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×:(3120)Ãà¼ö»êÁøÈï
¼¼Ç×:(3127)°¡ÃàÀ§»ý½ÃÇè¼ÒºÏºÎÁö¼Ò¿î¿µ
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 ]
3120
[±¹ 3,827,563 ±Õ 16,217,000 ±³ 486,700 ±â 1,323,900]
Ãà¼ö»êÁøÈï
56,107,398
58,222,404
¡â2,115,006
[µµ 34,252,235 ]
3127
°¡ÃàÀ§»ý½ÃÇè¼ÒºÏ
862,163
778,791
83,372
[±¹ 11,513 ±Õ 0 ±³ 0 µµ 850,650]
ºÎÁö¼Ò¿î¿µ
100
°æ»ó¿¹»ê
756,263
704,741
51,522
[±¹ 11,513 ±Õ 0 ±³ 0 µµ 744,750]
110
ÀΰǺñ
633,619
595,273
38,346
[±¹ 11,513 ±Õ 0 ±³ 0 µµ 622,106]
101
ÀΰǺñ
633,619
595,273
38,346
351,164
336,412
14,752
01 ±âº»±Þ
ºÀ±Þ
5±Þ(19È£ºÀ) 1,943,900¿øx2¸íx12¿ùx1.024
=
47,774
6±Þ(17È£ºÀ) 1,602,800¿øx5¸íx12¿ùx1.024
=
98,477
7±Þ(5È£ºÀ) 948,200¿øx4¸íx12¿ùx1.024
=
46,606
¿¬±¸»ç(22È£ºÀ) 1,693,600¿øx2¸íx12¿ùx1.024
=
41,622
- 1 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3120)Ãà¼ö»êÁøÈï
¼¼Ç×:(3127)°¡ÃàÀ§»ý½ÃÇè¼ÒºÏºÎÁö¼Ò¿î¿µ
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
±â´É8±Þ(24È£ºÀ) 1,466,700¿øx1¸íx12¿ùx1.024
=
18,023
±â´É9±Þ(12È£ºÀ) 1,019,400¿øx1¸íx12¿ùx1.024
=
12,527
»ó¿©±Ý
±â¸»¼ö´ç 265,029,000¿øx1/6
=
44,172
Á¤±Ù¼ö´ç 265,029,000¿øx1.9/12
=
41,963
86,615
75,655
10,960
02 ¼ö´ç
½Ã°£¿Ü±Ù¹«¼ö´ç
Á¤¾×ºÐ 7,216¿øx14¸íx15½Ã°£x12¿ùx1.024
=
18,621
ÃÊ°úºÐ 7,216¿øx14¸íx15½Ã°£x12¿ù
=
18,185
Á¤¾×¼ö´ç
°¡Á·¼ö´ç
¹è¿ìÀÚ 30,000¿øx14¸íx0.78x12¿ù
=
3,932
ºÎ¾ç°¡Á· 20,000¿øx14¸íx1.48x12¿ù
=
4,973
- 2 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3120)Ãà¼ö»êÁøÈï
¼¼Ç×:(3127)°¡ÃàÀ§»ý½ÃÇè¼ÒºÏºÎÁö¼Ò¿î¿µ
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
ÀÚ³àÇкñº¸Á¶¼ö´ç
ÁßÇлý 46,500¿øx14¸íx0.19x4ȸ
=
495
°íµîÇлý 355,200¿øx14¸íx0.15x4ȸ
=
2,984
Á¤±Ù¼ö´ç°¡»ê±Ý
25³âÀÌ»ó 130,000¿øx4¸íx12¿ù
=
6,240
20³âÀÌ»ó~25³â¹Ì¸¸ 110,000¿øx3¸íx12¿ù
=
3,960
15³âÀÌ»ó~20³â¹Ì¸¸ 80,000¿øx3¸íx12¿ù
=
2,880
10³âÀÌ»ó~15³â¹Ì¸¸ 60,000¿øx3¸íx12¿ù
=
2,160
5³âÀÌ»ó~10³â¹Ì¸¸ 50,000¿øx2¸íx12¿ù
=
1,200
À§Çè±Ù¹«¼ö´ç
°©Á¾ 40,000¿øx11¸íx12¿ù
=
5,280
À»Á¾ 30,000¿øx3¸íx12¿ù
=
1,080
´ë¿ì°ø¹«¿ø¼ö´ç
- 3 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3120)Ãà¼ö»êÁøÈï
¼¼Ç×:(3127)°¡ÃàÀ§»ý½ÃÇè¼ÒºÏºÎÁö¼Ò¿î¿µ
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
6±Þ(21È£ºÀ)
1,724,100¿øx2¸íx6/100x12¿ùx1.024
=
2,543
7±Þ(10È£ºÀ)
1,184,000¿øx1¸íx6/100x12¿ùx1.024
=
873
¿¬±¸»ç(22È£ºÀ)
1,693,600¿øx1¸íx6/100x12¿ùx1.024
=
1,249
ÀÇ·á¾÷¹«¼ö´ç 70,000¿øx9¸íx12¿ù
=
7,560
¿¬±¸¾÷¹«¼ö´ç 80,000¿øx2¸íx12¿ù
=
1,920
ÀÚµ¿Â÷¿îÀü¹×Á¤ºñ¾÷¹«¼ö´ç 40,000¿øx1¸íx12¿ù
=
480
23,400
20,160
3,240
03 Á¤¾×±Þ½Äºñ
Á¤¾×±Þ½Äºñ 130,000¿øx15¸íx12¿ù
=
23,400
23,400
21,720
1,680
04 ±³Å뺸Á¶ºñ
5±Þ 140,000¿øx2¸íx12¿ù
=
3,360
6±Þ~7±Þ 130,000¿øx11¸íx12¿ù
=
17,160
8±ÞÀÌÇÏ 120,000¿øx2¸íx12¿ù
=
2,880
- 4 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3120)Ãà¼ö»êÁøÈï
¼¼Ç×:(3127)°¡ÃàÀ§»ý½ÃÇè¼ÒºÏºÎÁö¼Ò¿î¿µ
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
33,129
31,938
1,191
05 ¸íÀýÈÞ°¡ºñ
¸íÀýÈÞ°¡ºñ 265,029,000¿øx1.5/12
=
33,129
55,215
53,230
1,985
06 °¡°èÁö¿øºñ
°¡°èÁö¿øºñ 265,029,000¿øx2.5/12
=
55,215
17,485
16,857
628
07 ¿¬°¡º¸»óºñ
¿¬°¡º¸»óºñ 265,029,000¿øx19/288
=
17,485
13,223
12,389
834
09 ÀÏ¿ëÀκÎÀÓ
û»ç¹×µ¿¹°»ç°ü¸®¿ø
±âº»±Þ 26,140¿øx1¸íx300ÀÏ
=
7,842
»ó¿©±Ý 7,842,000¿øx1/3
=
2,614
ÁÖÈÞ¼ö´ç 26,140¿øx1¸íx52ÀÏ
=
1,360
³â¿ùÂ÷¼ö´ç 26,140¿øx1¸íx22ÀÏ
=
576
4´ë»çȸº¸Çè
=
831
- 5 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3120)Ãà¼ö»êÁøÈï
¼¼Ç×:(3127)°¡ÃàÀ§»ý½ÃÇè¼ÒºÏºÎÁö¼Ò¿î¿µ
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
29,988
26,912
3,076
10 ÀϽû翪ÀκÎÀÓ
½ÃÇè°Ë»ç¾÷¹«º¸Á¶ÀκÎÀÓ 26,140¿øx2¸íx120ÀÏ
=
6,274
4´ë»çȸº¸Çè
=
688
°¡Ãà¹æ¿ª»ç¾÷
°¡Ãà¹æ¿ªº¸Á¶ÀκÎÀÓ
=
23,026
[±¹ 11,513 ±Õ 0 ±³ 0 µµ 11,513]
120
°æ»óÀû°æºñ
122,644
109,468
13,176
201
ÀϹݿºñ
35,372
29,750
5,622
35,372
29,750
5,622
01 ÀϹݿºñ
ÀϹݼö¿ëºñ
µµÃà°Ë»ç´ëÀåµî¼½ÄÀ¯ÀÎ
=
6,872
°ø°ø¿ä±Ý¹×Á¦¼¼
ÀÚµ¿Â÷¼¼¹×º¸Çè·áµî
=
2,300
- 6 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3120)Ãà¼ö»êÁøÈï
¼¼Ç×:(3127)°¡ÃàÀ§»ý½ÃÇè¼ÒºÏºÎÁö¼Ò¿î¿µ
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
ÇǺ¹ºñ
°¡ÃàÁúº´°Ë»çµîÇöÀå±Ù¹«ÀÚÀÛ¾÷º¹
=
4,200
±Þ·®ºñ
°¡ÃàÀ§»ý¾÷¹«ÃßÁøƯ±ÙÀڱ޽ĺñ
=
6,000
½Ã¼³ÀåºñÀ¯Áöºñ
½ÃÇèÀåºñ¹×»ç¹«¿ë±â±â
=
7,000
Â÷·®¼±¹Úºñ
½Â¿ëÂ÷µî
=
9,000
202
¿©ºñ
32,400
28,379
4,021
32,400
28,379
4,021
01 ±¹³»¿©ºñ
Ãà»ê¹°°Ë»ç¹×°¡ÃàÀ§»ý¾÷¹«ÃßÁø¿©ºñ
=
27,000
±¸Á¦¿ª¹×µÅÁöÄÝ·¹¶ó¹æ¿ª¿©ºñ
=
5,400
203
¾÷¹«ÃßÁøºñ
5,820
5,520
300
- 7 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3120)Ãà¼ö»êÁøÈï
¼¼Ç×:(3127)°¡ÃàÀ§»ý½ÃÇè¼ÒºÏºÎÁö¼Ò¿î¿µ
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
420
420
0
02 Á¤¿ø°¡»ê¾÷¹«ÃßÁøºñ
Á÷¿ø»ç±âÁøÀÛ°æºñ 30,000¿øx14¸í
=
420
3,000
2,700
300
03 ½ÃÃ¥ÃßÁø¾÷¹«ÃßÁøºñ
Ãà»ê¹°°Ë»ç¹×¹æ¿ª¾÷¹«ÃßÁø
=
3,000
2,400
2,400
0
04 ºÎ¼¿î¿µ¾÷¹«ÃßÁøºñ
±âÁؾ×(15ÀÎÀÌÇÏ) 200,000¿øx12¿ù
=
2,400
204
Á÷¹«¼öÇà°æ
37,860
34,680
3,180
ºñ
1,800
1,800
0
01 Á÷Ã¥±Þ ¾÷¹«ÃßÁøºñ
Áö¼ÒÀå 150,000¿øx1¸íx12¿ù
=
1,800
28,260
25,080
3,180
02 Á÷±Þº¸Á¶ºñ
5±Þ 250,000¿øx2¸íx12¿ù
=
6,000
6±Þ,¿¬±¸»ç 155,000¿øx7¸íx12¿ù
=
13,020
7±Þ 140,000¿øx4¸íx12¿ù
=
6,720
- 8 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3120)Ãà¼ö»êÁøÈï
¼¼Ç×:(3127)°¡ÃàÀ§»ý½ÃÇè¼ÒºÏºÎÁö¼Ò¿î¿µ
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
±â´É8,9±Þ 105,000¿øx2¸íx12¿ù
=
2,520
7,800
7,800
0
03 ƯÁ¤¾÷¹«¼öÇàÈ°µ¿ºñ
´ë¹ÎÈ°µ¿ºñ 50,000¿øx13¸íx12¿ù
=
7,800
301
ÀϹݺ¸»ó±Ý
10,192
9,639
553
10,192
9,639
553
08 °øÀͱٹ«¿ä¿øº¸»ó±Ý
ºÀ±Þ 25,600¿øx5¸íx12¿ù
=
1,536
»ó¿©±Ý 1,536,000¿øx1/6
=
256
Á߽ĺñ 3,500¿øx5¸íx300ÀÏ
=
5,250
±³Åëºñ 1,600¿øx5¸íx300ÀÏ
=
2,400
ÇǺ¹ºñ 150,000¿øx5¸í
=
750
405
ÀÚ»êÃëµæºñ
1,000
1,500
¡â500
1,000
1,500
¡â500
02 µµ¼±¸ÀÔºñ
°¡ÃàÀÓ»óÀü¹®µµ¼ 20,000¿øx50±Ç
=
1,000
- 9 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3120)Ãà¼ö»êÁøÈï
¼¼Ç×:(3127)°¡ÃàÀ§»ý½ÃÇè¼ÒºÏºÎÁö¼Ò¿î¿µ
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
200
»ç¾÷¿¹»ê
105,900
74,050
31,850
220
ÀÚü»ç¾÷
105,900
74,050
31,850
207
¿¬±¸°³¹ßºñ
49,400
44,400
5,000
49,400
44,400
5,000
03 ½ÃÇ迬±¸ºñ
Ãà»ê¹°À§»ý°Ë»çÀç·á±¸ÀÔ
=
10,000
µµÃà°Ë»ç¿ë»ö¼Ò±¸ÀÔ 30,000¿øx100¸í
=
3,000
¿øÀ¯°Ë»ç¹×ÂøÀ¯¿ì¸ñÀåÀ§»ý°ü¸® 4,000¿øx1,000°Ç
=
4,000
½Ã¾à´ë¹×±âÀÚÀ籸ÀÔ(20Á¾)
=
10,000
½ÇÇ赿¹°»ç·á 25,000¿øx10Æ÷x12¿ù
=
3,000
Àü¿°º´ÀÌȯµ¿¹°¼Ò°¢¹×°¡Ãà¹æ¿ª¿¬·á±¸ÀÔ
600,000¿øx12¿ù
=
7,200
Ãà»ê¼Òµ¶¹æ¿ª¾àÇ°±¸ÀÔ 30,000¿øx120È£
=
3,600
±¸Á¦¿ª±ä±Þ¹æ¿ªÀç·á 300,000¿øx12ȸ
=
3,600
ºÎ·ç¼¼¶óäÇ÷¹°Ç°±¸ÀÔ 5,000¿øx1,000µÎ
=
5,000
- 10 -
Àå(3000)°æÁ¦°³¹ßºñ
°ü:(3100)³ó¼ö»ê°³¹ßºñ
Ç×:(3120)Ãà¼ö»êÁøÈï
¼¼Ç×:(3127)°¡ÃàÀ§»ý½ÃÇè¼ÒºÏºÎÁö¼Ò¿î¿µ
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
405
ÀÚ»êÃëµæºñ
56,500
17,650
38,850
56,500
17,650
38,850
01 ÀÚ»ê¹×¹°Ç°Ãëµæºñ
¸ð»çÀü¼Û±â(1´ë)
=
700
PC(4´ë)
=
5,400
ºñµð¿ÀºñÁ¯(1´ë)
=
1,000
´ëÇü³ÃÀå°í(2´ë)
=
6,000
³ëÆ®ºÏ(2´ë)
=
3,400
¼ÒÇü½ÂÇÕÂ÷·®(1´ë)
=
25,000
ÃÊÀ½Æļ¼Ã´±â(1´ë)
=
5,000
°Ç¿¸ê±Õ±â(1´ë)
=
10,000
¼¼ Ãâ ÇÕ °è
2,363,800,000
2,201,800,000
162,000,000
- 11 -