(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
235.24%
±Ô¸ð
ÁöÇÏ3Ãþ, Áö»ó 10~35Ãþ Æò±Õ 21.59Ãþ
¹ýÀû»óÇÑ¿ëÀû·ü
250.00%
°ÇÃà¸éÀû
34,225.04 (10,353.07)
Ãß°¡¿ëÀû·ü
14.74%
°ÇÆó·ü
19.52 (30% ÀÌÇÏ)
ºÐ¾ç¿ëÀû·ü
242.61%
424,948.01
¿¬¸éÀû
¿ëÀû·ü»êÁ¤¿ë
437,853.64
(132,450.73)
 
¹ýÀû¼ÒÇü¿ëÀû·ü
7.37%
12,905.63
Áö»ó¿¬¸éÀû
441,010.17
(133,405.58)
 
°èȹ¼ÒÇü¿ëÀû·ü
7.39%
12,944.19
ÁöÇÏ¿¬¸éÀû
203,101.48
(61,438.20)
 
¼ÒÇüÁÖÅü¼´ë¼ö
159
ÇÕ°è
644.111.65
(194,843.77)
       
¿ëÀû·ü
249.98% (¹ýÁ¤ : 250.00%)
Á¶°æ¸éÀû
64,492.50
(19,509.01)
°èȹ
36.82%
¹ýÁ¤
30% ÀÌ»ó
52,547.49
±¸Á¶
ö±ÙÄÜÅ©¸®Æ® ¹«·®ÆÇ±¸Á¶
¼¼´ë¼ö
3,484¼¼´ë

ÁÖÂ÷´ë¼ö

(Àå¾ÖÀÎÀü¿ëÁÖÂ÷´Â
ºÎ¼³ÁÖÂ÷Àå °èȹ
ÁÖÂ÷´ë¼öÀÇ 3%ÀÌ»ó)

¿ëµµ
¸éÀû
¼³Ä¡±âÁØ
¹ýÁ¤ÁÖÂ÷´ë¼ö
°èȹÁÖÂ÷´ë¼ö
°øµ¿ÁÖÅÃ
Àü¿ë 85mÀÌÇÏ
163,137.58
75
2179
Áö»ó 0
Àü¿ë 85m Ãʰú
163,853.15
65
2523
ÁöÇÏ 5238
Àå¾ÖÀÎÁÖÂ÷
167´ë Æ÷ÇÔ
¼Ò°è
4702
5238
±Ù¸°»ýȰ½Ã¼³-1
3,550.00
134
27
Áö»ó 28
±Ù¸°»ýȰ½Ã¼³-2
1,500.00
134
12
Áö»ó 12
±Ù¸°»ýȰ½Ã¼³-3
1,240.00
134
12
Áö»ó 13
±Ù¸°»ýȰ½Ã¼³-4
360.00
134
3
Áö»ó 5
Àå¾ÖÀÎÁÖÂ÷
3´ëÆ÷ÇÔ
¼Ò°è
52
57
ÇÕ°è
111.38%
1.50
4754
5295
 
 
(2) ½Ã¼³º° ¸éÀûÇ¥
½Ã¼³¸í
¿¬¸éÀû
ºñ°í
Áö»óÃþ
ÁöÇÏÃþ
¼Ò°è
¼³Ä¡±âÁØ
¹ýÁ¤¸éÀû
ÁְźÎ
°øµ¿ÁÖÅÃ
429,608.77
429,608.77
 
¼Ò°è
429,608.77
0.00
429,608.77
 
ºÎ´ëº¹¸®½Ã¼³
(¿ëÀû·üÆ÷ÇÔ)
°ü¸®»ç¹«¼Ò
382.95
0.00
382.95
10§³+£û(¼¼´ë¼ö-50)*0.05§³£ý
181.70§³
°æºñ½Ç
180.00
0.00
180.00
12°³¼Ò¼³Ä¡
M.D.F½Ç
86.27
0.00
86.27
ÁýÁß±¸³»Åë½Å½Ç¼³Ä¡
¹æÀç½Ç
145.65
0.00
145.65
 
¼Ò°è
794.87
0.00
794.87
 
ºÎ´ëº¹¸®½Ã¼³
°æ·Î´ç
669.91
0.00
669.91
40§³+£û(¼¼´ë¼ö-150)*0.1§³£ý
373.40§³
Áֹΰøµ¿½Ã¼³
1,744.31
13,286.61
15,030.92
50§³+£û(¼¼´ë¼ö-300)*0.1§³£ý
368.40§³
º¸À°½Ã¼³
565.56
0.00
565.56
4.29*40ÀÎ
171.60§³
ÀÛÀºµµ¼­°ü
176.75
0.00
176.75
33§³ ÀÌ»ó
33.00§³
¼Ò°è
3,156.53
13,286.61
16,443.14
 
ÇÕ°è
3,951.40
13,286.61
17,238.01
 
³îÀÌÅÍ ¿îµ¿½Ã¼³
¾î¸°À̳îÀÌÅÍ
3,702.75
0.00
3,702.75
300§³+£û(¼¼´ë¼ö-100)*1.0§³
3,684.00§³
Áֹο½Ã¼³
2,556.52
0.00
2,556.52
300§³+£û(¼¼´ë¼ö-500)/200*150§³£ý
2,538.00§³
ÈްԽü³
7°³¼Ò
0°³¼Ò
7°³¼Ò
1+£û1*(¼¼´ë¼ö-500)/500£ý
7°³¼Ò
±â°è,Àü±â½Ç ÁÖÂ÷Àå
±â°èÀü±â½Ç
0.00
4,461.92
4,461.92
 
ÁÖÂ÷Àå
0.00
185,352.95
185,352.95
 
¼Ò°è
0.00
189,814.87
189,814.87
 
ÁÖ°ÅÇÕ°è
433,56.17
203,101.48
636,661.65
 
±Ù¸°»ýȰ½Ã¼³-1
3,550.00
3,550.00
¼¼´ë¼ö*6§³¹Ì¸¸
20,904.00§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
441,010.17
203,101.48
644,111.65
 
 
(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
(24.63)
¼ÒÇü
169
21.45
81.41
3.16
0.81
3.97
85.38
33.98
119.36
73.65%
ºÐ¾ç
239
6.49
24.63
0.96
0.25
1.20
25.03
10.28
36.11
59B
(24.62)
¼ÒÇü
21.4
81.38
3.16
0.81
3.97
85.35
33.99
119.34
73.70%
ºÐ¾ç
110
6.47
24.62
0.96
0.25
1.20
25.82
10.28
36.10
59C
(24.62)
¼ÒÇü
21.42
81.4
3.16
0.81
3.97
85.37
33.99
119.36
73.69%
ºÐ¾ç
112
6.48
24.62
0.96
0.25
1.20
25.82
10.28
36.11
59D
(24.64)
¼ÒÇü
21.5
81.47
3.16
0.81
3.97
85.44
33.99
119.43
73.61%
ºÐ¾ç
46
6.50
24.64
0.96
0.25
1.20
25.05
10.28
36.13
59E
(24.64)
¼ÒÇü
21.5
81.47
3.16
0.81
3.97
85.44
33.99
119.43
73.61%
ºÐ¾ç
38
6.50
24.64
0.96
0.25
1.20
25.05
10.28
36.13
84A
(34.62)
ºÐ¾ç
226
29.45
114.43
4.47
1.15
5.62
120.05
48.17
168.22
74.26%
0.91
34.62
1.35
0.35
1.70
36.32
14.57
50.09
84B
(34.55)
ºÐ¾ç
608
29.25
114.22
4.47
1.15
5.62
119.84
48.16
168
74.39%
0.85
34.55
1.35
0.36
1.70
36.25
14.57
50.82
84C
(34.58)
ºÐ¾ç
589
29.35
114.33
4.47
1.15
5.62
119.95
48.17
168.12
74.33%
8.88
34.58
1.35
0.35
1.70
36.28
14.57
50.86
114A
(44.86)
ºÐ¾ç
391
33.35
148.3
6.05
1.56
7.61
155.91
65.15
221.06
77.51%
10.09
44.86
1.83
0.47
2.30
47.16
19.71
66.87
114B
(44.84)
ºÐ¾ç
435
33.25
148.23
6.06
1.56
7.62
155.85
65.17
221.02
77.57%
10.06
44.84
1.83
0.47
2.31
47.14
19.71
66.85
114C
(44.83)
ºÐ¾ç
295
33.25
148.21
6.06
1.56
7.62
155.83
65.16
220.99
77.57%
10.06
44.83
1.83
0.47
2.31
47.14
19.71
66.05
142A
(53.60)
ºÐ¾ç
88
34.25
177.2
7.53
1.95
9.48
186.68
81.03
267.71
80.67%
10.36
53.60
2.28
0.59
2.87
56.47
24.51
80.98
142B
(53.54)
ºÐ¾ç
94
34.05
177
7.53
1.95
9.48
186.48
81.03
267.51
80.76%
10.30
53.54
2.28
0.59
2.87
56.41
24.51
80.98
165
(62.90)
ºÐ¾ç
54
42
207.95
8.74
2.26
11
218.95
94.06
313.01
79.80%
12.71
62.90
2.64
0.68
3.33
66.23
28.45
94.69
±¸ºÐ
¼ÒÇü
159
3410.55
12944.19
502.44
128.79
631.23
13575.42
5402.82
18978.23
4.56%
1031.69
3915.62
151.99
38.96
190.95
4106.56
1634.35
5740.92
13 Type
ºÐ¾ç
3325
99207.49
416664.58
16714.78
4303.6
21018.38
437682.96
179933.49
617616.45
95.44%
30010.27
126041.04
5056.22
1301.84
6358.06
132399.10
54429.88
186828.98
ÇÕ°è
102618.04
429608.77
17217.22
4432.39
21649.61
451258.38
185336.31
636594.69
31041.96
129956.65
5208.21
1340.80
6549.01
136505.66
56064.23
192569.89
 
 
Untitled Document