



|
|
 |
|
¹øÈ£ |
»óÅÂ |
Á¾¸ñ |
 |
 |
|
½Ã°ø ´É·Â |

 |
|
ÃÖ±Ù ½ÇÀû (´ÜÀ§:¾ï¿ø) |
¹ýÀÎ ¸éÇã |
ȸ»ç ÀÚº»±Ý |
ÃâÀÚ ÀÜ¾× |
Áö¿ª |
¾çµµ Èñ¸Á°¡ |

|
|
Á¶È¸ |
2020 |
2021 |
2022 |
2023 |
2024 |
3³â°è |
5³â°è |
2025 |
2026 |
80722 |

|
öÄÜ »óÇϼöµµ |
19¾ï 17¾ï
|
0.3 0.2
|
2.0 0.7
|
0.6 -
|
0.8 -
|
- -
|
1.4 -
|
3.7 0.9
|
- -
|
- -
|
01 01
|
ÁÖ 13.0¾ï |
168Á 35¹é |
Áö¹æ |
7õ8¹é
 |
2 |
80399 |

|
Æ÷Àå »óÇϼöµµ |
18¾ï 17¾ï
|
- 0.2
|
- 0.7
|
- -
|
- -
|
1.0 -
|
1.0 -
|
1.0 0.9
|
- -
|
- -
|
01 01
|
ÁÖ - |
168Á 35¹é |
Áö¹æ |
7õ8¹é
 |
13 |
74564 |

À׿©±Ý ¾à 1.4¾ï
±â¼úÀÚ »ç¾÷ÀÚ êó
|
|
öÄÜ |
6¾ï
|
6.1
|
6.7
|
2.4
|
2.1
|
1.0
|
5.5
|
18.3
|
1.0
|
-
|
01 01
|
ÁÖ 2.7¾ï |
54Á 20¹é |
Áö¹æ |
8õ5¹é
 |
254 |
72673 |

À¯ÇÑȸ»ç¡æÁÖ½Äȸ»ç
À׿©±Ý 2.6¾ï
6¿ù °á»ê¹ýÀÎ-2025³â °á»êÁß
±â¼úÀÚ »ç¾÷ÀÚ Ùí
|
|
Åä¸ñ |
41¾ï
|
17.0
|
7.5
|
2.5
|
19.0
|
9.5
|
31.0
|
55.5
|
3.0
|
-
|
01 01
|
ÁÖ 7.1¾ï |
131Á 120¹é |
Áö¹æ |
4¾ï5õ
 |
277 |
80778 |
 
|
»óÇϼöµµ |
3¾ï
|
3.3
|
0.9
|
-
|
0.3
|
0.4
|
0.7
|
4.9
|
-
|
-
|
20 20
|
ÁÖ 3.0¾ï |
54Á 10¹é |
Áö¹æ |
6õ
 |
1 |
80777 |
 
|
½Ç³»°ÇÃà |
5¾ï
|
-
|
-
|
-
|
1.4
|
1.5
|
2.9
|
2.9
|
-
|
-
|
22 22
|
ÁÖ 3.2¾ï |
53Á 11¹é |
Áö¹æ |
6õ8¹é
 |
1 |
80776 |
 
°øÁ¦ÀÜ¾× Òý(1.45¾ï)
°á¼Õ 8.5¾ï
|
|
Á¶°æ |
25¾ï
|
14.4
|
2.6
|
-
|
15.7
|
-
|
15.7
|
32.7
|
-
|
-
|
20 20
|
ÁÖ - |
¹Ì´ëÃâ |
Áö¹æ |
2¾ï5õ
 |
1 |
80502 |

|
Åä°ø |
10¾ï
|
-
|
-
|
3.7
|
0.1
|
9.5
|
13.3
|
13.3
|
-
|
-
|
21 21
|
ÁÖ 1.5¾ï |
54Á 10¹é |
Áö¹æ |
7õ
 |
8 |
78938 |

3¿ù °á»ê¹ýÀÎ
½Ã¼³¹°¡æ°ÇÃà Àüȯ
À׿©±Ý ¾à 0.9¾ï
Çö±ÝÀܰí èÇ
|
|
°ÇÃà |
14¾ï
|
5.7
|
11.0
|
-
|
-
|
-
|
-
|
16.7
|
-
|
-
|
16 23
|
ÁÖ 3.0¾ï |
83Á 31¹é |
Áö¹æ |
1¾ï7õ7¹é
 |
241 |
80131 |
 
¡Ü24³â¸» À׿©±Ý 0.5¾ï+ÀçÆò°¡Â÷ÀÍ 2.2¾ï, ´ç±âÀÌÀÍ 1.13¾ï
¡Ü°øÁ¦ÀÜ¾× : 30,158,096 ¿ø
= 184*951,294 - 20,000,000(ÀϹÝÀ¶ÀÚ) - 88,080,000(½Å¿ëÀ¶ÀÚ) - 36,800,000(Ưº°À¶ÀÚ)
|
|
Æ÷Àå öÄÜ »óÇϼöµµ |
28¾ï 30¾ï 24¾ï
|
0.6 2.3 1.8
|
0.5 2.0 0.3
|
0.7 1.8 0.2
|
2.3 2.2 -
|
- 1.8 1.4
|
3.0 5.9 1.6
|
4.1 10.1 3.6
|
- - -
|
- - -
|
84 84
|
ÁÖ 8.0¾ï |
184Á 30¹é |
Áö¹æ |
ÇùÀÇ
 |
71 |
80230 |

2026³â±îÁö ÀÜ¿©°ø»ç 56¾ï
:1Â÷(3¾ï)2Â÷(4.4¾ï) ~25.06¿ù Áذø 3Â÷(21¾ï) ~25.12¿ù 90% Áذø
ÀÜ¿© 28¾ï °úÁõ¾× ÀÜ¿©°ø»ç ³²À½
¿ÜºÎ BB-
|
|
Åä¸ñ °ÇÃà |
30¾ï 32¾ï
|
67.0 10.0
|
23.0 6.0
|
12.0 5.0
|
7.0 31.0
|
8.0 2.0
|
27.0 38.0
|
117.0 54.0
|
- -
|
- -
|
03 03
|
ÁÖ 8.0¾ï |
229Á 160¹é |
Áö¹æ |
5¾ï2õ
 |
28 |
80424 |

ÀÚº»±Ý Çö±Ý+ÀÚ»ê°á»ê
±â¼úÀÚ(Á¤½ÄÁ÷¿ø):»ç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
ÀÌÀÍÀ׿©±Ý 2.8¾ï
ÁøÇà°ø»ç,ÇàÁ¤Ã³ºÐ Ùí
|
|
Åä¸ñ |
44¾ï
|
10.0
|
43.0
|
22.0
|
14.0
|
11.0
|
47.0
|
100.0
|
1.0
|
-
|
14 16
|
ÁÖ 8.0¾ï |
200Á 150¹é |
Áö¹æ |
4¾ï5õ
 |
10 |
80775 |
 
ÇàÁ¤Ã³ºÐ Ùí
2024³â ¿¹±Ý°á»ê
À׿©±Ý 3¾ï
±â¼úÀÚ »ç¾÷ÀÚ êó,±Þ¿©ÀÌü Ùí
|
|
±Ý¼Ó±¸Á¶ |
9¾ï
|
1.0
|
7.0
|
11.0
|
2.0
|
4.0
|
17.0
|
25.0
|
3.0
|
-
|
08 08
|
ÁÖ 2.0¾ï |
57Á 21¹é |
Áö¹æ |
8õ5¹é
 |
1 |
80127 |

ÇàÁ¤Ã³ºÐ Ùí / ¸Å³â ¿¹±Ý°á»ê
À׿©±Ý 4.7¾ï
±â¼úÀÚ »ç¾÷ÀÚ,±Þ¿©ÀÌü êó
°øÁ¦Á¶ÇÕ 94Á Ãʰú¿©À¯
|
|
Åä°ø Æ÷Àå öÄÜ |
17¾ï ±âº» 14¾ï
|
0.2 - 2.0
|
0.2 - 2.0
|
1.0 - 4.0
|
8.0 - 2.0
|
- 7.3 2.5
|
9.0 7.3 8.5
|
9.4 7.3 12.5
|
0.2 3.1 0.8
|
- - -
|
97 97
|
ÁÖ 3.0¾ï |
180Á 58¹é |
Áö¹æ |
1¾ï2õ2¹é
 |
43 |
77947 |

ÇàÁ¤Ã³ºÐ Ùí
2024³â ¿¹±Ý¹Ì¼ö±Ý °á»ê
À׿©±Ý ¾à 3¾ï
±â¼úÀÚ »ç¾÷ÀÚ êó,±Þ¿©ÀÌü Ùí
|
|
öÄÜ Æ÷Àå |
12¾ï 12¾ï
|
2.0 1.0
|
1.0 2.0
|
6.0 4.0
|
6.0 3.0
|
0.8 0.2
|
12.8 7.2
|
15.8 10.2
|
- -
|
- -
|
00 19
|
ÁÖ 2.8¾ï |
109Á 41¹é |
Áö¹æ |
1¾ï2õ2¹é
 |
208 |
|