(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¿ÁÖÅÃ
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
ÁְźÎ
°øµ¿ÁÖÅÃ
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
 
 
Untitled Document