|
|
|
|
 |
 |
|
(1) ¼³°è°³¿ä |
»ç¾÷¸í |
°í´öÁÖ°ø3´ÜÁö ¾ÆÆÄÆ® Àç°ÇÃà ½ÅÃà°ø»ç |
À§Ä¡ |
¼¿ï½Ã °µ¿±¸ »óÀϵ¿ 121¹øÁö ÀÏ´ë |
Áö¿ªÁö±¸ |
Á¦2Á¾ ÀϹÝÁÖ°ÅÁö¿ª, ÅÃÁö°³¹ßÁö±¸ |
»ç¾÷¸éÀû |
»ç¾÷±¸¿ª |
211,394.70 |
(63,949.90) |
ºñ°í |
±â¹Ý½Ã¼³
(±âºÎä³³) |
µµ·Î |
9,408.00 |
(2,845.92) |
ºñÀ² |
4.45% |
|
°ø¿ø |
10,601.70 |
(3,207.01) |
5.02% |
|
Çб³ |
8,116.00 |
(2,455.09) |
3.84% |
|
°ø°øÃ»»ç |
595.30 |
(0,180.08) |
0.28% |
|
|
0.00 |
(0,000.00) |
0.00% |
|
¼Ò°è |
28,721.00 |
(8,688.10) |
¼Ò°è |
13.59% |
|
±â¹Ý½Ã¼³ |
±¹°øÀ¯Áö |
7,701.70 |
(2,329.76) |
ºñÀ² |
3.64% |
|
ÇÕ°è |
36,422.70 |
(11,017.87) |
ÇÕ°è |
17.23% |
|
´ëÁö¸éÀû |
174,972.00 |
(52,929.03) |
|
¿ëµµ |
°øµ¿ÁÖÅÃ(¾ÆÆÄÆ®) ¹× ºÎ´ëº¹¸®½Ã¼³ |
Á¤ºñ°èȹ»ó¿ëÀû·ü |
235.54% |
±Ô¸ð |
ÁöÇÏ3Ãþ, Áö»ó 9~35Ãþ |
¹ýÀû»óÇÑ¿ëÀû·ü |
250.00% |
°ÇÃà¸éÀû |
32,610.89 (9,864.79) |
Ãß°¡¿ëÀû·ü |
14.44% |
°ÇÆó·ü |
18.64% (30% ÀÌÇÏ) |
ºÐ¾ç¿ëÀû·ü |
242.76% |
424,759.31 |
¿¬¸éÀû |
¿ëÀû·ü»êÁ¤¿ë |
437,389.57 |
(132,310.34) |
|
¹ýÀû¼ÒÇü¿ëÀû·ü |
7.22% |
12,630.26 |
Áö»ó¿¬¸éÀû |
440,456.70 |
(133,238.15) |
|
°èȹ¼ÒÇü¿ëÀû·ü |
7.22% |
12,630.26 |
ÁöÇÏ¿¬¸éÀû |
191,431.27 |
(57,907.96) |
|
¼ÒÇüÁÖÅü¼´ë¼ö |
158 |
ÇÕ°è |
631,887.97 |
(191,146.11) |
|
|
|
|
¿ëÀû·ü |
249.98% (¹ýÁ¤ : 250.00%) |
Á¶°æ¸éÀû |
70,000.71 |
(21,175.21) |
°èȹ |
40.01% |
¹ýÁ¤ |
30% ÀÌ»ó |
52,491.60 |
±¸Á¶ |
ö±ÙÄÜÅ©¸®Æ® ¹«·®ÆÇ±¸Á¶ |
¼¼´ë¼ö |
3,479¼¼´ë |
ÁÖÂ÷´ë¼ö
(Àå¾ÖÀÎÀü¿ëÁÖÂ÷´Â ºÎ¼³ÁÖÂ÷Àå °èȹ ÁÖÂ÷´ë¼öÀÇ 3%ÀÌ»ó) |
¿ëµµ |
¸éÀû |
¼³Ä¡±âÁØ |
¹ýÁ¤ÁÖÂ÷´ë¼ö |
°èȹÁÖÂ÷´ë¼ö |
°øµ¿ÁÖÅà |
Àü¿ë 85mÀÌÇÏ |
153,476.72 |
75 |
2050 |
Áö»ó 0 |
Àü¿ë 85m Ãʰú |
163,602.69 |
65 |
2519 |
ÁöÇÏ 4988 |
Àå¾ÖÀÎÁÖÂ÷ |
167´ë Æ÷ÇÔ |
¼Ò°è |
|
4569 |
4988 |
±Ù¸°»ýȰ½Ã¼³-1 |
3,085.41 |
134 |
24 |
ÁöÇÏ 25 |
±Ù¸°»ýȰ½Ã¼³-2 |
1,402.56 |
134 |
11 |
ÁöÇÏ 12 |
±Ù¸°»ýȰ½Ã¼³-3 |
947.88 |
134 |
8 |
Áö»ó 12 |
±Ù¸°»ýȰ½Ã¼³-4 |
324.54 |
134 |
3 |
Áö»ó 5 |
Àå¾ÖÀÎÁÖÂ÷ |
3´ëÆ÷ÇÔ |
¼Ò°è |
|
46 |
54 |
ÇÕ°è |
109.25% |
1.43 |
4615 |
5042 |
|
|
|
(2) ½Ã¼³º° ¸éÀûÇ¥ |
½Ã¼³¸í |
¿¬¸éÀû |
ºñ°í |
Áö»óÃþ |
ÁöÇÏÃþ |
¼Ò°è |
¼³Ä¡±âÁØ |
¹ýÁ¤¸éÀû |
ÁְźΠ|
°øµ¿ÁÖÅà |
429,996.74 |
|
429,996.74 |
|
|
¼Ò°è |
429,996.74 |
0.00 |
429,996.74 |
|
|
ºÎ´ëº¹¸®½Ã¼³ (¿ëÀû·üÆ÷ÇÔ) |
°ü¸®»ç¹«¼Ò |
371.95 |
0.00 |
371.95 |
10m©÷+{(¼¼´ë¼ö -50)*0.05m©÷} |
181.45 m©÷ |
°æºñ½Ç |
141.90 |
0.00 |
141.90 |
11°³¼Ò¼³Ä¡ |
|
M.D.F½Ç |
125.09 |
0.00 |
125.09 |
ÁýÁß±¸³»Åë½Å½Ç¼³Ä¡ |
|
¹æÀç½Ç |
116.99 |
0.00 |
116.99 |
|
|
¼Ò°è |
755.93 |
0.00 |
755.93 |
|
|
ºÎ´ëº¹¸®½Ã¼³ |
°æ·Î´ç |
559.86 |
0.00 |
559.86 |
40m©÷+{(¼¼´ë¼ö -150)*0.1m©÷} |
372.90 m©÷ |
Áֹΰøµ¿½Ã¼³ |
1,620.68 |
13,946.79 |
15,567.47 |
50m©÷+{(¼¼´ë¼ö -300)*0.1m©÷} |
367.90 m©÷ |
¾î¸°ÀÌÁý |
559.71 |
0.00 |
559.71 |
4.29*40ÀÎ |
171.60 m©÷ |
ÀÛÀºµµ¼°ü |
326.88 |
0.00 |
326.88 |
33§³ ÀÌ»ó |
33.00 m©÷ |
¼Ò°è |
3,067.13 |
13,946.79 |
17,013.92 |
|
|
ÇÕ°è |
3,823.06 |
13,946.79 |
17,769.85 |
|
|
³îÀÌÅÍ ¿îµ¿½Ã¼³ |
¾î¸°À̳îÀÌÅÍ |
3,970.16 |
0.00 |
3,970.16 |
300§³+£û(¼¼´ë¼ö-100)*1.0§³ |
3,679.00 m©÷ |
Áֹο½Ã¼³ |
2,818.13 |
0.00 |
2,818.13 |
300§³+£û(¼¼´ë¼ö-500)/200*150§³£ý |
2,550.00 m©÷ |
ÈްԽü³ |
8°³¼Ò |
0°³¼Ò |
8°³¼Ò |
1+£û1*(¼¼´ë¼ö-500)/500£ý |
7 °³¼Ò |
±â°è,Àü±â½Ç ÁÖÂ÷Àå |
±â°èÀü±â½Ç |
0.00 |
3,098.55 |
3,098.55 |
|
|
ÁÖÂ÷Àå |
0.00 |
185,352.95 |
185,352.95 |
|
|
¼Ò°è |
0.00 |
173,639.69 |
173,639.69 |
|
|
ÁÖ°ÅÇÕ°è |
433,819.80 |
190,685.03 |
624,504.83 |
|
|
±Ù¸°»ýȰ½Ã¼³-1 |
3,085.41 |
254.32 |
3,339.73 |
¼¼´ë¼ö*6§³¹Ì¸¸ |
20,874.00 m©÷ |
±Ù¸°»ýȰ½Ã¼³-2 |
1,402.56 |
195.58 |
1,598.14 |
|
|
±Ù¸°»ýȰ½Ã¼³-3 |
947.88 |
296.34 |
1,244.22 |
|
|
±Ù¸°»ýȰ½Ã¼³-4 |
324.54 |
|
324.54 |
|
|
¼Ò°è |
5,760.39 |
746.24 |
6,506.63 |
|
|
À¯Ä¡¿ø |
876.51 |
|
876.51 |
|
|
¼Ò°è |
6,636.90 |
746.24 |
7,383.14 |
|
|
ÇÕ°è |
440,456.70 |
191,431.27 |
631,887.97 |
|
|
|
|
(3) ÆòÇüº° ¸éÀûÇ¥ |
Type |
±¸ºÐ |
°è |
°ø±Þ¸éÀû
(1+2) |
±âŸ°ø¿ë¸éÀû 4 |
ÇÕ°è |
ÁöÇÏÁÖÂ÷Àå |
°è¾à¸éÀû |
Àü¿ë·ü |
(ÆòÇü) |
ºÎ´ëº¹¸®½Ã¼³ |
±â°è,Àü±â½Ç |
°è |
3+4=5 |
6 |
5+6 |
59A
(24.23) |
|
|
20.21 |
80.11 |
3.25 |
0.56 |
3.81 |
83.92 |
31.85 |
115.77 |
74.77% |
ºÐ¾ç |
237 |
6.81 |
24.23 |
0.98 |
0.17 |
1.15 |
25.39 |
9.63 |
35.02 |
|
59B
(24.62) |
|
|
20.89 |
80.87 |
3.26 |
0.56 |
3.82 |
84.69 |
31.89 |
116.58 |
74.17% |
ºÐ¾ç |
28 |
6.32 |
24.46 |
0.99 |
0.17 |
1.16 |
25.62 |
9.65 |
35.27 |
|
59C
(24.62) |
|
|
19.32 |
79.30 |
3.26 |
0.56 |
3.82 |
83.12 |
31.89 |
115.01 |
75.64% |
ºÐ¾ç |
110 |
5.84 |
23.99 |
0.99 |
0.17 |
1.16 |
25.14 |
9.65 |
34.79 |
|
59D
(24.64) |
|
|
21.80 |
81.78 |
3.26 |
0.56 |
3.82 |
85.60 |
31.89 |
117.49 |
73.34% |
ºÐ¾ç |
86 |
6.59 |
24.74 |
0.99 |
0.17 |
1.16 |
25.89 |
9.65 |
35.54 |
|
59E
(24.64) |
|
|
21.69 |
81.67 |
3.26 |
0.56 |
3.82 |
85.49 |
31.89 |
117.38 |
73.44% |
ºÐ¾ç |
82 |
6.56 |
24.71 |
0.99 |
0.17 |
1.16 |
25.86 |
9.65 |
35.51 |
|
84A
(34.62) |
ºÐ¾ç |
219 |
26.16 |
111.14 |
4.62 |
0.80 |
5.42 |
116.56 |
45.18 |
161.74 |
76.46% |
7.91 |
33.62 |
1.40 |
0.24 |
1.64 |
35.26 |
13.67 |
48.93 |
|
84B
(34.55) |
ºÐ¾ç |
608 |
27.20 |
112.18 |
4.62 |
0.80 |
5.42 |
117.60 |
45.18 |
162.78 |
75.75% |
8.23 |
33.93 |
1.40 |
0.24 |
1.64 |
35.57 |
13.67 |
49.24 |
|
84C
(34.58) |
ºÐ¾ç |
596 |
28.80 |
113.78 |
4.62 |
0.80 |
5.42 |
119.20 |
45.18 |
164.38 |
74.69% |
8.71 |
34.42 |
1.40 |
0.24 |
1.64 |
36.06 |
13.67 |
49.72 |
|
114A
(44.86) |
ºÐ¾ç |
391 |
34.47 |
149.46 |
6.25 |
1.09 |
7.34 |
156.80 |
61.14 |
217.94 |
76.94% |
10.43 |
45.21 |
1.89 |
0.33 |
2.22 |
47.43 |
18.49 |
65.93 |
|
114B
(44.84) |
ºÐ¾ç |
435 |
36.19 |
151.18 |
6.25 |
1.09 |
7.34 |
158.52 |
61.14 |
219.66 |
76.06% |
10.06 |
45.73 |
1.89 |
0.33 |
2.22 |
47.95 |
18.49 |
66.45 |
|
114C
(44.83) |
ºÐ¾ç |
295 |
33.93 |
148.92 |
6.25 |
1.09 |
7.34 |
156.26 |
61.14 |
217.40 |
77.22% |
10.26 |
45.05 |
1.89 |
0.33 |
2.22 |
47.27 |
18.49 |
65.76 |
|
142A
(53.60) |
ºÐ¾ç |
88 |
42.05 |
185.04 |
7.78 |
1.35 |
9.13 |
194.17 |
76.03 |
270.20 |
77.28% |
12.72 |
55.97 |
2.35 |
0.41 |
2.76 |
58.74 |
23.00 |
81.74 |
|
142B
(53.54) |
ºÐ¾ç |
94 |
43.84 |
186.80 |
7.77 |
1.35 |
9.12 |
195.92 |
76.01 |
271.93 |
76.53% |
13.26 |
56.51 |
2.35 |
0.41 |
2.76 |
56.27 |
22.99 |
82.26 |
|
165
(62.90) |
ºÐ¾ç |
54 |
49.93 |
215.92 |
9.03 |
1.57 |
10.60 |
226.52 |
88.26 |
314.78 |
79.80% |
15.10 |
65.32 |
2.73 |
0.47 |
3.21 |
68.52 |
26.70 |
95.22 |
|
±¸ºÐ |
¼ÒÇü |
158.00 |
3,193.18 |
12,657.38 |
513.50 |
88.48 |
601.98 |
13,259.36 |
5,032.30 |
18,291.66 |
|
4.54% |
965.94 |
3,828.86 |
155.33 |
26.77 |
182.10 |
4,010.96 |
1,522.27 |
5,533.23 |
|
13 Type |
ºÐ¾ç |
3321.00 |
100,244.38 |
417,323.79 |
17,235.42 |
2,992.15 |
20,227.57 |
437,551.36 |
168,585.47 |
606,136.83 |
|
95.46% |
30,323.92 |
126,240.45 |
5,213.71 |
905.13 |
6,118.84 |
132,359.29 |
50,997.10 |
183,356.39 |
|
ÇÕ°è |
103,437.56 |
429,981.17 |
17,748.92 |
3,080.63 |
20,829.55 |
450,810.72 |
173,617.77 |
624,428.49 |
|
31,289.86 |
130,069.30 |
5,369.05 |
931.89 |
6,300.94 |
136,370.24 |
52,519.38 |
188,889.62 |
|
|
|
|
|
|
|