¼¼Ã⿹»ê¼
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×:(120)°æ»óÀû°æºñ
[º»Ã»][´ÜÀ§:õ¿ø]
°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
139,792,265
154,029,916
¡â14,237,651
4200
¼Ò¹æ°ü¸®ºñ
137,448,055
136,026,745
1,421,310
4210
¼Ò¹æ°ü¸®
137,448,055
136,026,745
1,421,310
4212
¹æÈ£±¸Á¶»ç¾÷
5,013,084
3,207,044
1,806,040
100
°æ»ó¿¹»ê
1,969,264
1,266,534
702,730
120
°æ»óÀû°æºñ
1,969,264
1,266,534
702,730
201
ÀϹݿºñ
1,515,804
1,054,707
461,097
1,515,804
1,054,707
461,097
01 ÀϹݿºñ
ÀϹݼö¿ëºñ
134,000
»ç¹«¿ëÇ°¹×¼Ò¸ðÇ°±¸ÀÔµî
=
15,600
°¢Á¾¸Å´º¾ó,ÈÀçÅë°è¹×»ç·ÊÁýÀ¯Àεî
=
98,400
- 1 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»ç¾÷
¼¼¼¼Ç×:(120)°æ»óÀû°æºñ
[º»Ã»][´ÜÀ§:õ¿ø]
°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
119½Ã¹Î¼ö»ó±¸Á¶´ë¿î¿µ¹°Ç°±¸ÀÔ
=
10,000
Çï±âºÎÇ°±¸ÀÔ°ü¼¼µî
=
10,000
À§Å¹±³À°ºñ
129,100
119±¸±Þ´ë¿ø±¹¿Ü¿¬¼öÀ§Å¹±³À°ºñ
=
15,000
±¸Á¶´ë¿ø¼ö³±¸Á¶ÈÆ·ÃÀ§Å¹±³À°ºñ
=
3,000
ÈÀçÁ¶»çÀÚ±¹¿Ü¿¬¼öÀ§Å¹±³À°ºñ
=
3,600
ÈÀçÁ¶»çÀü¹®±â°üÀ§Å¹±³À°ºñ
=
7,500
½ÅÀÓÁ¶Á¾»ç±âÁ¾ÀüȯÀ§Å¹±³À°ºñ
=
100,000
°ø°ø¿ä±Ý¹×Á¦¼¼
570,311
¼Ò¹æÅë½Å¸Á»ç¿ë·áµî
=
44,552
¼Ò¹æÇï±âº¸Çè·áµî
=
525,759
- 2 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»ç¾÷
¼¼¼¼Ç×:(120)°æ»óÀû°æºñ
[º»Ã»][´ÜÀ§:õ¿ø]
°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
8,250
°æ»óºÏµµ¾î¸°À̼ҹ浿¿ä°æ¿¬´ëȸ½É»çÀ§¿ø¼ö´ç
=
850
ºÒÁ¶½É¿µ¾î¿õº¯´ëȸ½É»çÀ§¿ø¼ö´ç
=
850
¼Ò¹æ¾ÈÀü±â¼úÀ§¿øȸ¼ö´ç
=
1,700
¹æÈ°ü¸®´É·ÂÆò°¡½É»çÀ§¿ø¼ö´ç
=
850
±¸±Þ´ëÃ¥ÇùÀÇȸ¹×¹«¼±ÆäÀÌ¡±â¼úÀ§¿øȸÀ§¿ø¼ö´ç
=
3,400
ÈÀçÁ¶»çÀÚ¿¬Âù´ëȸ±³À°°»ç¼ö´ç
=
600
ÇǺ¹ºñ
13,080
¼Ò¹æ°ø¹«¿øÇǺ¹
=
13,080
±Þ·®ºñ
8,890
- 3 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»ç¾÷
¼¼¼¼Ç×:(120)°æ»óÀû°æºñ
[º»Ã»][´ÜÀ§:õ¿ø]
°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
½Ã°£¿Ü±Ù¹«Àڱ޽ĺñ
=
5,790
Ưº°°æ°è±Ù¹«Àڱ޽ĺñ
=
1,200
¼Ò¹æÈÆ·ÃÂü°¡Àڱ޽ĺñ
=
400
µµ´ÜÀ§¼Ò¹æ±â¼ú°æ¿¬´ëȸÂü°¡Àڱ޽ĺñ
=
1,500
½Ã¼³ÀåºñÀ¯Áöºñ
643,000
Çï±âÀ¯Áöºñµî
=
541,000
Àü»êÀåºñÀ¯Áöºñµî
=
18,000
Åë½ÅÀåºñ¹×±âŸÀåºñÀ¯Áöºñµî
=
84,000
Â÷·®¼±¹Úºñ
8,003
ÈÀçÁ¶»çÂ÷µîÀ¯Áöºñ
=
8,003
°ø¹«¿øÀÇ·áºñ
1,170
- 4 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»ç¾÷
¼¼¼¼Ç×:(120)°æ»óÀû°æºñ
[º»Ã»][´ÜÀ§:õ¿ø]
°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
¼Ò¹æ°ø¹«¿øƯ¼ö°Ç°°ËÁøºñ
=
1,170
202
¿©ºñ
271,000
100,543
170,457
171,000
73,043
97,957
01 ±¹³»¿©ºñ
¹æÈ£±¸Á¶¾÷¹«ÃßÁø¿©ºñ
=
111,000
±³À°¿©ºñ
=
60,000
100,000
27,500
72,500
03 ±¹¿Ü¿©ºñ
½ÅÀÓÁ¤ºñ»ç±âÁ¾Àüȯ¿¬¼ö¿©ºñ
=
100,000
203
¾÷¹«ÃßÁøºñ
5,000
5,000
0
5,000
5,000
0
03 ½ÃÃ¥ÃßÁø¾÷¹«ÃßÁøºñ
¹æÈ£¹×±¸Á¶±¸±Þ¾÷¹«ÃßÁø
=
5,000
301
ÀϹݺ¸»ó±Ý
165,500
94,264
71,236
- 5 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»ç¾÷
¼¼¼¼Ç×:(120)°æ»óÀû°æºñ
[º»Ã»][´ÜÀ§:õ¿ø]
°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
66,650
13,401
53,249
03 ÀÇ¿ë¼Ò¹æ´ëÁö¿ø°æºñ
ÀÇ¿ë¼Ò¹æ´ëÀçÇغ¸»ó
66,650
¿ä¾çº¸»ó 1,319,800¿øx12¿ùx5¹èx1/6
=
13,198
Àå¾Öº¸»ó 1,319,800¿øx12¿ùx10³âx1/6
=
26,396
ÀåÁ¦º¸»ó 1,319,800¿øx3¿ùx1/6
=
660
À¯Á·º¸»ó 1,319,800¿øx12¿ùx10³âx1/6
=
26,396
98,850
55,863
42,987
10 Çà»ç½Çºñº¸»ó±Ý
ÀÇ¿ë¼Ò¹æ´ë¼Ò¹æ±â¼ú°æ¿¬´ëȸÂü°¡ÀÚ¿©ºñº¸»ó
70,000¿øx7¸íx23°³½Ã±ºx2ÀÏ
=
22,540
ÀÇ¿ë¼Ò¹æ´ë¿¬ÇÕȸºñ±³¿¬¼öÂü°¡ÀÚ¿©ºñº¸»ó
70,000¿øx23°³½Ã±ºx4ÀÏ
=
6,440
ÀÇ¿ë¼Ò¹æ´ë½Ã±º¿¬ÇÕȸüÀ°´ëȸÂü°¡ÀÚ¿©ºñº¸»ó
- 6 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»ç¾÷
¼¼¼¼Ç×:(120)°æ»óÀû°æºñ
[º»Ã»][´ÜÀ§:õ¿ø]
°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
70,000¿øx9¸íx23°³½Ã±º
=
14,490
ÀÇ¿ë¼Ò¹æ´ë°£ºÎ±³À°Âü°¡ÀÚ¿©ºñº¸»ó
70,000¿øx1¸íx368°³´ëx1/2
=
12,880
ÀÇ¿ë¼Ò¹æ´ë¿¬ÇÕȸÀÇÂü¼®Àڱ޽ĺñ
5,000¿øx300¸íx2ȸ
=
3,000
Àç³´ëºñ±ä±Þ±¸Á¶ÈÆ·ÃÂü°¡Àڱ޽ĺñ
5,000¿øx600¸íx1ȸ
=
3,000
119½Ã¹Î¼ö»ó±¸Á¶´ë¿î¿µ°æºñ
=
12,000
119½Ã¹Î¼ö»ó±¸Á¶´ë¿øÁß¾Ó±³À°ÈƷÿ©ºñº¸»ó
70,000¿øx15°³¼x2¸íx3ÀÏ
=
6,300
Àü±¹¼Ò¹æµ¿¿ä°æ¿¬´ëȸÂü°¡ÀÚ¿©ºñº¸»ó
70,000¿øx100¸íx2ÀÏ
=
14,000
119¼Ò³â´ÜÁöµµ±³»ç¼ö·ÃȸÂü°¡ÀÚ¿©ºñº¸»ó
70,000¿øx12¸íx5ÀÏ
=
4,200
- 7 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»ç¾÷
¼¼¼¼Ç×:(120)°æ»óÀû°æºñ
[º»Ã»][´ÜÀ§:õ¿ø]
°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
303
Æ÷»ó±Ý
11,960
12,020
¡â60
¿ùµ¿¼Ò¹æ¾ÈÀü´ëÃ¥ÃßÁøÆò°¡À¯°ø°ø¹«¿ø½Ã»ó
30,000¿øx17¸í
=
510
¿ùµ¿¼Ò¹æ¾ÈÀü´ëÃ¥¿ì¼ö°ü¼½Ã»ó(5°³°ü¼)
=
7,000
µµ´ÜÀ§¼Ò¹æ±â¼ú°æ¿¬´ëȸ¿ì¼öÆÀ½Ã»ó(4°³ÆÀ)
=
4,000
Àç³´ëºñ±ä±Þ±¸Á¶ÈÆ·ÃÀ¯°øÀڽûó 30,000¿øx15¸í
=
450
200
»ç¾÷¿¹»ê
3,043,820
1,940,510
1,103,310
210
º¸Á¶»ç¾÷
2,623,740
1,185,080
1,438,660
405
ÀÚ»êÃëµæºñ
2,623,740
1,185,080
1,438,660
2,623,740
1,185,080
1,438,660
01 ÀÚ»ê¹×¹°Ç°Ãëµæºñ
±¸Á¶±¸±Þ´ë½Ã¼³ÀåºñÈ®Ãæ
=
652,000
»ýÈÇÐÅ×·¯´ëÀÀÀåºñ
=
75,440
- 8 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»ç¾÷
¼¼¼¼Ç×:(210)º¸Á¶»ç¾÷
[º»Ã»][´ÜÀ§:õ¿ø]
°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
ÀÀ±ÞÀÇ·áÀåºñÈ®Ãæ
=
1,224,000
Çï±â¾ß°£ºñÇàÀåºñ
=
300,000
¹«¼±ÆäÀÌ¡Àåºñ±¸ÀÔ
=
372,300
220
ÀÚü»ç¾÷
420,080
755,430
¡â335,350
206
Àç·áºñ
12,000
8,000
4,000
µµ´ÜÀ§±ä±Þ±¸Á¶ÈƷüҸðÇ°±¸ÀÔ
=
2,000
Àü±¹¼Ò¹æ±â¼ú°æ¿¬´ëȸÂü°¡ÈƷðøÀÛ¹°Àç·á±¸ÀÔ
=
5,000
Ç×°ø´ë±¸Á¶±¸±Þ¼Ò¸ðÇ°±¸ÀÔ
=
5,000
307
¹Î°£ÀÌÀü
115,000
124,526
¡â9,526
50,000
0
50,000
02 ¹Î°£°æ»óº¸Á¶
°æ»óºÏµµÀÇ¿ë¼Ò¹æ´ë¿¬ÇÕȸÁö¿ø
=
50,000
65,000
124,526
¡â59,526
05 ¹Î°£À§Å¹±Ý
- 9 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»ç¾÷
¼¼¼¼Ç×:(220)ÀÚü»ç¾÷
[º»Ã»][´ÜÀ§:õ¿ø]
°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
¹«¼±ÆäÀÌ¡°ü¸®À§Å¹
=
65,000
401
½Ã¼³ºñ¹×ºÎ
228,080
254,504
¡â26,424
´ëºñ
228,080
254,000
¡â25,920
01 ½Ã¼³ºñ
¼Ò¹æÇï±âÁ¤±â°Ë»ç
=
61,080
¼Ò¹æ°ü¼Áö·É¹æ¼Û¼³ºñ
=
40,000
³×Æ®¿÷Àåºñ¼³Ä¡
=
24,000
¹«Á¤ÀüÀü¿øÀåÄ¡±³Ã¼
=
15,000
´Ü¹®¸Þ¼¼ÁöÀü´ÞÀåÄ¡
=
30,000
ÇöÀ念»óÀü¼Û½Ã½ºÅÛ¼³Ä¡
=
24,000
¹«¼±Áß°è¼Ò±³Ã¼
=
24,000
- 10 -
Àå(4000)¹Î¹æÀ§ºñ
°ü:(4200)¼Ò¹æ°ü¸®ºñ
Ç×:(4210)¼Ò¹æ°ü¸®
¼¼Ç×:(4212)¹æÈ£±¸Á¶»ç¾÷
¼¼¼¼Ç×:(220)ÀÚü»ç¾÷
[º»Ã»][´ÜÀ§:õ¿ø]
°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
Çï±âºÎÇ°º¸°ü´ë¼³Ä¡
=
10,000
405
ÀÚ»êÃëµæºñ
65,000
368,400
¡â303,400
65,000
368,400
¡â303,400
01 ÀÚ»ê¹×¹°Ç°Ãëµæºñ
ÈÀçÁ¶»ç±âÀÚÀç(1¼¼Æ®)
=
50,000
Ç׿ÂÇ×½À±â(1¼¼Æ®)
=
15,000
¼¼ Ãâ ÇÕ °è
3,151,657,000
2,771,000,000
380,657,000
¼¼ Ãâ ÃÑ °è
3,151,657,000
2,771,000,000
380,657,000
- 11 -