(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¿ÁÖÅÃ
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
ÁְźÎ
°øµ¿ÁÖÅÃ
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
 
 
Untitled Document