39 88,327,000
40 179,500
41 44,300
42 1,000
34 27,400
43 128,900
44 105,000
45 29,000
35 68,530
36 26,000
37 495,000
38 111,000
46 493,571
47 658,000
48 3,220,000
- 33 -
6666,,,,200200200200
4444,,,,2 02 02 02 0
2
,,,,020020020020
1111 ,,,, 00000000
24242424
14,400 35,000 27,400 27,40027,40027,40027,400
(14,400) (35,000) (27,400) (27 ,400) (27 ,400) (27 ,400) (27 ,400)
24
23
(▲7,600
- 34 -
55555555,,,,5 05 05 05 0
1111 ,,,,000000000000
H22 23 H24 H25 H26 H27 H28
駐輪場
ゆとりの空間
10,000 81,926 68,530 68,53068,53068,53068,530
(10,000) (81,926) (68,530) (68 ,530) (68 ,530) (68 ,530) (68 ,530)
24
23
▲11,923
▲1,473
- 35 -
,000
, 00
5, 00
5, 40660
24242424 4444 24242424
260260260260 140140140140
16161616,,,, 00000000 2222 1111
24
20,000 20,000 20,000 20,00020,00020,00020,000(20,000) (20,000) (20,000) (20 ,000 ) (20 ,000 ) (20 ,000 ) (20 ,000 )
7,000 6,000 6,000 6,0006,0006,0006,000(7,000) (6,000) (6,000) (6 ,000 ) (6 ,000 ) (6 ,000 ) (6 ,000 )
①
23
②
23.12.26
- 36 -
2222 ,,,,00000000000021212121,,,,0000000000002222,,,,00004444 ,,,,06506506506565656565,,,, 4444
※ 25
23 24 25 26114,050 485,363 239,000 2,123,850 2 ,962,263114,050 485,363 239,000 2,123,850 2 ,962,263114,050 485,363 239,000 2,123,850 2 ,962,263114,050 485,363 239,000 2,123,850 2 ,962,263
203,000 77,000 793,000 1,073,000
191,000 140,000 1,193,000 1,524,000114,050 91,363 22,000 137,850 365,263
123,400 512,813 495,000 495,000495,000495,000495,000
(123,400) (117,813) (101,000) (101 ,000 ) (101 ,000 ) (101 ,000 ) (101 ,000 )
20 ,000
1 1,000
24
23
▲17,813
- 37 -
6666,,,,200200200200
6666 ,,,,000000000000
6666,,,, 00000000
1 6
5
4 611
11
0 116,601 111,000 111,000111,000111,000111,000
(0) (112,100) (106,499) (106 ,499) (106 ,499) (106 ,499) (106 ,499)
04,501
24
23
▲5,601
- 38 -
1.9% 7 1.7% 1.5%1.5%1.5%1.5% 5,000 1.7
104,646,500 88,327,000 88,327,000 88,327,00088,327,000 88,327,00088,327,000 88,327,00088,327,000 88,327,000
(▲26,500) (▲14,574) (▲14 ,574) (▲14 ,574)(▲14 ,574) (▲14 ,574)(▲14 ,574) (▲14 ,574)(▲14 ,574) (▲14 ,574)
, 41,5 4
24
23
24 ( )
72,487 211,419 119,876 88,080 229,663 132,300 ▲ 15,593 ▲ 17.7 5,876 ▲ 18,244 ▲ 7.9 ▲ 12,424 ▲ 9.4
28,229 110,882 65,853 28,656 111,469 72,500 ▲ 427 ▲ 1.5 3,827 ▲ 587 ▲ 0.5 ▲ 6,647 ▲ 9.2
6,846 19,578 30,951 0 0 0 6,846 599 19,578 30,951
5,880 14,111 15,000 4,525 10,000 10,000 1,355 29.9 392 4,111 41.1 5,000 50.0
21,988 44,634 19,988 25,755 50,994 10,000 ▲ 3,767 ▲ 14.6 1,139 ▲ 6,360 ▲ 12.5 9,988 99.9
11,675 34,060 19,035 15,527 37,200 19,800 ▲ 3,852 ▲ 24.8 370 ▲ 3,140 ▲ 8.4 ▲ 765 ▲ 3.9
4,715 7,732 0 13,617 20,000 20,000 ▲ 8,902 ▲ 65.4 148 ▲ 12,268 ▲ 61.3 ▲ 20,000 ▲ 100.0
15,840 22,782 4,630 16,565 22,902 4,610 ▲ 725 ▲ 4.4 605 ▲ 120 ▲ 0.5 20 0.4
88,327 234,201 124,506 104,645 252,565 136,910 ▲ 16,318 ▲ 15.6 6,481 ▲ 18,364 ▲ 7.3 ▲ 12,404 ▲ 9.1
83,612 226,469 124,506 91,028 232,565 116,910 ▲ 7,416 ▲ 8.1 6,333 ▲ 6,096 ▲ 2.6 7,596 6.5
24 23
- 39 -
400 10 4444,,,,000000000000
,000 ,,,,000000000000
1111,,,,000000000000
,,,,500500500500
,000
1 2 1 4 1 4
14,000
,500
24
0 4,000 4,000 4,0004,0004,0004,000
(0) (4,000) (4,000) (4,000) (4,000) (4,000) (4,000)
0 152,000 152,000 152,000152,000152,000152,000
(0) (152,000) (152,000) (152,000) (152,000) (152,000) (152,000)
0 14,000 14,000 14,00014,00014,00014,000
(0) (14,000) (14,000) (14,000) (14,000) (14,000) (14,000)
0 9,500 9,500 9,5009,5009,5009,500
(0) (9,500) (9,500) (9,500) (9,500) (9,500) (9,500)
① ④
①
23
②
③
④
2222 1111,,,,51515151 14141414 ,,,, 55555555
2222,,,,045045045045
152,000
4,000
4444,,,,000000000000
24,000
- 40 -
10101010,,,, 00000000
, 50
1,050
,,,,500500500500
1,000
1,000
1,500
0000,,,,000000000000
10,000
14, 000,000
24
0 24,170 14,300 14,30014,30014,30014,300
(0) (24,170) (14,300) (14,300) (14,300) (14,300) (14,300)
0 30,000 30,000 30,00030,00030,00030,000
(0) (30,000) (30,000) (30,000) (30,000) (30,000) (30,000)
①②
① ▲5,370
▲4,500
②
①
23
②
- 41 -
1111,,,,000000000000
※※※※ HHHH25252525
HHHH26262626
20 10
10
5,000
2 2 5,500 284
42,000
50,000
282,000
190,00020
24
0 2,000 1,000 1,0001,0001,0001,000
(0) (2,000) (1,000) (1 ,000) (1 ,000) (1 ,000) (1 ,000)
2423
▲1,000
- 42 -
101101101101,,,,400400400400
12121212,,,,500500500500
12121212,,,,000000000000
,,,,000000000000
116,900 143,518 128,900 128,900128,900128,900128,900
(116,900) (143,518) (128,900) (128 ,900) (128 ,900) (128 ,900) (128 ,900)
24
23
▲
3,750
23 ▲10,868
12121212 ,,,, 00000000
5555 ,,,,4444
4444 ,,,,000000000000
- 43 -
2222,,,, 1111
,,,,500500500500
1111,,,,1 21 21 21 2
12121212,,,,44444444
24242424 24242424 4444 1111 2222 1111
25252525 2222
26262626 2222
2222
23,000 110,991 105,000 105,000105,000105,000105,000
(23,000) (38,532) (63,541) (63 ,541) (63 ,541) (63 ,541) (63 ,541)
41,45
24
23
▲5,991
24 25 26 27 28105,000 195,485 486,480 370,482 12,553 1,170,00082,919 172,823 229,918 113,919 0 599,5798,500 21,530 255,430 255,431 0 540,891
12,449 12,553 25,0021,132 1,132 1,132 1,132 0 4,528
41,459 86,411 114,959 56,959 0 299,7880 64,000 277,000 233,000 0 574,000
63,541 45,074 94,521 80,523 12,553 296,212
- 44 -
2222 ,,,,000000000000
6666,,,,000000000000
24242424
25252525
26262626
3,500 43,573 29,000 29,00029,00029,00029,000
(3,500) (43,573) (29,000) (29 ,000 ) (29 ,000 ) (29 ,000 ) (29 ,000 )
24
23
▲9,607
▲
4,966
HHHH2424242411112222
11112222 ※※※※
※※※※
- 45 -
2222,,,,000000000000
①
24
24 150 1,000 500 400
26
25.7 27
②
4 04 04 04 0,,,,1111 1111,,,, 4444
2222 24242424 1111,,,, 4444
2222 1111
2222 5555
24
3,000 2,000 2,000 2,0002,0002,0002,000(3,000) (2,000) (2,000) (2 ,000 ) (2 ,000 ) (2 ,000 ) (2 ,000 )
142,000 490,187 490,187 490,187490,187490,187490,187(22,250) (227,987) (227,987) (227 ,987 ) (227 ,987 ) (227 ,987 ) (227 ,987 )
0 1,384 1,384 1,3841,3841,3841,384(0) (1,384) (1,384) (1 ,384 ) (1 ,384 ) (1 ,384 ) (1 ,384 )
1 ,200
12 ,000
①
23
②
③
- 46 -
4444 2222 1111
(
H22 H2 3,980,936 768,675 512,450 256,225 256,225
H24 3,554,013 942,900 628,600 314,300 314,300
H25 1,421,781 491,025 327,350 163,675 163,675
8,956,730 2,202,600 1,468,400 734,200 734,200
0000
1111 6666
HHHH24242424 62626262 ,,,,600600600600
HHHH25252525
260260260260
40404040 1111 120120120120
1111
1111
0000 1111
HHHH24242424 2222 ,,,,400400400400
HHHH26262626
(
H24 123,255 44,100 29,400 14,700 14,700
H25 763,565 113,700 75,800 37,900 37,900
H26 928,190 120,600 80,400 40,200 40,200
1,815,010 278,400 185,600 92,800 92,800
348,400 658,000 658,000 658,000658,000658,000658,000
(174,200) (329,000) (329,000) (329 ,000) (329 ,000) (329 ,000) (329 ,000)
2 ,000
24
23
- 47 -
2222,,,, 2222 ,,,,26262626
,,,,6 26 26 26 2
246246246246,,,, 56565656
1 21 21 21 2,,,,54545454
250250250250,,,,
,,,,6 26 26 26 2
,,,, 5555
,,,, 01010101
40404040,,,, 40404040
,,,, 1111
6666,,,,520520520520
2222,,,,2222
2,394,000 3,457,990 3,220,000 3,220,0003,220,0003,220,0003,220,000
(2,394,000) (3,457,990) (3,220,000) (3 ,220 ,000) (3 ,220 ,000) (3 ,220 ,000) (3 ,220 ,000)
24
23
86 79 ▲
237,990
- 48 -