=
16,170,255
[±¹ 11,319,178 ±Õ 0 ±³ 0 µµ 4,851,077]
ÀÓµµ½Ã¼³(½Å¼³,±¸Á¶°³·®)
=
15,180,763
[±¹ 0 ±Õ 12,194,331 ±³ 0 µµ 2,986,432]
¿Õ°æµµ½Ã¸²Á¶¼º
=
4,986,500
[±¹ 0 ±Õ 2,493,250 ±³ 0 µµ 2,493,250]
»ê¸²¹Ú¹°°ü°ü¸®
=
400,000
- 7 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3310)»ê¸²ÀÚ¿ø°³¹ß
¼¼Ç×:(3311)»ê¸²ÀÚ¿ø°³¹ß»ç¾÷
¼¼¼¼Ç×:(210)º¸Á¶»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
[±¹ 0 ±Õ 200,000 ±³ 0 µµ 200,000]
³»¿¬»ê¼ö¸ñ¿ø°ü¸®
=
980,000
[±¹ 0 ±Õ 490,000 ±³ 0 µµ 490,000]
°øÀÍÁ¶¸²(30§µ)
=
370,883
[±¹ 185,442 ±Õ 0 ±³ 0 µµ 185,441]
½£°¡²Ù±â»ç¾÷
µµÀ¯¸²½£°¡²Ù±â»ç¾÷(210§µ)
=
269,934
[±¹ 134,967 ±Õ 0 ±³ 0 µµ 134,967]
¼ö¸ñ¿ø½£°¡²Ù±â»ç¾÷(276§µ)
=
354,790
[±¹ 177,395 ±Õ 0 ±³ 0 µµ 177,395]
382,742
453,964
¡â71,222
03 ½Ã¼³ºÎ´ëºñ
»ç¹æ»ç¾÷ºÎ´ëºñ
=
176,545
[±¹ 123,582 ±Õ 0 ±³ 0 µµ 52,963]
ÀÓµµºÎ´ëºñ
=
165,737
- 8 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3310)»ê¸²ÀÚ¿ø°³¹ß
¼¼Ç×:(3311)»ê¸²ÀÚ¿ø°³¹ß»ç¾÷
¼¼¼¼Ç×:(210)º¸Á¶»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
[±¹ 0 ±Õ 82,869 ±³ 0 µµ 82,868]
¿Õ°æµµ½Ã¸²Á¶¼ººÎ´ëºñ
=
13,500
[±¹ 0 ±Õ 6,750 ±³ 0 µµ 6,750]
³»¿¬»ê¼ö¸ñ¿øºÎ´ëºñ
=
20,000
[±¹ 0 ±Õ 10,000 ±³ 0 µµ 10,000]
°øÀÍÁ¶¸²ºÎ´ëºñ
=
3,190
[±¹ 1,595 ±Õ 0 ±³ 0 µµ 1,595]
½£°¡²Ù±âºÎ´ëºñ
µµÀ¯¸²½£°¡²Ù±â
=
1,632
[±¹ 816 ±Õ 0 ±³ 0 µµ 816]
¼ö¸ñ¿ø½£°¡²Ù±â
=
2,138
[±¹ 1,069 ±Õ 0 ±³ 0 µµ 1,069]
403
ÀÚÄ¡´ÜüÀÚ
37,111,663
39,402,498
¡â2,290,835
º»ÀÌÀü
37,111,663
39,402,498
¡â2,290,835
01 ÀÚÄ¡´ÜüÀÚº»º¸Á¶
- 9 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3310)»ê¸²ÀÚ¿ø°³¹ß
¼¼Ç×:(3311)»ê¸²ÀÚ¿ø°³¹ß»ç¾÷
¼¼¼¼Ç×:(210)º¸Á¶»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
»êºÒ¹æÁö´ëÃ¥(8Á¾)
=
902,190
[±¹ 530,700 ±Õ 0 ±³ 0 µµ 371,490]
Á¶¸²»ç¾÷(2,179§µ)
=
3,723,939
[±¹ 2,924,128 ±Õ 0 ±³ 0 µµ 799,811]
½£°¡²Ù±â»ç¾÷
½£°¡²Ù±â(20,500§µ)
=
16,437,223
[±¹ 13,255,825 ±Õ 0 ±³ 0 µµ 3,181,398]
¸ñÀçÆļâ±â±¸ÀÔ(2´ë)
=
62,400
[±¹ 48,000 ±Õ 0 ±³ 0 µµ 14,400]
Àӻ깰ÀúÀå½Ã¼³(52°³¼Ò)
=
295,230
[±¹ 227,100 ±Õ 0 ±³ 0 µµ 68,130]
Àӻ깰°¡°øÁö¿ø(2°³¼Ò)
=
213,200
[±¹ 164,000 ±Õ 0 ±³ 0 µµ 49,200]
Ç¥°íÀç¹è»ç½Ã¼³(113õ§³)
=
650,052
- 10 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3310)»ê¸²ÀÚ¿ø°³¹ß
¼¼Ç×:(3311)»ê¸²ÀÚ¿ø°³¹ß»ç¾÷
¼¼¼¼Ç×:(210)º¸Á¶»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
[±¹ 500,040 ±Õ 0 ±³ 0 µµ 150,012]
´ëÃß»ý»ê±â¹ÝÁ¶¼º(51°³¼Ò)
=
359,190
[±¹ 276,300 ±Õ 0 ±³ 0 µµ 82,890]
»ê¸²º¹Çհ濵±â¹ÝÁ¶¼º(3°³¼Ò)
=
75,855
[±¹ 58,350 ±Õ 0 ±³ 0 µµ 17,505]
¼ÛÀ̻갡²Ù±â»ç¾÷(726§µ)
=
1,076,400
[±¹ 936,000 ±Õ 0 ±³ 0 µµ 140,400]
¹éµÎ´ë°£¼ÒµæÁö¿ø(¸Ó·çÀç¹è´ÜÁö)
=
1,066,500
[±¹ 945,000 ±Õ 0 ±³ 0 µµ 121,500]
¿À°¡ÇÇÀç¹è´ÜÁöÁ¶¼º(17°³¼Ò)
=
1,609,425
[±¹ 1,399,500 ±Õ 0 ±³ 0 µµ 209,925]
°ü»ó¼öÅä¾ç°³·®»ç¾÷(8°³¼Ò)
=
30,938
[±¹ 28,780 ±Õ 0 ±³ 0 µµ 2,158]
³«µ¿°»ê¸²³ìȱâ³ä½£Á¶¼º
=
3,246,100
[±¹ 2,497,000 ±Õ 0 ±³ 0 µµ 749,100]
- 11 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3310)»ê¸²ÀÚ¿ø°³¹ß
¼¼Ç×:(3311)»ê¸²ÀÚ¿ø°³¹ß»ç¾÷
¼¼¼¼Ç×:(210)º¸Á¶»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
ÀÚ»ý½Ä¹°½ÄÀç»ç¾÷(4§°)
=
185,715
[±¹ 142,858 ±Õ 0 ±³ 0 µµ 42,857]
¿µÀÏÁö±¸»ç¹æ±â³ä°ø¿ø
=
2,278,360
[±¹ 2,018,800 ±Õ 0 ±³ 0 µµ 259,560]
ÀÚ¿¬È޾縲Á¶¼º(2°³¼Ò)
=
948,000
[±¹ 0 ±Õ 840,000 ±³ 0 µµ 108,000]
»ê¸²¿åÀåÁ¶¼º(1°³¼Ò)
=
260,000
[±¹ 0 ±Õ 200,000 ±³ 0 µµ 60,000]
»êÃ̸¶À»°³¹ß(6°³¼Ò)
=
2,113,800
[±¹ 0 ±Õ 1,888,800 ±³ 0 µµ 225,000]
ÀÓµµº¸¼ö(100§°)
=
410,850
[±¹ 0 ±Õ 396,000 ±³ 0 µµ 14,850]
¿ï¸ªµµÀÚ»ý½Ä¹°¿øÁ¶¼º
=
457,071
[±¹ 0 ±Õ 405,000 ±³ 0 µµ 52,071]
- 12 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3310)»ê¸²ÀÚ¿ø°³¹ß
¼¼Ç×:(3311)»ê¸²ÀÚ¿ø°³¹ß»ç¾÷
¼¼¼¼Ç×:(210)º¸Á¶»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
¹¦¸ñ»ý»ê±â¹ÝÁ¶¼º(¿Â½Ç,°üÁ¤,Åä¾ç°³·®)
=
124,225
[±¹ 0 ±Õ 108,250 ±³ 0 µµ 15,975]
»ýŽ£Á¶¼º
=
105,000
[±¹ 0 ±Õ 105,000 ±³ 0 ±â 0]
±¹°¡Ã¶°°ø´Ü»ýÅÂÇüµµ½ÃÁ¶¼º
=
480,000
[±¹ 0 ±Õ 480,000 ±³ 0 ±â 0]
405
ÀÚ»êÃëµæºñ
29,110
0
29,110
29,110
0
29,110
01 ÀÚ»ê¹×¹°Ç°Ãëµæºñ
»ê¸²Áö¸®Á¤º¸
=
29,110
[±¹ 8,733 ±Õ 0 ±³ 0 µµ 20,377]
220
ÀÚü»ç¾÷
1,915,467
1,570,537
344,930
[±¹ 0 ±Õ 0 ±³ 97,200 µµ 1,818,267]
206
Àç·áºñ
19,000
19,000
0
»êºÒÁøÈÇÕµ¿ÈƷñâÀÚÀ籸ÀÔ(3Á¾)
=
5,000
µ¹¹ßÇØÃæ¾àÁ¦±¸ÀÔ
=
4,000
½Ä¸ñÀϱâ³ä½Ä¼ö¿ë³ª¹«±¸ÀÔ(2º»)
=
10,000
- 13 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3310)»ê¸²ÀÚ¿ø°³¹ß
¼¼Ç×:(3311)»ê¸²ÀÚ¿ø°³¹ß»ç¾÷
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
207
¿¬±¸°³¹ßºñ
42,000
55,000
¡â13,000
42,000
55,000
¡â13,000
01 ¿ë¿ªºñ
»êÁöÀ¯¸Á½Ä¹°Àç¹è±â¼úÈ°¿ë¹æ¾È¿¬±¸¿ë¿ª
=
12,000
»ê»çŹæÁöÇÇÇØ¿¹¹æÁ¶»ç¿ë¿ª
=
30,000
307
¹Î°£ÀÌÀü
180,000
90,000
90,000
60,000
0
60,000
02 ¹Î°£°æ»óº¸Á¶
ÀÓ¾÷ÀÎÇØ¿Ü¿¬¼öÁö¿ø
=
60,000
120,000
90,000
30,000
05 ¹Î°£À§Å¹±Ý
»ê¸²ºÎ»ê¹°»ý»êÁöµµ»ç¾÷
=
80,000
Àü±¹ÀÓ¾÷ÈÄ°èÀÚ¼ö·Ã´ëȸÂü°¡
=
5,000
¹üµµ¹Î³ª¹«½É±â¹×¹«±ÃȰ濬´ëȸ
=
25,000
»çÀ¯¸²»êÁÖ±³À°
=
10,000
308
ÀÚÄ¡´ÜüÀÌ
1,372,397
1,212,537
159,860
Àü
- 14 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3310)»ê¸²ÀÚ¿ø°³¹ß
¼¼Ç×:(3311)»ê¸²ÀÚ¿ø°³¹ß»ç¾÷
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
1,372,397
1,212,537
159,860
01 ÀÚÄ¡´Üü°æ»óº¸Á¶±Ý
»êºÒ¹æÁö»ç¾÷
»êºÒ°¨½Ã¿øÀΰǺñ
42,000¿øx120ÀÏx1,000¸íx10/100
=
504,000
»ê¸²°øÀͱٹ«¿ä¿ø
150,000¿øx12¿ùx1,000¸íx10/100
=
180,000
»êºÒÁøÈÇï±âÀÓÂ÷·á(5´ë)
=
400,000
¾ß»ýÁ¶¼öº¸È£
¾ß»ýµ¿¹°Áø·á¼¾ÅͿ
1,000,000¿øx22°³½Ã±ºx30/100
=
6,600
¾ß»ýÁ¶¼ö¸ÔÀÌÁÖ±â
1,000,000¿øx22°³½Ã±ºx30/100
=
6,600
¾ß»ýÁ¶¼ö°¨½Ã¿øÀκÎÀÓ
30,920¿øx200ÀÏx23½Ã±ºx30/100
=
42,670
ÀÓµµ°ü¸®¸ð´ÏÅÍ¿ä¿øÀκÎÀÓ 98,956,000¿øx30/100
=
29,687
µ¹¹ßÇØÃæ¹æÁ¦»ç¾÷ºñ 200,000¿øx50ha
=
10,000
- 15 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3310)»ê¸²ÀÚ¿ø°³¹ß
¼¼Ç×:(3311)»ê¸²ÀÚ¿ø°³¹ß»ç¾÷
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
»êºÒ¹æÁö´ã´ç°ø¹«¿øÇØ¿Ü¿¬¼ö
4,000,000¿øx46¸íx15/100
=
27,600
º¸È£¼ö°ü¸®(À̾ç)
=
165,240
[±¹ 0 ±Õ 0 ±³ 97,200 µµ 68,040]
401
½Ã¼³ºñ¹×ºÎ
53,270
0
53,270
´ëºñ
50,000
0
50,000
01 ½Ã¼³ºñ
¼ö¸ñ¿øÁøÀÔ·ÎÀý°³Áöº¹±¸
=
50,000
3,270
0
3,270
03 ½Ã¼³ºÎ´ëºñ
¼ö¸ñ¿øÁøÀÔ·ÎÀý°³Áöº¹±¸ºÎ´ëºñ
=
3,270
403
ÀÚÄ¡´ÜüÀÚ
248,800
184,000
64,800
º»ÀÌÀü
248,800
184,000
64,800
01 ÀÚÄ¡´ÜüÀÚº»º¸Á¶
°æºÏ»ó¡µµÈ°Å¸®Á¶¼º 100,000,000¿øx30/100
=
30,000
ÀÌÆ˳ª¹«±º¶ôÁöÁ¶¼º 20,000,000¿øx30/100
=
6,000
- 16 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3310)»ê¸²ÀÚ¿ø°³¹ß
¼¼Ç×:(3311)»ê¸²ÀÚ¿ø°³¹ß»ç¾÷
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
¿ïÁø¼¼°è³ó¾÷¿¢½ºÆ÷µµÈ¤ýµµ¸ñ°Å¸®Á¶¼º
500,000,000¿øx20/100
=
100,000
»êÁöÁ¤È±¸¿ª¾È³»ÆǼ³Ä¡µî
1,000,000¿øx22°³½Ã±ºx2°³x30/100
=
13,200
°¡·Î¼öÇØÃæÆ÷Áý±â¼³Ä¡(83,000º»)
332,000,000¿øx30/100
=
99,600
¼¼ Ãâ ÇÕ °è
2,363,800,000
2,201,800,000
162,000,000
- 17 -