2-1
1
2-2
2021
1
2023 318003 2022 12
31 2021
79,471.65 31,141.47
0.00
2021 22,471.65
0.00% 2022 8,669.82
2
2-3
40 40
1 49,800.00 49,800.00 8,453.82 16.98% 2024.12.31
45 45
2 7,200.00 7,200.00 216.00 3.00% 2024.12.31
3 24,000.00 22,471.65 22,471.65 100.00%
81,000.00 79,471.65 31,141.47 39.19%
2022 12 31 2021
39.19% 40
16.98% 45
3.00% 2024 12
31
40
2024 12
45
2023
2 2021
2021
2022 10
3
2-4
1 2021
1 40
2 45
4
2-5
2
1 2021
2035
3,000
2022 6
2021
2
2018 2021
2018 25.92 2021 77.56
2018 0.60 2021 11.28
3
2021
4 2021
5
2-6
2021
2021
2021
1
2021
2022
2021 2020 2019
1-9
27.63 36.84 29.50 24.79
37.39 83.25 59.21 44.41
135.31% 225.98% 200.73% 179.14%
55.05 77.56 40.45 40.25
147.26% 93.17% 68.31% 90.63%
11.88 15.84 7.92 3.96
10.17 14.10 11.12 5.06
85.60% 89.02% 140.40% 127.76%
18.32 11.28 5.72 3.60
180.13% 80.00% 51.44% 71.15%
2021
6
2-7
2
2021
3 2021
2021 2021 11 2022
10
40
2024 12 31
45 2023
2021
2021
2022 9 30
7
2-8
0.02 0.00%
3,533.24
9,000.00
26,146.16 29.07%
13,612.92
6,785.13 7.54%
49,000.00
57,000.00 63.38% 8,000.00
61,533.24
89,931.31 100.00% - 28,398.07
2022 9 30 89,931.31
61,533.24 3,533.24
9,000.00 49,000.00
28,398.07 6,785.13
21,612.94
-
69,238.41 3
1
1
8
2-9
2022 2024
2019 2021 31.54%
2022 2024 2022
2024 30%
2
2018 2020
26.78%
2021 -2023 26.78%
10.00%
2020 -2022 11.81%
2017 2019
/ 12.00%
32.33%
2020 -2022
9.94% 12.17%
2016 2018
59.45%
2019 -2021 59.45%
2019 2021
57.27%
2022 -2024 57.27%
9
2-10
2
2021 7
5.3
2,600
2022 -2024
152,284.60
100,000.00
3
= ÷
2021 = + -
=360/ + -
4
2022 9 32,931.31
2022 9 57,000.00
61,533.24
= + - 28,398.07
69,238.41
100,000.00
161,688.16
= + + - 302,528.50
10
2-11
302,528.50
230,000.00
/
/
1
96,530.82 119,875.53 164,239.41
110,386.50
2022 9 30
135,802.91 120,401.28
2
11
2-12
002386 78.94
200,000 300409
105.84
260,000.00
2022 9 30
1
5.3
2,600 167,470.28
152,284.60
1 5.3
5.3
5.3
12
2-13
101,049 600
127,730.64
%
123,149.15 96.41
1 32,494.44 25.44
2 76,981.00 60.27
3 2,309.43 1.81
4 7,864.28 6.16
5 3,499.99 2.74
4,581.49 3.59
127,730.64 100.00
2 2,600
2600
2,600
11,301
400
39,739.64
%
35,246.28 88.69
1 5,283.53 13.30
2 23,266.00 58.55
3 2,326.60 5.85
4 1,759.31 4.43
5 2,610.84 6.57
4,493.36 11.31
13
2-14
%
39,739.64 100.00
2
5.3
2,600
1
1
2021 7
2021 9 2021 10
11
2
/
14
2-15
2
1
2
/
3
2021 9
15
2-16
1 2021
2021
2 2021
3 2022 9 30
4
1 2021
2022 12 31 2021
39.19%
16
2-17
2
3 167,470.28
152,284.60 5.3
2,600
17
2-18
18
2-19