1 Floor Plan 102103 101 105 110 115

1 Floor Plan 근-1가-02근-1가-03 1가-01 1가-05 1가-10 1가-15 1가-20 1가-25 1가-30 1가-33 근-1가-01 1가-34 1다-01 1나-01 1가-35 1가-40 1마-10 1라-10 1마-09 1라-09 1가-45 1사-10 1바-09 1사-09 1가-50 1아-10 1아-09 1다-05 1나-05 1다-10 1나-10 1라-01 1자-01 1마-01 1자-05 1라-18 1자-10 1바-01 1마-18 1자-15 1사-01 1바-18 1자-20 1아-01 1사-18 1아-18 1자-251자-26 1다-11 1다-13 1차-01 1차-02

견 적 서 2층근생 1호 구분 10. 29 평당가 15, 823, 178 부가세 은행대출(70%) 대출이자(연 6. 3%) 월이자 실투자금액 7, 866, 27 0 8, 236, 22 119, 480, 74 0 125, 099, 95 7, 527, 28 7 7, 881, 29 627, 27 656, 77 5 43, 339, 76 1 7 45, 378, 04 4 7 9, 446, 23 858, 09 39, 524, 02 5, 430, 13 8 787, 18 7 59, 287, 82 3 86, 192, 66 5 9 7 5, 674, 67 149, 940, 30 10, 297, 16 572, 04 117, 457, 70 8 9 0 123, 132, 37 8 0 1 7 7 4, 700, 000 9, 871, 64 163, 446, 97 6, 864, 56 7, 800, 000 204, 328, 80 10, 760, 88 108, 961, 37 24. 991 0 2 4 7, 173, 70 26. 196 214, 200, 44 1 222, 734, 80 0 5 7 233, 495, 68 2 148, 485, 40 0 3 13, 400, 000 155, 659, 10 5 170, 478, 00 1 16. 622 13, 400, 000 178, 714, 22 4 162, 820, 50 2 11. 081 16, 567, 347 170, 686, 77 2 총분양가 10. 29 452, 51 1 54, 388, 49 1 31, 265, 03 5

수 구분 10. 29 평당가 15, 823, 178 7, 866, 270 임대보증금 10, 00 연간소득 대출이자(연 6. 3%) 월이자 214, 200, 44 1 251, 923, 33 9 11, 610, 13 9 163, 750, 17 0 12, 000, 00 0 1, 400, 000 15, 000, 00 0 1, 300, 000 16, 800, 00 0 240, 313, 20 0 139, 230, 28 15, 000, 00 10, 800, 00 9, 200, 000 7 0 0 7, 800, 000 9, 871, 641 151, 772, 19 3 900, 00 26. 121 204, 328, 80 10, 760, 88 0 26. 196 0 2 10, 00 13, 200, 00 0 222, 734, 80 101, 178, 41 0 1, 100, 000 12, 000, 00 0 7, 173, 705 12, 000, 00 1, 000 월수익 233, 495, 68 2 0 8 0 13, 400, 000 148, 485, 40 116, 164, 24 5 0 16. 622 0 8, 236, 223 110, 946, 40 2 11. 081 155, 659, 10 5 170, 478, 00 1 률 13, 400, 000 178, 714, 22 4 162, 820, 50 2 부가세 은행대출(65%) 16, 567, 347 170, 686, 77 2 총분양가 10. 29 익 1, 500, 000 15, 600, 00 0 18, 000, 00 0 6, 989, 623 7, 899, 169 6, 374, 240 9, 561, 648 8, 771, 508 582, 46 658, 26 531, 18 796, 80 730, 95 10, 316, 26 1 859, 68