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:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3112)ģȯ°æ³ó¾÷À°¼º
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
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
3112
ģȯ°æ³ó¾÷À°¼º
188,823,840
121,891,422
66,932,418
100
°æ»ó¿¹»ê
126,400
113,728
12,672
120
°æ»óÀû°æºñ
126,400
111,928
14,472
201
ÀϹݿºñ
50,350
35,120
15,230
50,350
35,120
15,230
01 ÀϹݿºñ
  ÀϹݼö¿ëºñ                                      
30,000
    Ä£È¯°æ³ó¾÷°ü·ÃÀÚ·á¹×È«º¸Ã¥ÀÚÀ¯Àε          
=
30,000
  ¿î¿µ¼ö´ç                                        
6,750
- 1 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3112)ģȯ°æ³ó¾÷À°¼º
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
    Ä£È¯°æ³ó¾÷¹ßÀüÇùÀÇȸÀ§¿øÂü¼®¼ö´ç              
      150,000¿øx15¸íx3ȸ                                         
=
6,750
  ±Þ·®ºñ                                          
9,600
    Ä£È¯°æ³ó¾÷¾÷¹«ÃßÁø±Þ½Ä                        
=
9,600
  ½Ã¼³ÀåºñÀ¯Áöºñ                                  
4,000
    »ç¹«¿ë±â±â                                    
=
4,000
202
¿©ºñ
61,550
47,508
14,042
61,550
47,508
14,042
01 ±¹³»¿©ºñ
  Ä£È¯°æ³ó¾÷¾÷¹«ÃßÁø¿©ºñ                          
=
61,550
203
¾÷¹«ÃßÁøºñ
5,000
14,000
¡â9,000
5,000
14,000
¡â9,000
03 ½ÃÃ¥ÃßÁø¾÷¹«ÃßÁøºñ
- 2 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3112)ģȯ°æ³ó¾÷À°¼º
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
  Ä£È¯°æ³ó¾÷½ÃÃ¥¾÷¹«ÃßÁø                          
=
5,000
301
ÀϹݺ¸»ó±Ý
8,000
14,500
¡â6,500
5,000
5,000
0
10 Çà»ç½Çºñº¸»ó±Ý
  Ä£È¯°æ³ó¾÷À°¼º»ç¾÷¿¬ÂùȸÂü°¡Àڱ޽Ġ             
      5,000¿øx400¸í                                              
=
2,000
  ³óÃÌÀϼյ½±âÂü°¡Àڱ޽Ġ            5,000¿øx600¸í
=
3,000
3,000
9,500
¡â6,500
12 ±âŸº¸»ó±Ý
  »çÀ̹ö¿µ³ó¸ð´ÏÅÍ¿ä¿øÅë½Åºñº¸»ó                  
      50,000¿øx30¸íx2ȸ                                          
=
3,000
303
Æ÷»ó±Ý
1,500
800
700
  Ä£È¯°æ³ó¾÷½ÃÃ¥À¯°ø°ø¹«¿ø½Ã»ó       30,000¿øx50¸í
=
1,500
200
»ç¾÷¿¹»ê
188,697,440
121,777,694
66,919,746
210
º¸Á¶»ç¾÷
180,014,575
115,449,269
64,565,306
- 3 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3112)ģȯ°æ³ó¾÷À°¼º
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
201
ÀϹݿºñ
13,000
44,150
¡â31,150
13,000
44,150
¡â31,150
01 ÀϹݿºñ
  FTAÁö¹æÀÚÀ²°èȹ»ç¾÷ÃßÁøÀÚ·áÀ¯ÀΠ                
=
2,000
  ½Ò¼Òµæµîº¸ÀüÁ÷Á¢ÁöºÒÁ¦±Þ½Ä                      
=
6,000
  Á¶°ÇºÒ¸®Áö¿ªÁ÷Á¢ÁöºÒÁ¦±Þ½Ä                      
=
5,000
202
¿©ºñ
27,250
46,000
¡â18,750
21,250
46,000
¡â24,750
01 ±¹³»¿©ºñ
  ½Ò¼Òµæµîº¸ÀüÁ÷Á¢ÁöºÒÁ¦¾÷¹«ÃßÁø¿©ºñ              
=
10,000
  FTA°ú¼ö»ê¾÷À°¼º¾÷¹«ÃßÁø¿©ºñ                     
=
7,750
  Áö¿ª³ó¾÷Ŭ·¯½ºÅ;÷¹«ÃßÁø¿©ºñ                    
=
3,500
6,000
0
6,000
03 ±¹¿Ü¿©ºñ
- 4 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3112)ģȯ°æ³ó¾÷À°¼º
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
  FTA°ú¼ö»ê¾÷ÇؿܽÇÅÂÁ¶»ç¿©ºñ                     
=
6,000
308
ÀÚÄ¡´ÜüÀÌ
115,523,014
104,456,315
11,066,699
Àü
115,523,014
104,456,315
11,066,699
01 ÀÚÄ¡´Üü°æ»óº¸Á¶±Ý
  Ä£È¯°æ³ó¾÷Á÷Á¢ÁöºÒÁ¦                            
=
3,500,000
  Æóºñ´Ò¼ö°Åºñ                                    
=
550,950
  ½Ò¼Òµæµîº¸ÀüÁ÷Á¢ÁöºÒÁ¦                          
=
101,558,608
  Á¶°ÇºÒ¸®Á÷Á¢ÁöºÒÁ¦                              
=
9,582,771
  Áö¿ª³ó¾÷Ŭ·¯½ºÅÍÈ°¼ºÈ­(dz±âÀλïŬ·¯½ºÅÍÁö¿ø)
                                                                 
=
161,000
  FTA±â±ÝÁö¹æÀÚÀ²»ç¾÷ÃßÁø¿î¿µºñ                   
=
169,685
403
ÀÚÄ¡´ÜüÀÚ
64,451,311
10,902,804
53,548,507
- 5 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3112)ģȯ°æ³ó¾÷À°¼º
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
º»ÀÌÀü
64,451,311
10,902,804
53,548,507
01 ÀÚÄ¡´ÜüÀÚº»º¸Á¶
  Åä¾ç°³·®Á¦°ø±Þ                                  
=
6,247,199
  Ä£È¯°æ³ó¾÷Áö±¸Á¶¼º                              
=
1,730,300
  ±¤¿ªÄ£È¯°æ³ó¾÷´ÜÁöÁ¶¼º                          
=
3,100,000
  ÃµÀûÈ°¿ë¿ø¿¹ÀÛ¹°ÇØÃæ¹æÁ¦                        
=
592,950
  ³ó±â°èÀÓ´ë»ç¾÷                                  
=
975,000
  Áö¿ª³ó¾÷Ŭ·¯½ºÅÍÈ°¼ºÈ­(dz±âÀλïŬ·¯½ºÅÍÁö¿ø)
                                                                 
=
957,000
  °ú¼ö¿øÁ¤ºñÁö¿ø                                  
=
975,000
  °ú¿øÆó¾÷Áö¿ø                                    
=
27,270,000
  °íÇ°Áú»ý»ê½Ã¼³Çö´ëÈ­                            
=
6,583,574
- 6 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3112)ģȯ°æ³ó¾÷À°¼º
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
  °ú¼ö»ý»ê±â¹ÝÁ¤ºñ                                
=
4,894,688
  Ä£È¯°æ³ó¾÷ºÐ¾ßÁö¿ªÆ¯È­»ç¾÷                      
=
11,125,600
220
ÀÚü»ç¾÷
8,682,865
6,328,425
2,354,440
307
¹Î°£ÀÌÀü
258,000
180,000
78,000
78,000
0
78,000
02 ¹Î°£°æ»óº¸Á¶
  Å°³·Àº»ç°ú¿ø±â¼úÁö¿ø±³À°        2,500,000¿øx12ȸ
=
30,000
  ´©¿¡¾¾¾ÈÁ¤»ý»ê¼ö¸ÅÀÚ±ÝÁö¿ø                      
=
48,000
130,000
100,000
30,000
04 ¹Î°£Çà»çº¸Á¶
  Ä£È¯°æ³ó»ê¹°Ç°Æò¹×Àü½Ã¿î¿µ                      
=
30,000
  °æºÏ´É±ÝÈ«º¸Çà»ç                                
=
100,000
50,000
80,000
¡â30,000
05 ¹Î°£À§Å¹±Ý
- 7 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3112)ģȯ°æ³ó¾÷À°¼º
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
  Ä£È¯°æ³ó¾÷½Çõ³ó¾÷ÀÎÀ§Å¹±³À°     250,000¿øx200¸í
=
50,000
308
ÀÚÄ¡´ÜüÀÌ
142,000
548,750
¡â406,750
Àü
142,000
548,750
¡â406,750
01 ÀÚÄ¡´Üü°æ»óº¸Á¶±Ý
  Àü±¹¿ì¼ö³óÀÚÀç½Ã¿¬Æò°¡È¸Áö¿ø                    
=
100,000
  Ä£È¯°æ³ó¾÷½Çõ¿ì¼ö³ó°¡Çؿܼ±ÁøÁö°ßÇР           
      2,800,000¿øx75¸íx20/100                                    
=
42,000
403
ÀÚÄ¡´ÜüÀÚ
8,282,865
5,599,675
2,683,190
º»ÀÌÀü
8,282,865
5,599,675
2,683,190
01 ÀÚÄ¡´ÜüÀÚº»º¸Á¶
  Ä£È¯°æ½Ò»ý»êÁö¿ø      1,000,000¿øx3,000hax30/100
=
900,000
  ÅäÁ¾°î¹°Áý´ÜÀç¹è´ÜÁöÁö¿ø                        
      500,000¿øx320hax30/100                                     
=
48,000
- 8 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3112)ģȯ°æ³ó¾÷À°¼º
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
  ³íÄáÀç¹è´ÜÁöÀ°¼º³ó±â°èÁö¿ø                      
      16,000,000¿øx15°³¼Òx30/100                                 
=
72,000
  ³ó¾à¾ÈÀü»ç¿ëÀåºñÁö¿ø                            
=
400,000
  º­À°¹¦°øÀ弳ġÁö¿ø                              
      100,000,000¿øx10°³¼Òx30/100                                
=
300,000
  º­À°¹¦°øÀå»óÅäÁö¿ø                              
      1,000,000¿øx150°³¼Òx30/100                                 
=
45,000
  Ä£È¯°æ³ó»ê¹°ÆÇ·ÎÈ®´ëÁö¿ø                        
      5,000¿øx220,000°Çx20/100                                   
=
220,000
  Ä£È¯°æ³ó»ê¹°µµ³ó±³·ùÁö¿ø                        
      20,000¿øx10,000¸íx30/100                                   
=
60,000
  »ý»êºñÀý°¨Çüģȯ°æ³ó¾÷´ÜÁöÁ¶¼º                  
      200,000,000¿øx15°³¼Òx30/100                                
=
900,000
  Ä£È¯°æ³óÀÚÀçÁö¿ø                                
584,000
- 9 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3112)ģȯ°æ³ó¾÷À°¼º
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
    ÆÐÈ­¼®                                        
=
344,000
    ±Ô»ê                                          
=
240,000
  ³ó°¡ÇüÅðºñÁ¦Á¶½Ã¼³                              
      20,000,000¿øx30°³¼Òx30/100                                 
=
180,000
  »ý»êºñÀý°¨¿ëÁß¼ÒÇü³ó±â°è°ø±Þ                    
942,000
    °ü¸®±â              1,800,000¿øx5,000´ëx10/100
=
900,000
    ÇϿ콺¿ëºÐ¹«±â        2,000,000¿øx200´ëx10/100
=
40,000
    ¿¹Ãʱâ¾ÈÀüÆÇ             40,000¿øx500°³x10/100
=
2,000
  ´Ù¸ñÀû³ó°¡ÇüÀú¿ÂÀúÀå°í¼³Ä¡Áö¿ø                  
      1,500,000¿øx3,000Æòx10/100                                 
=
450,000
  È­ÈÑ°æÀï·ÂÁ¦°íÁö¿ø                              
      10,000,000¿øx30°³¼Òx10/100                                 
=
30,000
- 10 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3112)ģȯ°æ³ó¾÷À°¼º
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
  FTA´ëºñ°ú¼ö´ëüÀÛ¸ñ°³¹ß½Ã¹ü´ÜÁöÁ¶¼º             
=
320,000
  Ä£È¯°æä¼Ò»ý»êÁö¿ø                              
60,300
    Ä£È¯°æ³ó¹ýÀÚÀç                                
=
26,460
    Ä£È¯°æ°íÃß°ÇÁ¶½Ã¼³                            
=
33,840
  »õ¼ÒµæÀÛ¸ñÀ°¼º                                  
=
1,881,000
  ¾çÀá°ü·Ã»ê¾÷À°¼º                                
=
292,400
  Àλï°ü·Ã»ê¾÷À°¼º                                
=
161,640
  ¾àÃÊ»ý»ê±â¹ÝÁ¶¼º                                
=
60,000
  ¾àÃÊ»ê¾÷À°¼º                                    
=
80,000
  ºñ´ÒÇϿ콺³»ºÎ¹Þħ´ëÁö¿ø                        
      4,400¿øx146,250°³x15/100                                   
=
96,525
- 11 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3112)ģȯ°æ³ó¾÷À°¼º
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
  ¸íÁÖ¹Ú¹°°ü°Ç¸³                                  
=
100,000
  Áß¾Ó°ú¼ö¹¦¸ñ°ü¸®¼¾Åͱâ¹ÝÁ¶¼º                    
=
100,000
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
- 12 -