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×:(3320)Ä¡¼öÀç³°ü¸®
¼¼Ç×:(3321)Ä¡¼ö¹æÀç»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
[±¹ 420,523,178 ±³ 2,654,200 ¾ç 54,949,000 ±â 421,971]
°æÁ¦°³¹ßºñ
760,129,940
733,311,116
26,818,824
[µµ 281,581,591 ]
3300
±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
360,872,003
372,937,959
¡â12,065,956
[±¹ 157,599,800 ±³ 0 ¾ç 54,949,000 µµ 148,323,203]
3320
Ä¡¼öÀç³°ü¸®
78,553,325
95,581,896
¡â17,028,571
[±¹ 43,520,000 ±³ 0 ¾ç 0 µµ 35,033,325]
3321
Ä¡¼ö¹æÀç»ç¾÷
78,553,325
95,581,896
¡â17,028,571
[±¹ 43,520,000 ±³ 0 ¾ç 0 µµ 35,033,325]
100
°æ»ó¿¹»ê
208,774
215,511
¡â6,737
110
ÀΰǺñ
33,015
31,293
1,722
101
ÀΰǺñ
33,015
31,293
1,722
33,015
31,293
1,722
02 ¼ö´ç
ÃÊ°ú±Ù¹«¼ö´ç
½Ã°£¿Ü±Ù¹«¼ö´ç 6,840¿øx6¸íx40½Ã°£x12¿ù
=
19,700
¾ß°£±Ù¹«¼ö´ç 18,239¿øx2¸íx365ÀÏ
=
13,315
120
°æ»óÀû°æºñ
175,759
184,218
¡â8,459
201
ÀϹݿºñ
107,385
116,044
¡â8,659
- 1 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3320)Ä¡¼öÀç³°ü¸®
¼¼Ç×:(3321)Ä¡¼ö¹æÀç»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
107,385
116,044
¡â8,659
01 ÀϹݿºñ
ÀϹݼö¿ëºñ
Ä¡¼ö»ç¾÷°ü·ÃÀÚ·áÀ¯ÀÎ(7Á¾)
=
14,000
¿þ´õ´º½ºÁ¤º¸È°¿ë¼ö¼ö·á 600,000¿øx12¿ù
=
7,200
Àç³°ü¸®°èȹ¼µîÀ¯ÀÎ 600,000¿øx8Á¾x4ȸ
=
19,200
±¹°¡¾ÈÀü°ü¸®Á¤º¸½Ã½ºÅÛ¹é¾÷Å×ÀÌÇÁ±¸ÀÔ
150,000¿øx20°³
=
3,000
»ç¹«¿ëÇ°±¸ÀÔµî
=
2,708
Àç³°ü¸®¿µ»ó¹°Á¦ÀÛ
=
10,000
°ø°ø¿ä±Ý¹×Á¦¼¼
¹æÀçÁ¤º¸½Ã½ºÅÛÈ«¼ö¼ö¹®È¸¼±»ç¿ë·á
364,500¿øx12¿ù
=
4,374
¹æÀçÇùȸºñ
=
3,000
±â»óÀÚ·áÀÌ¿ë·á 100,000¿øx12¿ù
=
1,200
- 2 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3320)Ä¡¼öÀç³°ü¸®
¼¼Ç×:(3321)Ä¡¼ö¹æÀç»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
¿î¿µ¼ö´ç
ÀçÇØ¿µÇâÆò°¡½ÉÀÇÀ§¿ø¼ö´ç¹×¿©ºñ
100,000¿øx12¸íx4ȸ
=
4,800
ÀçÇØ¿¹¹æÆ÷½ºÅÍ°ø¸ð½É»çÀ§¿ø¼ö´ç¹×¿©ºñ
100,000¿øx10¸íx1ȸ
=
1,000
Áö¿ª¾ÈÀü´ëÃ¥À§¿ø¼ö´ç 50,000¿øx50¸íx1ȸ
=
2,500
±Þ·®ºñ
ÀçÇØ¡¤Àç³´ëÃ¥»óȲ±Ù¹«Àڱ޽ĺñ
5,000¿øx15¸íx120ÀÏ
=
9,000
»óȲ½Ç±Ù¹«Àڱ޽ĺñ 5,000¿øx2¸íx365ÀÏ
=
3,650
½Ã¼³ÀåºñÀ¯Áöºñ
´Ü¸»±â±â´Éº¸° 600,000¿øx6´ë
=
3,600
¹æÀçÁ¤º¸½Ã½ºÅÛ 500,000¿øx9´ë
=
4,500
±¹°¡¾ÈÀü°ü¸®Á¤º¸½Ã½ºÅÛÁÖÀü»ê±âµî
¼¹ö,DB¹×À¥·ÎÁ÷ 171,660,000¿øx8%x1/2x1.1
=
7,554
- 3 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3320)Ä¡¼öÀç³°ü¸®
¼¼Ç×:(3321)Ä¡¼ö¹æÀç»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
DB¹×À¥·ÎÁ÷ 64,800,000¿øx8%x1.1
=
5,703
±¹°¡¾ÈÀü°ü¸®Á¤º¸½Ã½ºÅÛÁÖÀü»ê±âº¸Çè·á
90,000,000¿øx0.4%x1.1
=
396
202
¿©ºñ
56,574
56,574
0
56,574
56,574
0
01 ±¹³»¿©ºñ
Ä¡¼ö»ç¾÷ÃßÁø¿©ºñ
=
56,574
203
¾÷¹«ÃßÁøºñ
8,500
8,500
0
8,500
8,500
0
03 ½ÃÃ¥ÃßÁø¾÷¹«ÃßÁøºñ
ÀçÇØ¿¹¹æ¹×º¹±¸¾÷¹«ÃßÁø
=
4,000
ÇÏõ°³º¸¼ö¹×´Ü¼Ó¾÷¹«ÃßÁø
=
4,500
301
ÀϹݺ¸»ó±Ý
3,300
3,100
200
3,300
3,100
200
11 ±âŸº¸»ó±Ý
ÀçÇØ´ëÃ¥À¯°ø¹Î°£Àι׿ì¼ö±â°ü½Ã»ó
20,000¿øx50¸í
=
1,000
- 4 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3320)Ä¡¼öÀç³°ü¸®
¼¼Ç×:(3321)Ä¡¼ö¹æÀç»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
Àç³°ü¸®¾÷¹«À¯°ø¹Î°£Àνûó 20,000x20¸í
=
400
ÀçÇØ¿¹¹æÆ÷½ºÅÍ°ø¸ð¿ì¼öÀ۽ûó(14¸í)
ÃÖ¿ì¼ö»ó 300,000¿øx1¸í
=
300
¿ì¼ö»ó 200,000¿øx3¸í
=
600
Àå·Á»ó 100,000¿øx10¸í
=
1,000
200
»ç¾÷¿¹»ê
74,990,021
92,200,087
¡â17,210,066
[±¹ 43,520,000 ±³ 0 ¾ç 0 µµ 31,470,021]
210
º¸Á¶»ç¾÷
74,324,666
91,289,657
¡â16,964,991
[±¹ 43,520,000 ±³ 0 ¾ç 0 µµ 30,804,666]
401
½Ã¼³ºñ¹×ºÎ
18,616,000
24,199,000
¡â5,583,000
´ëºñ
18,564,000
24,117,000
¡â5,553,000
01 ½Ã¼³ºñ
¼öÇØ»ó½ÀÁö°³¼±»ç¾÷(10Áö±¸)
=
18,564,000
[±¹ 12,952,000 ±³ 0 ¾ç 0 µµ 5,612,000]
52,000
82,000
¡â30,000
03 ½Ã¼³ºÎ´ëºñ
¼öÇØ»ó½ÀÁö°³¼±»ç¾÷ºÎ´ëºñ
=
52,000
- 5 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3320)Ä¡¼öÀç³°ü¸®
¼¼Ç×:(3321)Ä¡¼ö¹æÀç»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 36,000 ±³ 0 ¾ç 0 µµ 16,000]
403
ÀÚÄ¡´ÜüÀÚ
55,708,666
67,090,657
¡â11,381,991
º»ÀÌÀü
55,708,666
67,090,657
¡â11,381,991
01 ÀÚÄ¡´ÜüÀÚº»º¸Á¶
ÀçÇØÀ§ÇèÁö±¸Á¤ºñ
=
6,480,000
[±¹ 5,400,000 ±³ 0 ¾ç 0 µµ 1,080,000]
ÇϵµÁؼ³»ç¾÷
=
3,933,333
[±¹ 2,950,000 ±³ 0 ¾ç 0 µµ 983,333]
¼öÇØ»ó½ÀÁö°³¼±»ç¾÷
=
30,934,333
[±¹ 21,582,000 ±³ 0 ¾ç 0 µµ 9,352,333]
±¹°¡¾ÈÀü°ü¸®Á¤º¸½Ã½ºÅÛ±¸Ãà»ç¾÷
=
720,000
[±¹ 600,000 ±³ 0 ¾ç 0 µµ 120,000]
ÅÂdz"¸Å¹Ì"ÇÇÇغ¹±¸ºñ
ÇÏõ(Áö¹æ2±Þ)
=
7,082,000
¼ÒÇÏõ
=
6,059,000
- 6 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3320)Ä¡¼öÀç³°ü¸®
¼¼Ç×:(3321)Ä¡¼ö¹æÀç»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
µµ½Ã¹æÀç½Ã¼³
=
500,000
220
ÀÚü»ç¾÷
665,355
910,430
¡â245,075
206
Àç·áºñ
3,000
3,000
0
ºÒ¿ì¼¼´ë¾ÈÀüÁ¡°ËÀç·á±¸ÀÔ 20,000¿øx150¼¼´ë
=
3,000
308
ÀÚÄ¡´ÜüÀÌ
555,000
820,550
¡â265,550
Àü
555,000
820,550
¡â265,550
01 ÀÚÄ¡´Üü°æ»óº¸Á¶±Ý
¾Èµ¿¡¤ÀÓÇÏÈ£¼ö¿î°ü¸®»ç¾÷¼Ò¿î¿µºñÁö¿ø
=
555,000
403
ÀÚÄ¡´ÜüÀÚ
104,355
58,380
45,975
º»ÀÌÀü
104,355
58,380
45,975
01 ÀÚÄ¡´ÜüÀÚº»º¸Á¶
ÀçÇØ¿¹¤ý°æº¸¤ýÁ¤º¸½Ã¼³À¯Áöº¸¼ö(673°³¼Ò)
347,850,000¿øx30/100
=
104,355
405
ÀÚ»êÃëµæºñ
3,000
28,500
¡â25,500
3,000
28,500
¡â25,500
01 ÀÚ»ê¹×¹°Ç°Ãëµæºñ
¿¡¾îÄÁ(1´ë)
=
1,000
- 7 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3300)±¹ÅäÀÚ¿øº¸Á¸°³¹ßºñ
Ç×:(3320)Ä¡¼öÀç³°ü¸®
¼¼Ç×:(3321)Ä¡¼ö¹æÀç»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
ÅÚ·¹ºñÁ¯(Àç³»óȲ½Ç¿ë) 1,000,000¿øx2´ë
=
2,000
400
¿¹ºñºñµî
3,354,530
3,166,298
188,232
420
±âŸ
3,354,530
3,166,298
188,232
702
±â±ÝÀüÃâ±Ý
3,354,530
3,166,298
188,232
ÀçÇØ´ëÃ¥±â±ÝÁ¶¼º
1,006,359,000,000¿ø/3³âx0.008
=
2,683,624
Àç³°ü¸®±â±ÝÁ¶¼º
1,006,359,000,000¿ø/3³âx0.002
=
670,906
¼¼ Ãâ ÇÕ °è
2,201,800,000
1,996,300,000
205,500,000
- 8 -