| |
|
|
|
|
 |
 |
| |
| (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 |
8,894.00 |
(2,690.44) |
ºñÀ² |
4.21% |
|
°ø¿ø |
10,700.00 |
(3,236.75) |
5.06% |
|
Çб³ |
8,500.00 |
(2,571.25) |
4.02% |
|
°ø°øÃ»»ç |
440.70 |
(0,133.31) |
0.21% |
|
|
0.00 |
(0,000.00) |
0.00% |
|
¼Ò°è |
28,534.70 |
(8,631.75) |
¼Ò°è |
13.50% |
|
±â¹Ý½Ã¼³ |
±¹°øÀ¯Áö |
7,701.70 |
(2,329.76) |
ºñÀ² |
3.64% |
|
ÇÕ°è |
36,236.40 |
(10,961.51) |
ÇÕ°è |
17.14% |
|
´ëÁö¸éÀû |
175,158.30 |
(52,985.39) |
|
¿ëµµ |
°øµ¿ÁÖÅÃ(¾ÆÆÄÆ®) ¹× ºÎ´ëº¹¸®½Ã¼³ |
Á¤ºñ°èȹ»ó¿ëÀû·ü |
240.24% |
±Ô¸ð |
ÁöÇÏ3Ãþ, Áö»ó 7~35Ãþ Æò±Õ 21.54Ãþ |
¹ýÀû»óÇÑ¿ëÀû·ü |
250.00% |
°ÇÃà¸éÀû |
34,225.04 (10,353.07) |
Ãß°¡¿ëÀû·ü |
9.68% |
°ÇÆó·ü |
19.54 (30% ÀÌÇÏ) |
ºÐ¾ç¿ëÀû·ü |
245.04% |
429,206.04 |
¿¬¸éÀû |
¿ëÀû·ü»êÁ¤¿ë |
437,759.34 |
(132,422.20) |
|
¹ýÀû¼ÒÇü¿ëÀû·ü |
4.84% |
8,479.52 |
Áö»ó¿¬¸éÀû |
439,159.34 |
(132,845.70) |
|
°èȹ¼ÒÇü¿ëÀû·ü |
4.88% |
8,553.30 |
ÁöÇÏ¿¬¸éÀû |
197,347.46 |
(59,697.61) |
|
¼ÒÇüÁÖÅü¼´ë¼ö |
105 |
ÇÕ°è |
636,506.80 |
(192,543.31) |
|
|
|
|
¿ëÀû·ü |
249.92% (¹ýÁ¤ : 250.00%) |
Á¶°æ¸éÀû |
60,727.58 |
(18,370.09) |
°èȹ |
34.67% |
¹ýÁ¤ |
30% ÀÌ»ó |
52,547.49 |
±¸Á¶ |
ö±ÙÄÜÅ©¸®Æ® ¹«·®ÆÇ ¹× º®½Ä È¥ÇÕ±¸Á¶ |
¼¼´ë¼ö |
3,485¼¼´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 |
163,343.70 |
75 |
2182 |
Áö»ó 0 |
Àü¿ë 85m Ãʰú |
163,623.46 |
65 |
2520 |
ÁöÇÏ 5388 |
Àå¾ÖÀÎÁÖÂ÷ |
162´ë Æ÷ÇÔ |
¼Ò°è |
|
4702 |
5388 |
±Ù¸°»ýȰ½Ã¼³-1 |
3,550.00 |
134 |
27 |
Áö»ó 30 |
±Ù¸°»ýȰ½Ã¼³-2 |
1,500.00 |
134 |
12 |
Áö»ó 18 |
±Ù¸°»ýȰ½Ã¼³-3 |
1,240.00 |
134 |
10 |
Áö»ó 13 |
±Ù¸°»ýȰ½Ã¼³-4 |
360.00 |
134 |
3 |
Áö»ó 5 |
Àå¾ÖÀÎÁÖÂ÷ |
3´ëÆ÷ÇÔ |
¼Ò°è |
|
52 |
66 |
ÇÕ°è |
114.72% |
|
4754 |
5454 |
|
| |
| |
| (2) ½Ã¼³º° ¸éÀûÇ¥ |
½Ã¼³¸í |
¿¬¸éÀû |
ºñ°í |
Áö»óÃþ |
ÁöÇÏÃþ |
¼Ò°è |
¼³Ä¡±âÁØ |
¹ýÁ¤¸éÀû |
ÁְźΠ|
°øµ¿ÁÖÅà |
429,509.34 |
|
429,509.34 |
|
|
¼Ò°è |
429,509.34 |
0.00 |
429,509.34 |
|
|
ºÎ´ëº¹¸®½Ã¼³ (¿ëÀû·üÆ÷ÇÔ) |
°ü¸®»ç¹«¼Ò |
400.00 |
0.00 |
400.00 |
10§³+£û(¼¼´ë¼ö-50)*0.05§³£ý |
181.75§³ |
°æºñ½Ç |
200.00 |
0.00 |
200.00 |
12°³¼Ò¼³Ä¡ |
|
M.D.F½Ç |
200.00 |
0.00 |
200.00 |
ÁýÁß±¸³»Åë½Å½Ç¼³Ä¡ |
|
¹æÀç½Ç |
0.00 |
0.00 |
0.00 |
|
|
¼Ò°è |
800.00 |
0.00 |
800.00 |
|
|
ºÎ´ëº¹¸®½Ã¼³ |
°æ·Î´ç |
600.00 |
0.00 |
600.00 |
40§³+£û(¼¼´ë¼ö-150)*0.1§³£ý |
373.50§³ |
Áֹΰøµ¿½Ã¼³ |
0.00 |
5,000.00 |
5,000.00 |
50§³+£û(¼¼´ë¼ö-300)*0.1§³£ý |
368.50§³ |
º¸À°½Ã¼³ |
400.00 |
0.00 |
400.00 |
4.29*40ÀÎ |
161.60§³ |
ÀÛÀºµµ¼°ü |
400.00 |
0.00 |
400.00 |
33§³ ÀÌ»ó |
33.00§³ |
¼Ò°è |
1,400.00 |
5,000.00 |
6,400.00 |
|
|
ÇÕ°è |
2,200.00 |
5,000.00 |
7,200.00 |
|
|
³îÀÌÅÍ ¿îµ¿½Ã¼³ |
¾î¸°À̳îÀÌÅÍ |
3,700.72 |
0.00 |
3,700.72 |
300§³+£û(¼¼´ë¼ö-100)*1.0§³ |
3,685.00§³ |
Áֹο½Ã¼³ |
2,567.08 |
0.00 |
2,567.08 |
300§³+£û(¼¼´ë¼ö-500)/200*150§³£ý |
2,538.75§³ |
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 |
4,678.32 |
4,678.32 |
|
|
ÁÖÂ÷Àå |
0.00 |
187,660.14 |
187,660.14 |
|
|
¼Ò°è |
0.00 |
192,347.46 |
192,347.46 |
|
|
ÁÖ°ÅÇÕ°è |
431,709.34 |
197,347.46 |
629,056.80 |
|
|
±Ù¸°»ýȰ½Ã¼³-1 |
3,550.00 |
|
3,550.00 |
¼¼´ë¼ö*6§³¹Ì¸¸ |
20,910.00§³ |
±Ù¸°»ýȰ½Ã¼³-2 |
1,500.00 |
|
1,500.00 |
|
|
±Ù¸°»ýȰ½Ã¼³-3 |
1,240.00 |
|
1,240.00 |
|
|
±Ù¸°»ýȰ½Ã¼³-4 |
360.00 |
|
360.00 |
|
|
¼Ò°è |
6,650.00 |
|
6,650.00 |
|
|
À¯Ä¡¿ø |
800.00 |
|
800.00 |
|
|
¼Ò°è |
7,450.00 |
0.00 |
7,450.00 |
|
|
ÇÕ°è |
439,159.34 |
197.347.46 |
636,506.80 |
|
|
|
| |
| (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
(24.64) |
¼ÒÇü |
105 |
21.5 |
81.46 |
1.32 |
0.85 |
2.17 |
83.63 |
34.41 |
118.04 |
73.61% |
ºÐ¾ç |
253 |
6.50 |
24.64 |
0.40 |
0.26 |
0.66 |
25.30 |
10.41 |
35.71 |
|
59B
(24.62) |
¼ÒÇü |
|
21.4 |
81.38 |
1.32 |
0.85 |
2.17 |
83.55 |
34.42 |
117.97 |
73.70% |
ºÐ¾ç |
148 |
6.47 |
24.62 |
0.40 |
0.26 |
0.66 |
25.27 |
10.41 |
35.69 |
|
59C
(24.62) |
¼ÒÇü |
|
21.42 |
81.4 |
1.32 |
0.85 |
2.17 |
83.57 |
34.42 |
117.99 |
73.69% |
ºÐ¾ç |
154 |
6.48 |
24.62 |
0.40 |
0.26 |
0.66 |
25.28 |
10.41 |
35.69 |
|
59D
(24.64) |
¼ÒÇü |
|
21.5 |
81.47 |
1.32 |
0.85 |
2.17 |
83.64 |
34.42 |
118.06 |
73.61% |
ºÐ¾ç |
46 |
6.50 |
24.64 |
0.40 |
0.26 |
0.66 |
25.30 |
10.41 |
35.71 |
|
84A
(34.60) |
ºÐ¾ç |
349 |
29.4 |
114.38 |
1.87 |
1.21 |
3.08 |
117.46 |
48.77 |
166.23 |
74.30% |
8.89 |
34.60 |
0.57 |
0.37 |
0.93 |
35.53 |
14.75 |
50.28 |
|
84B
(34.55) |
ºÐ¾ç |
608 |
29.25 |
114.22 |
1.87 |
1.21 |
3.08 |
117.3 |
48.77 |
166.07 |
74.39% |
8.85 |
34.55 |
0.57 |
0.37 |
0.93 |
35.48 |
14.75 |
50.24 |
|
84C
(34.58) |
ºÐ¾ç |
467 |
29.35 |
114.33 |
1.87 |
1.21 |
3.08 |
117.41 |
48.77 |
166.18 |
74.33% |
8.88 |
34.58 |
0.57 |
0.37 |
0.93 |
35.52 |
14.75 |
50.27 |
|
114A
(44.86) |
ºÐ¾ç |
366 |
33.35 |
148.3 |
2.53 |
1.64 |
4.17 |
152.47 |
65.97 |
218.44 |
77.51% |
10.09 |
44.86 |
0.77 |
0.50 |
1.26 |
46.12 |
19.96 |
66.08 |
|
114B
(44.78) |
ºÐ¾ç |
434 |
33.05 |
148.03 |
2.53 |
1.64 |
4.17 |
152.2 |
65.99 |
218.19 |
77.67% |
10.00 |
44.78 |
0.77 |
0.50 |
1.26 |
46.04 |
19.96 |
66.00 |
|
114C
(44.83) |
ºÐ¾ç |
319 |
33.25 |
148.21 |
2.53 |
1.64 |
4.17 |
152.38 |
65.98 |
218.36 |
77.57% |
10.06 |
44.83 |
0.77 |
0.50 |
1.26 |
46.09 |
19.96 |
66.05 |
|
142A
(53.60) |
ºÐ¾ç |
88 |
34.25 |
177.2 |
3.14 |
2.04 |
5.18 |
182.38 |
82.04 |
264.42 |
80.67% |
10.36 |
53.60 |
0.95 |
0.62 |
1.57 |
55.17 |
24.82 |
79.99 |
|
142B
(53.54) |
ºÐ¾ç |
94 |
34.05 |
177 |
3.14 |
2.04 |
5.18 |
182.18 |
82.04 |
264.42 |
80.76% |
10.30 |
53.54 |
0.95 |
0.62 |
1.57 |
55.11 |
24.82 |
79.93 |
|
165
(62.90) |
ºÐ¾ç |
54 |
42 |
207.95 |
3.65 |
2.37 |
6.02 |
213.97 |
95.25 |
309.22 |
79.80% |
12.71 |
62.90 |
1.10 |
0.72 |
1.82 |
64.73 |
28.81 |
93.54 |
|
±¸ºÐ |
¼ÒÇü |
105 |
2257.5 |
8553.3 |
138.6 |
89.25 |
227.85 |
8781.15 |
3613.05 |
12394.20 |
|
3.01% |
682.89 |
2587.37 |
41.93 |
27.00 |
68.92 |
2656.30 |
1092.95 |
3749.25 |
|
13 Type |
ºÐ¾ç |
3380 |
100284.68 |
420956.04 |
7055.85 |
4568.31 |
11624.16 |
432580.20 |
184039.45 |
616619.65 |
|
96.99% |
30336.12 |
127339.20 |
2134.39 |
1381.91 |
3516.31 |
130855.51 |
55671.93 |
186527.44 |
|
ÇÕ°è |
102542.18 |
429509.34 |
7194.45 |
4657.56 |
11852.01 |
441361.35 |
187652.50 |
629013.85 |
|
31019.01 |
129926.58 |
2176.32 |
1408.91 |
3585.23 |
133511.81 |
56764.88 |
190276.69 |
|
|
|
|
|
|
|