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                                
      25³âÀ̻󠠠               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
  Ã»»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¯ÀΠ                       
=
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 Æ¯Á¤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 -