| 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 |
| 81824 |

½Ã¼³¹°¡æÅä¸ñ Àüȯ
ÀÚüÀÚ±Ý °á»ê
ÇàÁ¤Ã³ºÐ Ùí
|
|
Åä¸ñ öÄÜ |
7¾ï 7¾ï
|
- 1.0
|
- 0.8
|
- 1.4
|
- -
|
- 0.7
|
- 2.1
|
- 3.9
|
- -
|
- -
|
97 97
|
ÁÖ 6.0¾ï |
158Á 77¹é |
Áö¹æ |
1¾ï4õ2¹é
 |
32 |
| 81034 |

ÇàÁ¤Ã³ºÐ Ùí
À׿©±Ý Ùí(°á¼Õ 1.2¾ï)
±â¼úÀÚ 2ÀÎ »ç¾÷ÀÚ êó
2023³â ½ÇÅÂÁ¶»ç èÇ
Ưº°À¶ÀÚ 1600¸¸
|
|
Æ÷Àå |
8¾ï
|
0.3
|
1.5
|
3.0
|
2.4
|
0.6
|
6.0
|
7.8
|
1.2
|
-
|
20 20
|
ÁÖ 3.0¾ï |
81Á 11¹é |
Áö¹æ |
6õ5¹é
 |
33 |
| 81350 |
 
 
*24³â 6¿ù¸» À׿©±Ý 4.27¾ï, ½ÇÀÚº»±Ý ¾à 6¾ï
*25³â 6¿ù¸» À׿©±Ý 4.55¾ï, ½ÇÀÚº»±Ý ¾à 7.9¾ï
*°øÁ¦ÀÜ¾× = 157*951,294-92,800,000 = 56,553,158¿ø
*¿ÜºÎ½Å¿ë(ÀÌÅ©·¹´õºí) BB+(~26.9.30) *½Ã¼³¹°-->Åä¸ñ Àüȯ
*ÁøÇà°ø»ç : 25³â-10¾ï 26³â-15¾ï 27³â-15¾ï
°øµ¿µµ±Þ 100¾ï(°ü±Þ öµµ°ø»ç)Áß 30%ÁöºÐ+Ãß°¡°ø°¡ 10¾ï(´ëÁöºÐ Ÿ¹ýÀο¡¼ Á÷¿µ)
*»ç¾÷ÀÚ ¹«, ±Þ¿©ÀÌü À¯
|
|
Åä¸ñ Á¶°æ½ÄÀç |
31¾ï 11¾ï
|
22.6 0.3
|
1.8 1.5
|
0.4 -
|
3.8 -
|
6.0 -
|
10.2 -
|
34.5 1.7
|
10.0 -
|
15.0 -
|
10
|
ÁÖ 6.0¾ï |
157Á 56¹é |
Áö¹æ |
2¾ï7õ
 |
36 |
| 76658 |

2022³â À׿©±Ý 77õ
½Ã¼³¹°¡æÅä¸ñ Àüȯ
±â¼úÀÚ »ç¾÷ÀÚ êó
ÇöÀç ½ÇÅÂÁ¶»ç ´ë»ó¾Æ´Ô
|
|
Åä¸ñ ±Ý¼Ó±¸Á¶ µµÀå |
28¾ï 24¾ï 24¾ï
|
11.0 1.0 0.7
|
1.0 - 0.2
|
- 1.9 3.2
|
0.4 4.8 1.4
|
1.4 - 1.0
|
1.8 6.7 5.6
|
13.8 7.7 6.5
|
- - -
|
- - -
|
97 97
|
ÁÖ 7.0¾ï |
158Á 66¹é |
Áö¹æ |
1¾ï8õ2¹é
 |
30 |
| 78198 |

À¯ÇÑȸ»ç
ÀÌÀÍÀ׿©±Ý ¾à 3¾ï¹Ì¸¸
Á¾¸ñ:Åä°ø(Æ÷Àå),µµÀå(¼®°ø)
|
|
Åä°ø µµÀå |
23¾ï 21¾ï
|
4.6 4.8
|
9.0 2.5
|
4.0 1.0
|
2.0 1.0
|
3.5 -
|
9.5 2.0
|
23.1 9.3
|
- -
|
- -
|
04 04
|
À¯ 6.0¾ï |
193Á 30¹é |
Áö¹æ |
1¾ï9õ2¹é
 |
33 |
| 76513 |

°è¾àÈÄ ´ëÃâ 56%
ÇàÁ¤Ã³ºÐ Ùí
|
|
Åä°ø Æ÷Àå öÄÜ |
12¾ï 12¾ï 11¾ï
|
- - 7.5
|
1.5 - 1.7
|
2.0 1.0 1.6
|
1.0 3.4 2.0
|
1.8 1.5 2.0
|
4.8 5.9 5.6
|
6.3 5.9 14.8
|
2.8 2.4 4.6
|
- - -
|
19 19
|
ÁÖ 2.3¾ï |
86Á ¹Ì´ëÃâ |
Áö¹æ |
1¾ï3õ2¹é
 |
33 |
| 77852 |

ÀÌÀÍÀ׿©±Ý ¾à 4¾ï
Çѱ¹Æò°¡ BB-µî±Þ
Á¾ÇÕ,Àü¹® ȸ¿ø»ç
ÇàÁ¤Ã³ºÐ Ùí
½Ã¼³¹°¡æÅä¸ñ Àüȯ
|
|
Åä¸ñ ¼®°ø Æ÷Àå ±Ý¼Ó±¸Á¶ |
33¾ï 28¾ï 30¾ï 20¾ï
|
2.2 4.0 4.6 -
|
9.8 4.7 4.6 -
|
0.7 2.8 5.0 -
|
3.0 5.8 0.3 -
|
1.4 0.7 4.0 1.7
|
5.1 9.3 9.3 1.7
|
17.1 18.0 18.5 1.7
|
2.5 0.4 1.0 3.6
|
- - - -
|
11 18
|
ÁÖ 6.0¾ï |
193Á 110¹é |
Áö¹æ |
ÇùÀÇ
 |
33 |
| 76025 |

ºÐÇÒÇÕº´,Æ÷°ý¾çµµ
ÃâÀÚ±Ý º°µµ
ÀÌÀÍÀ׿©±Ý 3.1¾ï
|
|
Àü±â |
21¾ï
|
3.2
|
9.3
|
3.0
|
4.0
|
6.8
|
13.8
|
26.3
|
3.0
|
-
|
18 18
|
ÁÖ 2.6¾ï |
200Á ¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
41 |
| 81593 |

ºÐÇҾ絵
°øÁ¦º°µµ
¿¬´ëº¸Áõ»ç º¸À¯
|
|
Àü±â |
42¾ï
|
-
|
13.0
|
28.0
|
42.0
|
15.0
|
85.0
|
98.0
|
10.0
|
-
|
21 21
|
ÁÖ 1.5¾ï |
200Á ¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
35 |
| 81574 |

¹«Á¤Àü 10³â-100¾ï
¹èÀüÁöÁß 1¾ï / »ç¼± 17¾ï
ºÐÇҾ絵 / °øÁ¦º°µµ
|
|
Àü±â |
񃧯
|
-
|
50.0
|
60.0
|
20.0
|
5.0
|
85.0
|
135.0
|
13.0
|
-
|
06 06
|
ÁÖ - |
700Á ¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
31 |
| 81818 |

|
Àü±â |
񃧯
|
7.0
|
11.0
|
11.0
|
25.0
|
19.0
|
55.0
|
73.0
|
4.0
|
-
|
20 20
|
ÁÖ 1.5¾ï |
¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
31 |
| 81946 |

|
Àü±â |
񃧯
|
-
|
-
|
2.0
|
21.0
|
22.0
|
45.0
|
45.0
|
21.0
|
-
|
22 22
|
ÁÖ 1.5¾ï |
¹Ì´ëÃâ |
Áö¹æ |
ÇùÀÇ
 |
5 |
| 80806 |

¹ýÀÎÀüȯ ¾ç¼öÀںδã
°øÁ¦ÀÜ¾× º°µµ
|
|
Àü±â |
񃧯
|
20.0
|
10.0
|
15.0
|
30.0
|
35.0
|
80.0
|
110.0
|
5.0
|
-
|
18
|
°³ 1.5¾ï |
200Á 12¹é |
Áö¹æ |
ÇùÀÇ
 |
35 |
| 81744 |

|
Àü±â |
񃧯
|
-
|
-
|
5.0
|
5.0
|
6.0
|
16.0
|
16.0
|
5.0
|
-
|
22 22
|
ÁÖ 1.5¾ï |
200Á 43¹é |
Áö¹æ |
ÇùÀÇ
 |
39 |
| 76535 |

|
Àü±â |
񃧯
|
6.0
|
4.0
|
12.0
|
3.0
|
2.0
|
17.0
|
27.0
|
1.0
|
-
|
17 17
|
ÁÖ 1.5¾ï |
200Á 10¹é |
¼öµµ±Ç |
ÇùÀÇ
 |
35 |