Ⅳ. 재무현황마. 결산표
연도 선택
2023년도 결산표
결산총괄 (세입세출결산서)
(단위 : 원)
2023년도 결산총괄
수입 |
지출 |
이월금 |
순세계잉여금 |
121,117,088,865 |
83,602,807,849 |
29,087,801,517 |
8,426,479,499 |
수입결산
(단위 : 원)
수입결산
장 |
관 |
예산과목 |
예산현액 |
결산액 |
입금액 |
미수금 |
합계 |
127,462,780,000 |
121,117,088,865 |
97,975,098,310 |
23,141,990,555 |
사업 |
127,382,824,000 |
120,482,304,435 |
97,416,408,448 |
23,065,895,987 |
|
재단운영 |
12,162,970,000 |
12,032,322,968 |
12,032,322,968 |
0 |
|
당해연도 |
4,794,594,000 |
4,663,947,290 |
4,663,947,290 |
0 |
이월금 |
7,368,376,000 |
7,368,375,678 |
7,368,375,678 |
0 |
목적사업 |
102,821,986,000 |
96,904,891,416 |
74,810,749,994 |
22,094,141,422 |
|
당해연도 |
70,491,314,000 |
64,574,304,291 |
49,964,848,746 |
14,609,455,545 |
|
국비 |
33,218,261,000 |
29,092,795,580 |
24,077,176,133 |
5,015,619,447 |
|
지방비 |
31,053,960,000 |
30,465,887,000 |
21,596,476,494 |
8,869,410,506 |
|
민간 |
5,491,469,000 |
4,411,861,822 |
3,700,972,820 |
710,889,002 |
|
이자 |
247,825,000 |
330,386,668 |
330,386,668 |
0 |
|
환수금 |
479,799,000 |
273,373,221 |
259,836,631 |
13,536,590 |
|
이월금 |
32,330,672,000 |
32,330,587,125 |
24,845,901,248 |
7,484,685,877 |
|
국비 |
9,042,253,000 |
8,740,158,202 |
8,373,591,680 |
366,566,522 |
|
지방비 |
18,134,695,000 |
17,622,074,533 |
13,644,906,987 |
3,977,167,546 |
|
민간 |
991,170,000 |
991,165,597 |
894,715,257 |
96,450,340 |
|
반환금 |
4,162,554,000 |
4,977,188,793 |
1,932,687,324 |
3,044,501,469 |
자기자본사업 |
2,081,385,000 |
1,557,555,266 |
1,557,555,266 |
0 |
|
자기자본수입 |
2,081,385,000 |
1,557,555,266 |
1,557,555,266 |
0 |
|
재단출연금 |
2,081,385,000 |
1,557,555,266 |
1,557,555,266 |
0 |
수익사업 |
10,316,483,000 |
9,987,534,785 |
9,015,780,220 |
971,754,565 |
|
수익사업수입 |
10,316,483,000 |
9,987,534,785 |
9,015,780,220 |
971,754,565 |
|
임대사업 |
4,555,183,000 |
4,298,521,862 |
3,829,611,625 |
468,910,237 |
|
장비사업 |
5,761,300,000 |
5,689,012,923 |
5,186,168,595 |
502,844,328 |
사업외 |
12,344,565,000 |
7,450,205,898 |
7,374,111,330 |
76,094,568 |
|
사업외 |
12,344,565,000 |
7,450,205,898 |
7,374,111,330 |
76,094,568 |
|
전입금 |
7,000,451,000 |
5,109,422,115 |
5,033,327,547 |
76,094,568 |
환급금 |
102,000,000 |
63,761,020 |
63,761,020 |
0 |
임대보증금 |
2,000,000,000 |
1,910,669,722 |
1,910,669,722 |
0 |
이자 |
223,226,000 |
176,997,796 |
176,997,796 |
0 |
기술료 |
121,411,000 |
0 |
0 |
0 |
기타 |
2,897,477,000 |
189,355,245 |
189,355,245 |
0 |
내부제거 |
-12,264,609,000 |
-6,815,421,468 |
-6,815,421,468 |
0 |
|
내부제거 |
-12,264,609,000 |
-6,815,421,468 |
-6,815,421,468 |
0 |
|
내부제거 |
-12,264,609,000 |
-6,815,421,468 |
-6,815,421,468 |
0 |
지출결산
(단위 : 원)
지출결산
장 |
관 |
예산과목 |
예산현액 |
결산액 |
지출액 |
미지급금 |
합계 |
127,462,780,000 |
83,602,807,849 |
83,367,998,985 |
234,808,864 |
사업 |
125,186,818,000 |
83,778,585,841 |
83,543,776,977 |
234,808,864 |
|
재단운영 |
9,966,964,000 |
7,586,955,357 |
7,563,204,698 |
23,750,659 |
|
인건비 |
4,115,655,000 |
3,403,685,287 |
3,403,685,287 |
0 |
운영비 |
5,333,601,000 |
4,106,494,060 |
4,083,678,401 |
22,815,659 |
자산취득비 |
517,708,000 |
76,776,010 |
75,841,010 |
935,000 |
목적사업 |
102,821,986,000 |
67,817,089,899 |
67,616,788,204 |
200,301,695 |
|
당해연도 |
70,491,314,000 |
45,218,060,379 |
45,022,254,594 |
195,805,785 |
|
인건비 |
10,986,134,000 |
10,244,733,544 |
10,244,733,544 |
0 |
|
직접비 |
54,925,907,000 |
30,509,266,615 |
30,319,143,680 |
190,122,935 |
|
간접비 |
4,579,273,000 |
4,464,060,220 |
4,458,377,370 |
5,682,850 |
|
이월금 |
32,330,672,000 |
22,599,029,520 |
22,594,533,610 |
4,495,910 |
|
인건비 |
670,742,000 |
670,740,507 |
670,740,507 |
0 |
|
직접비 |
27,282,055,000 |
19,198,637,002 |
19,194,141,092 |
4,495,910 |
|
간접비 |
215,321,000 |
217,851,120 |
217,851,120 |
0 |
|
반납금 |
4,162,554,000 |
2,511,800,891 |
2,511,800,891 |
0 |
자기자본사업 |
2,081,385,000 |
1,557,403,616 |
1,555,199,916 |
2,203,700 |
|
당해연도 |
2,081,385,000 |
1,557,403,616 |
1,555,199,916 |
2,203,700 |
|
직접비 |
2,081,385,000 |
1,557,403,616 |
1,555,199,916 |
2,203,700 |
수익사업 |
10,316,483,000 |
6,817,136,969 |
6,808,584,159 |
8,552,810 |
|
수익사업수입 |
10,316,483,000 |
6,817,136,969 |
6,808,584,159 |
8,552,810 |
|
인건비 |
1,709,759,000 |
0 |
0 |
0 |
|
운영비 |
8,466,724,000 |
6,817,136,969 |
6,808,584,159 |
8,552,810 |
|
기본재산적립 |
140,000,000 |
0 |
0 |
0 |
사업외 |
14,540,571,000 |
6,639,643,476 |
6,639,643,476 |
0 |
|
사업외 |
14,540,571,000 |
6,639,643,476 |
6,639,643,476 |
0 |
|
출연금 |
4,766,249,000 |
4,204,167,616 |
4,204,167,616 |
0 |
전출금 |
5,854,414,000 |
490,585,051 |
490,585,051 |
0 |
반환금 |
77,456,000 |
33,999,504 |
33,999,504 |
0 |
임대보증금 |
2,000,000,000 |
1,910,669,722 |
1,910,669,722 |
0 |
예비비 |
190,134,000 |
0 |
0 |
0 |
잡손실 |
1,652,318,000 |
221,583 |
221,583 |
0 |
내부제거 |
-12,264,609,000 |
-6,815,421,468 |
-6,815,421,468 |
0 |
|
내부제거 |
-12,264,609,000 |
-6,815,421,468 |
-6,815,421,468 |
0 |
|
내부제거 |
-12,264,609,000 |
-6,815,421,468 |
-6,815,421,468 |
0 |