| 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 |
| 77604 |

°á»ê:Çö±Ý µî / ÇàÁ¤Ã³ºÐ Ùí
¿ÜºÎ BBO
°³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
ÀÌÀÍÀ׿©±Ý 2.8¾ï
ÁøÇà°ø»ç:°ÇÃà 12¾ï
|
|
Åä°Ç Åä¸ñ °ÇÃà |
96¾ï 57¾ï 90¾ï
|
- 1.6 43.0
|
- 4.0 4.0
|
- 8.0 70.0
|
- 11.0 30.0
|
- 3.6 47.0
|
- 22.6 147.0
|
- 28.2 194.0
|
- 15.0 22.0
|
- - -
|
03 08
|
ÁÖ 14.3¾ï |
225Á 168¹é |
Áö¹æ |
7¾ï3õ
 |
313 |
| 80823 |

°á»ê:Çö±Ý µî
ÀÌÀÍÀ׿©±Ý 8¾ï / ¿ÜºÎ BBO
±â¼úÀÎÁß °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü êó
|
|
Åä°Ç Åä¸ñ °ÇÃà Á¶°æ |
95¾ï 84¾ï 79¾ï 77¾ï
|
- 12.0 4.0 6.0
|
- 15.0 20.0 5.0
|
- 9.0 14.0 5.0
|
- 9.0 21.0 10.0
|
- 32.0 9.5 9.0
|
- 50.0 44.5 24.0
|
- 77.0 68.5 35.0
|
- 30.0 - 10.0
|
- - - -
|
16 20
|
ÁÖ 12.0¾ï |
317Á 227¹é |
Áö¹æ |
9¾ï2õ
 |
21 |
| 76810 |

ÇàÁ¤Ã³ºÐ Ùí / ¸Å³â ÀÚü Çö±Ý°á»ê
À׿©±Ý 3.8¾ï(¿¬¸»°á»ê½Ã 2.5¾ï °¨¾×¿¹»ó)
¿ÜºÎ BB+µî±Þ( ~26.06¿ù)
Åä¸ñ,°ÇÃà ´ëºÎºÐ °ü±Þ½ÇÀû
24.01.01ÀϺÎÅÍ ±â¼úÀÎ(»ç¾÷ÀÚ Ùí,ÃÖÀúÀÓ±ÝÀÌ»ó ±Þ¿©ÀÌü êó)
|
|
Åä°Ç Åä¸ñ °ÇÃà |
95¾ï 70¾ï 85¾ï
|
- 7.8 97.0
|
- - 13.0
|
- 13.0 25.0
|
- 5.0 30.0
|
- 25.8 37.0
|
- 43.8 92.0
|
- 51.6 202.0
|
- 17.0 45.0
|
- - -
|
00 03
|
ÁÖ 11.1¾ï |
317Á 230¹é |
Áö¹æ |
ÇùÀÇ
 |
336 |
| 50868 |

16³â ÁÖ±âÀû½Å°í ¿Ï·á
ÇàÁ¤Ã³ºÐ¾øÀ½ / ¿ÜºÎ½Å¿ë:B+
16³â¸»±âÁØ À׿©±Ý:12.5¾ï
2017³âÁøÇà°ø»ç(°ü±Þ) ¾à10¾ï ¾çµµÀÚ ½Ã°ø¿Ï·áÁ¶°Ç
¼Ò¼Û°Ç(ÇǼÕ)¾à1¾ï¹Ì¸¸(´ãº¸Á¦°ø2¾ï, ÆÇ°áÈÄÁ¤»êÁö±Þ)
|
|
Åä°Ç Åä¸ñ °ÇÃà |
95¾ï ±âº» ±âº»
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
- - -
|
09 09
|
ÁÖ 12.0¾ï |
248Á 149¹é |
ºñ°ú¹Ð |
ÇùÀÇ
 |
154 |
| 80899 |

ÇàÁ¤Ã³ºÐ Ùí
¸Å³â Çö±Ý°á»ê / ±â¾÷ BBO( ~26.06.30)
2024³â À׿©±Ý ¾à 7.9¾ï
ÁøÇà°ø»ç:Åä¸ñ(°ü±Þ)-12¿ù Áذø¿¹Á¤
±â¼úÀÚ °³Àλç¾÷ÀÚ Ùí,±Þ¿©ÀÌü³»¿ª º¸À¯
|
|
Åä¸ñ °ÇÃà |
94¾ï 45¾ï
|
16.0 5.0
|
22.0 10.0
|
27.0 -
|
55.0 4.0
|
59.0 9.0
|
141.0 13.0
|
179.0 28.0
|
12.0 -
|
- -
|
02 02
|
ÁÖ 8.0¾ï |
300Á 209¹é |
Áö¹æ |
7¾ï8õ
 |
46 |
| 70468 |

|
ºÐÇҾ絵(ºÐÇÒºñ¿ë ¾ç¼öÀںδã)
|
|
Àü±â |
93¾ï
|
12.4
|
10.0
|
30.0
|
-
|
-
|
30.0
|
52.4
|
-
|
-
|
16
|
ÁÖ - |
200Á ¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
168 |
| 71131 |
 
¡Ü24³â¸» À׿©±Ý ¾à 9.5¾ï, ´ç±â¼øÀÍ 1037¸¸, ½ÇÀÚº»±Ý ¾à11.4¾ï
¡Ü¿ÜºÎ½Å¿ë(³ªÀ̽º) BB-( ~26.05) ¡ÜÇàÁ¤Ã³ºÐ Ùí
¡Ü°øÁ¦ÀÜ¾× = 226*1,567,000-180,750,000 = 173,392,000
¡Ü°øµ¿µµ±Þ 192¾ï ³«Âû(51% ÁöºÐ)-ÇöÀå Æ÷ÇÔ ¸Å°¢°¡´É(ºÎ±ÝÇùÀÇ)
ÃÖ±Ù 35¾ï Ãß°¡³«Âû(Çб³È¯°æ°³¼±)
|
|
Åä°Ç Åä¸ñ °ÇÃà |
90¾ï 85¾ï 51¾ï
|
- 29.8 33.3
|
- 18.7 8.3
|
- 24.5 9.7
|
- 52.8 2.9
|
- 17.0 1.2
|
- 94.3 13.8
|
- 142.8 55.4
|
- - -
|
- - -
|
01 05
|
ÁÖ 12.0¾ï |
226Á 169¹é |
Áß°ú¼¼ |
ÇùÀÇ
 |
370 |
| 81204 |

Çö±Ý¹× ÀÚüÀÚ»ê °á»ê
ÇàÁ¤Ã³ºÐ Ùí
À׿©±Ý ¾à 30¾ï
ºÐÇҾ絵 / °øÁ¦ ¹Ì´ëÃâ
|
|
±â°è¼³ºñ |
90¾ï
|
-
|
38.0
|
37.0
|
43.0
|
26.0
|
106.0
|
144.0
|
-
|
-
|
19 20
|
ÁÖ 3.0¾ï |
131Á 60¹é |
Áö¹æ |
2¾ï3õ
 |
13 |
| 80933 |

¿¬¸»Àܰí Çö±Ý¹× ÀÚüÀÚ»ê
ÇàÁ¤Ã³ºÐ Ùí
|
|
¼Ò¹æ |
90¾ï
|
-
|
41.0
|
35.0
|
42.0
|
39.0
|
116.0
|
157.0
|
-
|
-
|
20 20
|
ÁÖ 3.0¾ï |
40Á ¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
23 |
| 80688 |

ÀÚü°á»ê
ÀÌÀÍÀ׿©±Ý ¾à 27¾ï
|
|
º¸¸µ Æ÷Àå |
90¾ï 15¾ï
|
80.0 -
|
100.0 -
|
120.0 -
|
50.0 -
|
40.0 -
|
210.0 -
|
390.0 -
|
- -
|
- -
|
00 00
|
ÁÖ 4.0¾ï |
224Á 150¹é |
Áö¹æ |
ÇùÀÇ
 |
25 |
| 80670 |

|
Åä°Ç Åä¸ñ °ÇÃà |
90¾ï 90¾ï 60¾ï
|
- 7.5 30.0
|
- 5.0 20.0
|
- 8.0 4.0
|
- 1.0 10.0
|
- 30.0 10.0
|
- 39.0 24.0
|
- 51.5 74.0
|
- - -
|
- - -
|
00 00
|
ÁÖ 12.0¾ï |
246Á 160¹é |
Áö¹æ |
7¾ï2õ
 |
23 |
| 79999 |

Çö±Ý°ú ÀÚüÀÚ»ê °á»ê
ÇàÁ¤Ã³ºÐ Ùí / ´ëºÎºÐ °ü±Þ½ÇÀû
À׿©±Ý ¾à 1.3¾ï
±â¼úÀÎ ¹®Á¦¾øÀ½
|
|
Åä°Ç Åä¸ñ °ÇÃà |
90¾ï 65¾ï 80¾ï
|
- 15.5 15.0
|
- 13.0 6.0
|
- 10.0 7.5
|
- 11.5 39.0
|
- 5.4 -
|
- 26.9 46.5
|
- 55.4 67.5
|
- - -
|
- - -
|
10 10
|
ÁÖ 12.0¾ï |
379Á 223¹é |
Áö¹æ |
5¾ï5õ
 |
94 |
| 72084 |
 
 
21³â¸»±âÁØ À׿©±Ý11.6¾ï(22³â¼Õ½Ç·ÎÀÎÇØ À׿©±Ý°ÅÀÇÁ¤¸®¿¹Á¤)
Á¤ÁöÀ̷¾øÀ½
¿ÜºÎ½Å¿ë¾øÀ½
22³â½ÇÀû¾øÀ½
|
|
°ÇÃà |
90¾ï
|
70.0
|
84.0
|
-
|
-
|
-
|
-
|
154.0
|
-
|
-
|
17 17
|
ÁÖ 5.1¾ï |
94Á 65¹é |
Áö¹æ |
ÇùÀÇ
 |
180 |
| 58160 |

 
6¿ù °á»ê¹ýÀÎ-º»ÀÎÀÚ±Ý °á»ê èÇ
ÇàÁ¤Ã³ºÐ Ùí / °æ¿µ»óÅ ¾çÈ£ / °øÁ¦µî±ÞCC(19³â¸»±îÁö)
ÀÚü°ø»ç ½ÇÀû / ¹ýÀο¬´ëº¸Áõ°¡´É
À׿©±Ý 13.6¾ï(2018³â6¿ù ±âÁØ)
ÁøÇà°ø»çÀÖÀ½ / ´ëºÎºÐ»ç±Þ°ø»ç(°øÀå.±Ù»ý)
|
|
°ÇÃà |
90¾ï
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15 15
|
ÁÖ 5.0¾ï |
94Á 59¹é |
Áö¹æ |
2¾ï6õ3¹é
 |
179 |
| 22104 |
 
 
2011³â ÁÖ±âÀû½Å°í¿Ï·á
9¿ù°á»ê¹ýÀÎ
±â¾÷½Å¿ëµî±ÞB+
½ÅÀεµ +2, ±â°³ºñ ¸¸Á¡
|
|
Åä°Ç Åä¸ñ °ÇÃà Á¶°æ |
90¾ï 80¾ï 80¾ï 70¾ï
|
- - - -
|
- - - -
|
- - - -
|
- - - -
|
- - - -
|
- - - -
|
- - - -
|
- - - -
|
- - - -
|
94 02
|
ÁÖ 19.0¾ï |
317Á 175¹é |
Áö¹æ |
6¾ï5õ
 |
173 |