| |
|
|
|
|
 |
 |
| |
| (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¿ÁÖÅà |
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 |
ÁְźΠ|
°øµ¿ÁÖÅà |
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 |
|
|
|
|
|
|
|