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)³óÁ¤°³¹ß
¼¼Ç×:(3115)À¯ÅëƯÀÛ»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 ]
3100
[±¹ 109,279,396 ±Õ 114,181,000 ±³ 579,622 ±â 18,880,733]
³ó¼ö»ê°³¹ßºñ
354,904,486
316,525,924
38,378,562
[µµ 111,983,735 ]
3110
[±¹ 99,586,685 ±Õ 93,822,000 ±³ 33,422 ±â 17,556,833]
³óÁ¤°³¹ß
267,186,186
227,918,439
39,267,747
[µµ 56,187,246 ]
3115
À¯ÅëƯÀÛ»ç¾÷
35,802,120
8,222,298
27,579,822
[±¹ 497,197 ±Õ 2,814,000 ±â 17,437,793 µµ 15,053,130]
100
°æ»ó¿¹»ê
801,394
239,173
562,221
110
ÀΰǺñ
77,779
77,779
0
101
ÀΰǺñ
77,779
77,779
0
77,779
77,779
0
02 ¼ö´ç
³ó»ê¹°À¯ÅëÀü¹®Àη¾缺ÆÄ°ß
Àç¿Ü±Ù¹«¼ö´ç 2,049´Þ·¯x1,200¿øx12¿ù
=
29,506
ÁÖÅüö´ç 2,720´Þ·¯x1,200¿øx12¿ù
=
39,168
°¡Á·¼ö´ç
¹è¿ìÀÚ 2,049´Þ·¯x1/4x1,200¿øx12
=
7,377
- 1 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³óÁ¤°³¹ß
¼¼Ç×:(3115)À¯ÅëƯÀÛ»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
ÀÚ³à 60´Þ·¯x2¸íx1,200¿øx12¿ù
=
1,728
120
°æ»óÀû°æºñ
723,615
161,394
562,221
201
ÀϹݿºñ
565,360
52,360
513,000
565,360
52,360
513,000
01 ÀϹݿºñ
ÀϹݼö¿ëºñ
À¯ÅëƯÀÛ°ü·ÃÀÚ·á¹×È«º¸Ã¥ÀÚÀ¯Àεî
=
34,800
¿ì¼ö³ó»ê¹°ºê·£µåÈ«º¸
=
128,000
°æºÏ³óƯ»ê¹°TVȨ¼îÇÎÆǸÅÈ«º¸
=
300,000
°æºÏ¿ì¼ö³ó»ê¹°È«º¸
=
85,000
¿î¿µ¼ö´ç
³ó»ê¹°¼öÃâÇùÀÇȸµîÀ§¿øȸȸÀÇÂü¼®¼ö´ç
=
7,000
±Þ·®ºñ
À¯ÅëƯÀÛ¾÷¹«ÃßÁøƯ±ÙÀڱ޽ĺñ
=
7,560
- 2 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³óÁ¤°³¹ß
¼¼Ç×:(3115)À¯ÅëƯÀÛ»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
½Ã¼³ÀåºñÀ¯Áöºñ
»ç¹«¿ë±â±â(ÄÄÇ»Å͵î)
=
3,000
202
¿©ºñ
114,780
74,769
40,011
69,900
59,889
10,011
01 ±¹³»¿©ºñ
À¯ÅëƯÀÛ¾÷¹«ÃßÁø¿©ºñ
=
59,900
FTA°ú¼ö»ê¾÷À°¼º¾÷¹«ÃßÁø¿©ºñ
=
10,000
44,880
14,880
30,000
03 ±¹¿Ü¿©ºñ
³ó»ê¹°À¯ÅëÀü¹®Àη¾缺ÇØ¿ÜÆÄ°ßÀÌÀü°æºñ¹×Ç×°ø·á
7,440,000¿øx2ȸ
=
14,880
³ó»ê¹°ÇؿܽÃÀ尳ô¹×¹Ú¶÷ȸÂü°¡¿©ºñ
=
30,000
203
¾÷¹«ÃßÁøºñ
11,000
10,500
500
11,000
10,500
500
03 ½ÃÃ¥ÃßÁø¾÷¹«ÃßÁøºñ
³ó»ê¹°À¯Åë¹×ƯÀÛ½ÃÃ¥¾÷¹«ÃßÁø
=
5,000
³ó»ê¹°À¯Åë¾÷¹«ÃßÁø
=
6,000
- 3 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³óÁ¤°³¹ß
¼¼Ç×:(3115)À¯ÅëƯÀÛ»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
301
ÀϹݺ¸»ó±Ý
24,975
23,265
1,710
8,375
7,665
710
09 Çà»ç½Çºñº¸»ó±Ý
¼¿ï±¹Á¦½ÄÇ°Àü½ÃȸÁ¾»çÀÚ¿©ºñº¸»ó
45,000¿øx25¸íx7ÀÏ
=
7,875
¼öÃâÇùÀÇȸÂü¼®Àڱ޽ĺñ 5,000¿øx20¸íx5ȸ
=
500
16,600
15,600
1,000
11 ±âŸº¸»ó±Ý
³ó¼ö»ê¹°¼öÃ➽ûó(20°³¾÷ü) 800,000¿øx20Á¡
=
16,000
À¯Åë½ÃÃ¥ÃßÁøÀ¯°øÀÚ¹×´Üü½Ã»ó 20,000¿øx30¸í
=
600
303
Æ÷»ó±Ý
7,500
500
7,000
¼öÃâ½ÃÃ¥ÃßÁø¿ì¼ö±â°ü½Ã»ó
=
7,000
À¯ÅëƯÀÛ½ÃÃ¥ÃßÁø°ø¹«¿øµî½Ã»ó 20,000¿øx25¸í
=
500
200
»ç¾÷¿¹»ê
35,000,726
7,983,125
27,017,601
[±¹ 497,197 ±Õ 2,814,000 ±â 17,437,793 µµ 14,251,736]
210
º¸Á¶»ç¾÷
27,018,486
2,044,500
24,973,986
[±¹ 497,197 ±Õ 2,814,000 ±â 17,437,793 µµ 6,269,496]
403
ÀÚÄ¡´ÜüÀÚ
27,018,486
2,044,500
24,973,986
º»ÀÌÀü
- 4 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³óÁ¤°³¹ß
¼¼Ç×:(3115)À¯ÅëƯÀÛ»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
27,018,486
2,044,500
24,973,986
01 ÀÚÄ¡´ÜüÀÚº»º¸Á¶
³ó»ê¹°»êÁöÀ¯Åë¼¾Åͼ³Ä¡Áö¿ø»ç¾÷
=
3,538,400
[±¹ 0 ±Õ 2,068,000 ±³ 0 µµ 1,470,400]
³ó»ê¹°¹°·ùÇ¥ÁØÈ»ç¾÷Áö¿ø
=
746,000
[±¹ 0 ±Õ 746,000 ±³ 0 ±â 0]
¸¶´Ã°æÀï·ÂÁ¦°íÁö¿ø
»ý»ê±â°èÈ
=
573,442
[±¹ 479,697 ±Õ 0 ±³ 0 µµ 93,745]
¸¶´Ã¿ì¼ö³ó°¡À°¼º
=
17,500
[±¹ 17,500 ±Õ 0 ±³ 0 ±â 0]
°íÇ°Áú»ý»ê½Ã¼³Çö´ëÈ»ç¾÷µî
=
11,721,044
[±¹ 0 ±Õ 0 ±â 9,420,793 µµ 2,300,251]
»êÁö°ÅÁ¡À¯Åë¼¾Åͼ³Ä¡(2°³¼Ò)
=
10,422,100
[±¹ 0 ±Õ 0 ±â 8,017,000 µµ 2,405,100]
- 5 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³óÁ¤°³¹ß
¼¼Ç×:(3115)À¯ÅëƯÀÛ»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
220
ÀÚü»ç¾÷
7,982,240
5,938,625
2,043,615
207
¿¬±¸°³¹ßºñ
300,000
0
300,000
300,000
0
300,000
02 Àü»ê°³¹ßºñ
³ó»ê¹°ÀüÀÚ»ó°Å·¡½Ã½ºÅÛ±¸Ãà
=
300,000
307
¹Î°£ÀÌÀü
1,772,000
1,674,000
98,000
1,372,000
1,354,000
18,000
02 ¹Î°£°æ»óº¸Á¶
½Å¼±³ó»ê¹°¼öÃâ¹°·ùºñÁö¿ø
=
1,200,000
´©¿¡¾¾¾ÈÁ¤»ý»ê¼ö¸ÅÀÚ±ÝÁö¿ø
30,000¿øx6,000kgx40/100
=
72,000
Çѹæ¹ÙÀÌ¿À»ê¾÷±³À°Áö¿ø¼¾ÅͿ
=
100,000
240,000
270,000
¡â30,000
04 ¹Î°£Çà»çº¸Á¶À§Å¹
¼¿ï³ó¼ö»ê½ÄÇ°Àü½ÃȸÂü°¡Áö¿ø
=
20,000
ÇؿܽÃÀ尳ô¹×¹Ú¶÷ȸÂü°¡Áö¿ø
=
120,000
»ç°ú¼öÃâÁַ½ÃÀåÈ«º¸
=
100,000
- 6 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³óÁ¤°³¹ß
¼¼Ç×:(3115)À¯ÅëƯÀÛ»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
160,000
50,000
110,000
05 ¹Î°£À§Å¹±Ý
ÇؿܹÙÀ̾îÃÊû±â¼ú±³À°Áö¿ø
=
10,000
Á¾ÇÕ³ó¾÷±â¼úÁö¿ø´Ü¿î¿µ
=
80,000
°ú¼ö¹ßÀü½ÉÆ÷Áö¿ò°³ÃÖÁö¿ø
=
10,000
¼öÃâÀ¯¸ÁÇ°¸ñÇØ¿ÜÇöÁöÆÇÃËÁö¿ø
=
60,000
308
ÀÚÄ¡´ÜüÀÌ
37,500
41,000
¡â3,500
Àü
37,500
41,000
¡â3,500
01 ÀÚÄ¡´Üü°æ»óº¸Á¶±Ý
³ó»ê¹°¼öÃâ³ó°¡Çؿܱâ¼ú¿¬¼ö
2,000,000¿øx30¸íx25/100
=
15,000
ÀüÅë°¡°ø½ÄÇ°¹Ú¶÷ȸÂü°¡Áö¿ø
1,250,000¿øx36°³¼Òx50/100
=
22,500
401
½Ã¼³ºñ¹×ºÎ
330,000
0
330,000
´ëºñ
310,000
0
310,000
01 ½Ã¼³ºñ
- 7 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³óÁ¤°³¹ß
¼¼Ç×:(3115)À¯ÅëƯÀÛ»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
µµ°èÁö¿ª¿Á¿Ü±¤°íž¼³Ä¡
=
310,000
20,000
0
20,000
03 ½Ã¼³ºÎ´ëºñ
µµ°èÁö¿ª¿Á¿Ü±¤°íž¼³Ä¡½Ã¼³ºÎ´ëºñ
=
20,000
403
ÀÚÄ¡´ÜüÀÚ
5,542,740
4,023,625
1,519,115
º»ÀÌÀü
5,542,740
4,023,625
1,519,115
01 ÀÚÄ¡´ÜüÀÚº»º¸Á¶
ºê·£µå»ç¿ëÁöÁ¤³ó»ê¹°Áö¿ø»ç¾÷
13,240,000¿øx70°³¼Òx30/100
=
278,040
³ó»ê¹°»óÇ°ÈÁö¿ø»ç¾÷
92,000,000¿øx10°³¼Òx30/100
=
276,000
½Å¼±³ó»ê¹°¼öÃâ°æÀï·ÂÁ¦°í»ç¾÷
36,700,000¿øx40°³¼Òx30/100
=
440,400
³ó»ê¹°°¡°ø»ê¾÷°æ¿µÈ°¼ºÈÁö¿ø
100,000,000¿øx5°³»ç¾÷x20/100
=
100,000
Æ÷µµºñ°¡¸²½Ã¼³¼³Ä¡ 20,000,000¿øx75hax20/100
=
300,000
Æ÷µµ¿ì·®Á¢¸ñ¹¦°ø±Þ»ç¾÷
- 8 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³óÁ¤°³¹ß
¼¼Ç×:(3115)À¯ÅëƯÀÛ»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
6,000¿øx50,000ÁÖx20/100
=
60,000
ÈÈÑ°æÀï·ÂÁ¦°í»ç¾÷
15,000,000¿øx20°³¼Òx20/100
=
60,000
»ç°ú¿ì·®Ç°Á¾°»½Å»ç¾÷
5,000¿øx308,000ÁÖx30/100
=
462,000
³ó°¡ÇüÀú¿ÂÀúÀå°í¼³Ä¡
750,000¿øx3,000Æòx20/100
=
450,000
¿ì·®¸¶´Ã»ý»ê 200,000,000¿øx3Á¾x20/100
=
120,000
°íÃßÁ¾ÇÕ󸮽ü³(¼Ò±Ô¸ð)¼³Ä¡
150,000,000¿øx2°³¼Òx30/100
=
90,000
ģȯ°æ°íÃß°ÇÁ¶½Ã¼³¼³Ä¡
1,500,000¿øx100°³¼Òx20/100
=
30,000
ģȯ°æ³ó¹ýä¼ÒÀÚÀç°ø±Þ
90,000,000¿øx3Á¾x20/100
=
54,000
¿©¸§ÆÄÇÁ¸®Ä«¼öÃâ´ÜÁöÁ¶¼º
500,000,000¿øx1°³¼Òx30/100
=
150,000
Àλï¾çÁ÷¹¦»ý»ê 70,000,000¿øx13hax15/100
=
136,500
- 9 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³óÁ¤°³¹ß
¼¼Ç×:(3115)À¯ÅëƯÀÛ»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
Àλïģȯ°æÀç¹è 1,500,000¿øx160hax30/100
=
72,000
Àλï°íºÎ°¡Á¦Ç°°¡°ø½Ã¼³¼³Ä¡
150,000,000¿øx3°³¼Òx30/100
=
135,000
¾Ö´©¿¡°øµ¿»çÀ°ºñÁö¿ø
20,000¿øx9000»óÀÚx20/100
=
36,000
´©¿¡µ¿ÃæÇÏÃÊÀç¹è»ç°Ç¸³
100,000,000¿øx2°³¼Òx30/100
=
60,000
¾çÀá»ê¹°Á¦Ç°´Ù¾çȽü³¼³Ä¡
100,000,000¿øx4°³¼Òx20/100
=
80,000
±â´É¼º¾çÀá»ê¹°°³¹ß¾ÈÁ¤±â¹ÝÁ¶¼º
50,000,000¿øx6°³¼Òx20/100
=
60,000
ȯ°æÄ£ÈÀû´©¿¡Ä¡´Â¸¶À»Á¶¼º
60,000,000¿øx5°³¼Òx30/100
=
90,000
ÀüÅë¸íÁÖ»ý»ê¸¶À»À°¼º
300,000,000¿øx1°³¼Òx20/100
=
60,000
¾àÃÊÀç¹è´ÜÁöÁ¶¼º»ç¾÷
85,000,000¿øx3°³¼Òx20/100
=
51,000
- 10 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3110)³óÁ¤°³¹ß
¼¼Ç×:(3115)À¯ÅëƯÀÛ»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
¹Î¼Óä¼ÒÇ°Áú°í±Þȹ׻ý»ê±â¹ÝÈ®Ãæ
37,000,000¿øx22°³¼Òx20/100
=
162,800
¾àÃÊÁýÇÏÁ¾ÇÕ󸮽ü³¼³Ä¡»ç¾÷
150,000,000¿øx2°³¼Òx30/100
=
90,000
ģȯ°æƯȼҵæÀÛ¸ñ°³¹ßº¸±Þ
200,000,000¿øx1°³¼Òx30/100
=
60,000
Âü¿Ü»êÁöÀ¯Åë¼¾ÅͰǸ³
=
1,000,000
»ê¾ßÃÊ°¡°ø½Ã¼³¼³Ä¡Áö¿ø 200,000,000¿øx25/100
=
50,000
ģȯ°æ°³·®ºÎÁ÷Æ÷¼³Ä¡»ç¾÷
2,000,000¿øx72.5§µx20/100
=
29,000
Àλ﷣µåÁ¶¼º»ç¾÷
=
500,000
¼¼ Ãâ ÇÕ °è
2,363,800,000
2,201,800,000
162,000,000
- 11 -