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×:(3113)³ó»ê¹°À¯Åë°ü¸®
¼¼¼¼Ç×:(120)°æ»óÀû°æºñ
[º»Ã»]
°ú ¸ñ
±â Á¤
ºñ ±³
¿¹ »ê ¾×
»ê Ãâ ±â ÃÊ
¿¹ »ê ¾×
Áõ ¡â °¨
Àå.°ü.Ç×.¼¼Ç×.¼¼¼¼Ç×
¸ñ
3000
°æÁ¦°³¹ßºñ
1,155,372,029
1,107,494,894
47,877,135
[±¹ ¡â3,815,404 µµ 47,933,963 ]
3100
³ó¼ö»ê°³¹ßºñ
552,442,330
537,780,841
14,661,489
[±¹ 1,671,417 µµ 9,937,053 ]
3110
³ó¾÷Á¤Ã¥Áö¿ø
434,911,171
428,122,520
6,788,651
[±¹ ¡â53,184 ]
3113
³ó»ê¹°À¯Åë°ü¸®
26,980,431
23,327,385
3,653,046
[±¹ 261,000 ]
100
°æ»ó¿¹»ê
347,700
287,700
60,000
120
°æ»óÀû°æºñ
345,900
285,900
60,000
201
ÀϹݿºñ
247,500
207,500
40,000
247,500
207,500
40,000
01 ÀϹݿºñ
½Å¼±³ó»ê¹°»ý»êÇöÀåüÇèÂ÷·®ÀÓÂ÷ºñ
=
10,000
FTA¼öÃâ³óƯ»ê¹°±¸¸Å°¡À̵åÁ¦ÀÛ 60,000¿øx500ºÎ
=
30,000
202
¿©ºñ
85,400
65,400
20,000
50,400
30,400
20,000
01 ±¹³»¿©ºñ
FTA»ç¾÷ÃßÁø¿©ºñ
°æÁ¤(50,400,000¿ø)-±âÁ¤(30,400,000¿ø)
=
20,000
- 1 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3113)³ó»ê¹°À¯Åë°ü¸®
¼¼¼¼Ç×:(210)º¸Á¶»ç¾÷
[º»Ã»]
°ú ¸ñ
±â Á¤
ºñ ±³
¿¹ »ê ¾×
»ê Ãâ ±â ÃÊ
¿¹ »ê ¾×
Áõ ¡â °¨
Àå.°ü.Ç×.¼¼Ç×.¼¼¼¼Ç×
¸ñ
200
»ç¾÷¿¹»ê
26,632,731
23,039,685
3,593,046
[±¹ 261,000 ]
210
º¸Á¶»ç¾÷
19,821,185
17,552,685
2,268,500
[±¹ 261,000 ]
308
ÀÚÄ¡´ÜüÀÌ
106,645
58,145
48,500
Àü
106,645
58,145
48,500
01 ÀÚÄ¡´Üü°æ»óº¸Á¶±Ý
³ó»ê¹°ÀÌ·ÂÃßÀû°ü¸®Á¦µµ¿î¿µºñ
=
16,000
[±¹ 16,000 ]
¿ì¼öÇâÅäÀ½½Ä¹ß±¼»ç¾÷
=
32,500
[±¹ 25,000 ]
403
ÀÚÄ¡´ÜüÀÚ
19,642,340
17,422,340
2,220,000
º»ÀÌÀü
19,642,340
17,422,340
2,220,000
01 ÀÚÄ¡´ÜüÀÚº»º¸Á¶
RPC°ÇÁ¶ÀúÀå½Ã¼³
°æÁ¤(2,350,000,000¿ø)-±âÁ¤(2,130,000,000¿ø)
=
220,000
[±¹ 220,000 ]
- 2 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3113)³ó»ê¹°À¯Åë°ü¸®
¼¼¼¼Ç×:(210)º¸Á¶»ç¾÷
[º»Ã»]
°ú ¸ñ
±â Á¤
ºñ ±³
¿¹ »ê ¾×
»ê Ãâ ±â ÃÊ
¿¹ »ê ¾×
Áõ ¡â °¨
Àå.°ü.Ç×.¼¼Ç×.¼¼¼¼Ç×
¸ñ
³ó»ê¹°À¯ÅëºÐ¾ßÁö¿ªÆ¯È»ç¾÷
°æÁ¤(3,169,700,000¿ø)-±âÁ¤(1,169,700,000¿ø)
=
2,000,000
[±¹ 0 ]
220
ÀÚü»ç¾÷
6,811,546
5,487,000
1,324,546
201
ÀϹݿºñ
500,000
520,000
¡â20,000
500,000
520,000
¡â20,000
02 Çà»ç¿î¿µºñ
µµ³»ºê·£µå½ÒÇ°ÁúÆò°¡
°æÁ¤(20,000,000¿ø)-±âÁ¤(40,000,000¿ø)
=
¡â20,000
307
¹Î°£ÀÌÀü
2,779,000
2,004,000
775,000
2,204,000
1,544,000
660,000
02 ¹Î°£°æ»óº¸Á¶
FTA´ëÀÀÁö¿ª³ó»ê¹°¼ÒºñÃËÁøÁö¿ø»ç¾÷
30,000,000¿øx2ȸ
=
60,000
½Å¼±³ó»ê¹°¼öÃâÃËÁø(¹°·ùºñ)Áö¿ø
°æÁ¤(1,800,000,000¿ø)-±âÁ¤(1,200,000,000¿ø)
=
600,000
375,000
260,000
115,000
04 ¹Î°£Çà»çº¸Á¶
- 3 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3113)³ó»ê¹°À¯Åë°ü¸®
¼¼¼¼Ç×:(220)ÀÚü»ç¾÷
[º»Ã»]
°ú ¸ñ
±â Á¤
ºñ ±³
¿¹ »ê ¾×
»ê Ãâ ±â ÃÊ
¿¹ »ê ¾×
Áõ ¡â °¨
Àå.°ü.Ç×.¼¼Ç×.¼¼¼¼Ç×
¸ñ
¼¿ï±¹Á¦½ÄÇ°Àü½ÃȸÂü°¡Áö¿ø
=
¡â10,000
FTA´ëÀÀ¿ì¸®³ó»ê¹°ÁöÅ°±â¹Î°£¿îµ¿Áö¿ø»ç¾÷
=
25,000
³ó»ê¹°ÇؿܽÃÀ尳ôÁö¿ø
°æÁ¤(300,000,000¿ø)-±âÁ¤(200,000,000¿ø)
=
100,000
308
ÀÚÄ¡´ÜüÀÌ
1,158,046
833,000
325,046
Àü
1,158,046
833,000
325,046
01 ÀÚÄ¡´Üü°æ»óº¸Á¶±Ý
¿ì¼ö³ó¼öÃà»ê¹°Çб³±Þ½Ä½ÄÀç·á±¸ÀÔºñÁö¿ø
°æÁ¤(1,098,046,000¿ø)-±âÁ¤(773,000,000)¿ø
=
325,046
403
ÀÚÄ¡´ÜüÀÚ
2,369,000
2,130,000
239,000
º»ÀÌÀü
2,369,000
2,130,000
239,000
01 ÀÚÄ¡´ÜüÀÚº»º¸Á¶
FTA´ëÀÀ´ë¸¸½ÃÀå°ø·«¼öÃâ»ç°úƯȽùü»ç¾÷
500,000,000¿øx40/100
=
200,000
½Å¼±³ó»ê¹°»óÇ°ÈÁö¿ø
°æÁ¤(339,000,000¿ø)-±âÁ¤(300,000,000¿ø)
=
39,000
- 4 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³ó¾÷Á¤Ã¥Áö¿ø
¼¼Ç×:(3113)³ó»ê¹°À¯Åë°ü¸®
¼¼¼¼Ç×:(220)ÀÚü»ç¾÷
[º»Ã»]
°ú ¸ñ
±â Á¤
ºñ ±³
¿¹ »ê ¾×
»ê Ãâ ±â ÃÊ
¿¹ »ê ¾×
Áõ ¡â °¨
Àå.°ü.Ç×.¼¼Ç×.¼¼¼¼Ç×
¸ñ
405
ÀÚ»êÃëµæºñ
5,500
0
5,500
5,500
0
5,500
01 ÀÚ»ê¹×¹°Ç°Ãëµæºñ
¸ð»çÀü¼Û±â
=
1,500
ÀüÀÚº¹»ç±â
=
4,000
¼¼ Ãâ ÇÕ °è
3,442,991,000
3,151,657,000
291,334,000
- 5 -