¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
¼¼Ã⿹»ê¼
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»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
4000
¹Î¹æÀ§ºñ
120,201,152
116,272,387
3,928,765
[±¹ 2,016,474 ±Õ 0 ±â 709,340 µµ 117,475,338]
4200
¼Ò¹æ°ü¸®ºñ
119,266,261
115,363,619
3,902,642
[±¹ 1,964,335 ±Õ 0 ±â 709,340 µµ 116,592,586]
4210
¼Ò¹æ°ü¸®
119,266,261
115,363,619
3,902,642
[±¹ 1,964,335 ±Õ 0 ±â 709,340 µµ 116,592,586]
4212
¹æÈ£±¸Á¶»ç¾÷
8,160,102
12,714,405
¡â4,554,303
[±¹ 764,830 ±Õ 0 ±â 434,340 µµ 6,960,932]
100
°æ»ó¿¹»ê
970,580
939,490
31,090
110
ÀΰǺñ
139,034
134,711
4,323
101
ÀΰǺñ
139,034
134,711
4,323
139,034
134,711
4,323
02 ¼ö´ç
ÃÊ°ú±Ù¹«¼ö´ç
½Ã°£¿Ü±Ù¹«¼ö´ç
¼Ò¹æÁ÷ 6,450¿øx22¸íx25½Ã°£x12¿ùx1.024
=
43,592
»óȲ½Ç¹×Ç×°ø´ë 6,450¿øx11¸íx60½Ã°£x12¿ù
=
51,084
¾ß°£±Ù¹«¼ö´ç
- 1 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»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
»óȲ½Ç¹×Ç×°ø´ë
17,200¿øx11¸íx365ÀÏx1/2x1.024
=
35,358
°øÁߺ¸°ÇÀÇ»çÁø·áÈ°µ¿Àå·Á±Ý 500,000x2¸íx9°³¿ù
=
9,000
120
°æ»óÀû°æºñ
831,546
804,779
26,767
201
ÀϹݿºñ
603,872
586,755
17,117
603,872
586,755
17,117
01 ÀϹݿºñ
ÀϹݼö¿ëºñ
¼Ò¹æÇï±âÁ¤ºñºÎÇ°¹×Ç×°ø´ëÁÖ¹æ±â±¸µî¼Ò¸ðÇ°±¸ÀÔ
=
14,000
°¢Á¾¸Þ´º¾ó,ÈÀçÅë°è¹×»ç·ÊÁýµîÀ¯ÀÎ
=
94,065
À§Å¹±³À°ºñ
119±¸±Þ´ë¿ø±¹¿Ü¿¬¼öÀ§Å¹±³À°¹×¼ö³±¸Á¶ÈƷõî
=
17,000
°ø°ø¿ä±Ý¹×Á¦¼¼
¼Ò¹æÅë½Å¸Á»ç¿ë·á¹×Çï±âº¸Çè·áµî
=
146,000
- 2 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»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
¿î¿µ¼ö´ç
±¸Á¶±¸±Þ¹×ÀÇ¿ë¼Ò¹æ´ë¿ø±³À°°»ç¼ö´çµî
=
9,000
ÇǺ¹ºñ
¼Ò¹æ°ø¹«¿ø±Ù¹«º¹µî
=
12,000
±Þ·®ºñ
¹æÈ£±¸Á¶¹×ÈÀçƯº°°æ°è±Ù¹«Àڱ޽ĺñ
=
8,000
ÀÓÂ÷·á
°øÁߺ¸°ÇÀÇ»ç¼÷¼ÒÀÓÂ÷
=
4,000
¿¬·áºñ
Ç×°ø´ëû»ç³¹æ¿¬·áºñµî
=
38,000
½Ã¼³ÀåºñÀ¯Áöºñ
Çï±âÀ¯Áöºñµî
=
154,200
Àü»ê¹×Åë½ÅÀåºñµî±âŸÀåºñÀ¯Áö
=
97,800
- 3 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»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
Â÷·®¼±¹Úºñ
À¯Á¶Â÷µîÀ¯Áöºñ
=
9,000
°ø¹«¿øÀÇ·áºñ
¼Ò¹æ°ø¹«¿øƯ¼ö°Ç°°ËÁøºñ
=
807
202
¿©ºñ
80,660
77,736
2,924
64,396
62,146
2,250
01 ±¹³»¿©ºñ
¹æÈ£±¸Á¶¾÷¹«ÃßÁø¿©ºñ
=
62,146
°øÁߺ¸°ÇÀÇ»çÁø·áÈ°µ¿¿©ºñ
=
2,250
16,264
15,590
674
03 ±¹¿Ü¿©ºñ
119±¸±Þ´ë¿ø±¹¿Ü¿¬¼ö¿©ºñ
=
16,264
203
¾÷¹«ÃßÁøºñ
5,000
4,500
500
5,000
4,500
500
03 ½ÃÃ¥ÃßÁø¾÷¹«ÃßÁøºñ
¹æÈ£¹×±¸Á¶±¸±Þ¾÷¹«ÃßÁø
=
5,000
- 4 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»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
136,694
127,708
8,986
48,193
48,193
0
03 ÀÇ¿ë¼Ò¹æ´ëÁö¿ø°æºñ
ÀÇ¿ë¼Ò¹æ´ë¿øÀçÇغ¸»ó
¿ä¾çº¸»ó 954,300¿øx12¿ùx5¹èx1/6
=
9,543
Àå¾Öº¸»ó 954,300¿øx12¿ùx10³âx1/6
=
19,086
ÀåÁ¦º¸»ó 954,300¿øx3¿ùx1/6
=
478
À¯Á·º¸»ó 954,300¿øx12¿ùx10³âx1/6
=
19,086
25,000
0
25,000
07 ¹Î°£ÀÎÇØ¿Ü¿©ºñ
ÀÇ¿ë¼Ò¹æ´ë¿øÇØ¿Ü¿¬¼ö
=
25,000
53,361
62,775
¡â9,414
09 Çà»ç½Çºñº¸»ó±Ý
ÀÇ¿ë¼Ò¹æ´ë¼Ò¹æ±â¼ú°æ¿¬´ëȸÂü°¡ÀÚ¿©ºñº¸»ó
45,000¿øx7¸íx23°³½Ã±ºx2ÀÏ
=
14,490
ÀÇ¿ë¼Ò¹æ´ë¿¬ÇÕȸºñ±³¿¬¼öÂü°¡ÀÚ¿©ºñº¸»ó
45,000¿øx23¸íx4ÀÏ
=
4,140
- 5 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»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
ÀÇ¿ë¼Ò¹æ´ë½Ã±º¿¬ÇÕȸüÀ°´ëȸÂü°¡ÀÚ¿©ºñº¸»ó
45,000¿øx23°³½Ã±ºx9¸í
=
9,315
ÀÇ¿ë¼Ò¹æ´ë°£ºÎ±³À°Âü°¡ÀÚ¿©ºñº¸»ó
45,000¿øx1¸íx363°³´ëx1/2
=
8,168
ÀÇ¿ë¼Ò¹æ´ë¿¬ÇÕȸÀÇÂü¼®Àڱ޽ĺñ
5,000¿øx46¸íx2ȸ
=
460
Àç³´ëºñ±ä±Þ±¸Á¶ÈÆ·ÃÂü°¡Àڱ޽ĺñ
5,000¿øx500¸íx1ȸ
=
2,500
Àü±¹¼Ò¹æµ¿¿ä°æ¿¬´ëȸÂü°¡¿©ºñº¸»ó
45,000¿øx50¸íx2ÀÏ
=
4,500
119¼Ò³â´Ü°æ»óºÏµµÇùÀÇȸ¾ÈÀüüÇè¿©ºñº¸»ó
45,000¿øx60¸íx3ÀÏ
=
8,100
119½Ã¹Î¼ö»ó±¸Á¶´ë¿øÁß¾Ó±³À°ÈƷÿ©ºñº¸»ó
187,500¿øx9¸í
=
1,688
10,140
16,740
¡â6,600
11 ±âŸº¸»ó±Ý
ÀÇ¿ë¼Ò¹æ´ë¼Ò¹æ±â¼ú°æ¿¬´ëȸ¿ì¼öÀڽûó
´Üü 100,000¿øx4Á¾¸ñx5°³´ë
=
2,000
- 6 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»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
°³ÀÎ 20,000¿øx3Á¾¸ñx9°³´ë
=
540
ÀÇ¿ë¼Ò¹æ´ë½Ã±º¿¬ÇÕȸüÀ°´ëȸÀÔ»óÀڽûó
´Üü 100,000¿øx4Á¾¸ñx5°³´ë
=
2,000
°³ÀÎ 20,000¿øx3Á¾¸ñx9°³´ë
=
540
¿ùµ¿¼Ò¹æ¾ÈÀü´ëÃ¥ÃßÁøÀ¯°øÀÇ¿ë¼Ò¹æ´ë½Ã»ó
´Üü 100,000¿øx10°³´ë
=
1,000
°³ÀÎ 20,000¿øx23¸í
=
460
¼Ò¹æµ¿¿ä°æ¿¬´ëȸ½Ã»ó 100,000¿øx30ÆÀ
=
3,000
¾î¸°À̺ÒÁ¶½É¿µ¾î¿õº¯´ëȸ½Ã»ó 20,000¿øx15¸í
=
300
¼Ò¹æ¾ÈÀü´ëÃ¥À¯°øÇѱ¹119¼Ò³â´Ü½Ã»ó
20,000¿øx15¸í
=
300
303
Æ÷»ó±Ý
5,320
8,080
¡â2,760
¿ùµ¿¼Ò¹æ¾ÈÀü´ëÃ¥ÃßÁøÆò°¡À¯°ø°ø¹«¿ø½Ã»ó
20,000¿øx16¸í
=
320
¿ùµ¿¼Ò¹æ¾ÈÀü´ëÃ¥¿ì¼ö°ü¼½Ã»ó(5°³°ü¼)
=
5,000
- 7 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»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
200
»ç¾÷¿¹»ê
7,189,522
11,774,915
¡â4,585,393
[±¹ 764,830 ±Õ 0 ±â 434,340 µµ 5,990,352]
210
º¸Á¶»ç¾÷
4,998,340
10,126,430
¡â5,128,090
[±¹ 764,830 ±Õ 0 ±â 434,340 µµ 3,799,170]
405
ÀÚ»êÃëµæºñ
4,998,340
10,126,430
¡â5,128,090
4,998,340
10,126,430
¡â5,128,090
01 ÀÚ»ê¹×¹°Ç°Ãëµæºñ
119±¸Á¶±¸±Þ´ë½Ã¼³ÀåºñÈ®Ãæ
=
1,454,220
[±¹ 727,110 ±Õ 0 ±³ 0 µµ 727,110]
»ýÈÇÐÅ×·¯´ëÀÀÀåºñº¸°
=
75,440
[±¹ 37,720 ±Õ 0 ±³ 0 µµ 37,720]
ÀÀ±ÞÀÇ·áÀåºñÈ®Ãæ
=
213,180
[±¹ 0 ±Õ 0 ±â 106,590 µµ 106,590]
¹«¼±ÆäÀÌ¡Àåºñ±¸ÀÔ
=
595,000
[±¹ 0 ±Õ 0 ±â 297,500 µµ 297,500]
Çï±âŽ»öÀåºñº¸°
=
60,500
[±¹ 0 ±Õ 0 ±â 30,250 µµ 30,250]
- 8 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»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
¼Ò¹æÇï±âº¸°Ã¤¹«ºÎ´ã»óȯ(º¹±Ç±â±Ý»ç¾÷)
=
2,600,000
220
ÀÚü»ç¾÷
2,191,182
1,648,485
542,697
206
Àç·áºñ
8,000
8,000
0
µµ´ÜÀ§±ä±Þ±¸Á¶ÈƷüҸðÇ°±¸ÀÔ
=
2,000
Àü±¹¼Ò¹æ±â¼ú°æ¿¬´ëȸÂü°¡ÈƷðøÀÛ¹°Àç·á±¸ÀÔ
=
4,000
Ç×°ø´ë±¸Á¶±¸±Þ¼Ò¸ðÇ°±¸ÀÔ
=
2,000
307
¹Î°£ÀÌÀü
115,382
0
115,382
115,382
0
115,382
05 ¹Î°£À§Å¹±Ý
¹«¼±ÆäÀÌ¡½Ã½ºÅÛ°ü¸®À§Å¹
=
115,382
401
½Ã¼³ºñ¹×ºÎ
2,057,800
1,610,820
446,980
´ëºñ
2,032,800
1,534,892
497,908
01 ½Ã¼³ºñ
¼Ò¹æ°ü¼Áö·É¹æ¼Û¼³ºñ
=
72,000
VPN ½Ã¹ü¿î¿µ¸Á¼³Ä¡
=
10,000
Çï±â°Ý³³°í½ÅÃà
=
1,594,000
- 9 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»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
¼Ò¹æÇï±â°Ý³³°í¼³°èºñ
=
77,000
°³¹ßÁ¦Çѱ¸¿ªÈѼպδã±Ý
=
44,000
¼Ò¹æÇï±â·£µù±â¾î¿À¹öȦ
=
112,800
¼Ò¹æÇï±â¼öÁ÷ÀÚÀ̷α³Ã¼
=
80,000
¼Ò¹æ°ü¼ÀüÈÁֹ輱¹Ý(MDF)±³Ã¼
=
43,000
19,000
0
19,000
02 °¨¸®ºñ
¼Ò¹æÇï±â°Ý³³°í½ÅÃà°¨¸®ºñ
=
19,000
6,000
75,928
¡â69,928
03 ½Ã¼³ºÎ´ëºñ
¼Ò¹æÇï±â°Ý³³°í½ÅÃàºÎ´ëºñ
=
6,000
405
ÀÚ»êÃëµæºñ
10,000
29,665
¡â19,665
10,000
29,665
¡â19,665
01 ÀÚ»ê¹×¹°Ç°Ãëµæºñ
ÈÀçÁ¶»ç±âÀÚÀç
=
10,000
¼¼ Ãâ ÇÕ °è
2,363,800,000
2,201,800,000
162,000,000
- 10 -