标会电子表格Excel

AAA之會 會名 會款金額 總期 現期 平均標金 實際標金 得標期數 得標金額 死會餘納款 賺取利息 利潤率 AAA $10,000 36 30 $1,488 $1,800 25 $340,200 $60,000 $24,850 7.88% 會期 開標日期 標金 繳納會款 得標總額 得標者 會期 開標日期 標金 繳納會款 得標總額 得標者 1 01/01/99 $0 $10,000 $360,000 會首 19 07/01/00 $2,000 $8,000 $326,000 柱子 2 02/01/99 $1,400 $8,600 $312,400 林先生 20 08/01/00 $2,000 $8,000 $328,000 老李 3 03/01/99 $1,500 $8,500 $310,500 葉太太 21 09/01/00 $2,000 $8,000 $330,000 孫太太 4 04/01/99 $1,450 $8,550 $313,600 趙小姐 22 10/01/00 $2,000 $8,000 $332,000 郭小姐 5 05/01/99 $1,550 $8,450 $311,950 小劉 23 11/01/00 $2,000 $8,000 $334,000 藥局 6 06/01/99 $1,650 $8,350 $310,500 古太太 24 12/01/00 $2,000 $8,000 $336,000 胡小姐 7 07/01/99 $1,800 $8,200 $307,800 小姍 25 01/01/01 $1,800 $8,200 $340,200 自己 8 08/01/99 $1,850 $8,150 $308,200 小妹 26 02/01/01 $0 $10,000 $0 9 09/01/99 $1,600 $8,400 $316,800 張小姐 27 03/01/01 $0 $10,000 $0 10 10/01/99 $1,900 $8,100 $310,600 吳太太 28 04/01/01 $0 $10,000 $0 11 11/01/99 $2,000 $8,000 $310,000 辜先生 29 05/01/01 $0 $10,000 $0 12 12/01/99 $2,150 $7,850 $308,400 阿賢 30 06/01/01 $0 $10,000 $0 13 01/01/00 $2,000 $8,000 $314,000 阿雅 31 07/01/01 $0 $10,000 $0 14 02/01/00 $2,000 $8,000 $316,000 順子 32 08/01/01 $0 $10,000 $0 15 03/01/00 $2,000 $8,000 $318,000 小天 33 09/01/01 $0 $10,000 $0 16 04/01/00 $2,000 $8,000 $320,000 佩姍 34 10/01/01 $0 $10,000 $0 17 05/01/00 $2,000 $8,000 $322,000 儂儂 35 11/01/01 $0 $10,000 $0 18 06/01/00 $2,000 $8,000 $324,000 理髮店 36 12/01/01 $0 $10,000 $0 合計： $315,350BBB之會 會名 會款金額 總期 現期 平均標金 實際標金 得標期數 得標金額 死會餘納款 賺取利息 利潤率 BBB $20,000 50 41 $3,020 $2,800 41 $974,800 $180,000 $98,600 11.25% 會期 開標日期 標金 繳納會款 得標總額 得標者 會期 開標日期 標金 繳納會款 得標總額 得標者 1 01/01/99 $0 $20,000 $1,000,000 會首 26 07/01/00 $3,000 $17,000 $928,000 柱子 2 02/01/99 $3,200 $16,800 $846,400 林先生 27 08/01/00 $3,100 $16,900 $928,700 老李 3 03/01/99 $3,200 $16,800 $849,600 葉太太 28 09/01/00 $3,000 $17,000 $934,000 孫太太 4 04/01/99 $3,200 $16,800 $852,800 趙小姐 29 10/01/00 $3,200 $16,800 $932,800 郭小姐 5 05/01/99 $3,500 $16,500 $842,500 小劉 30 11/01/00 $3,400 $16,600 $932,000 藥局 6 06/01/99 $3,300 $16,700 $854,800 古太太 31 12/01/00 $3,100 $16,900 $941,100 胡小姐 7 07/01/99 $3,200 $16,800 $862,400 小姍 32 01/01/01 $3,000 $17,000 $946,000 廖小姐 8 08/01/99 $3,100 $16,900 $869,800 小妹 33 02/01/01 $3,100 $16,900 $947,300 傅太太 9 09/01/99 $3,200 $16,800 $868,800 張小姐 34 03/01/01 $2,900 $17,100 $953,600 小秦 10 10/01/99 $3,100 $16,900 $876,000 吳太太 35 04/01/01 $2,600 $17,400 $961,000 小妹 11 11/01/99 $3,300 $16,700 $871,300 辜先生 36 05/01/01 $2,700 $17,300 $962,200 張小姐 12 12/01/99 $2,400 $17,600 $908,800 阿賢 37 06/01/01 $2,800 $17,200 $963,600 吳太太 13 01/01/00 $3,600 $16,400 $866,800 阿雅 38 07/01/01 $3,000 $17,000 $964,000 辜先生 14 02/01/00 $3,400 $16,600 $877,600 順子 39 08/01/01 $2,900 $17,100 $968,100 阿賢 15 03/01/00 $3,300 $16,700 $884,500 小天 40 09/01/01 $3,100 $16,900 $969,000 郭小姐 16 04/01/00 $3,500 $16,500 $881,000 佩姍 41 10/01/01 $2,800 $17,200 $974,800 自己 17 05/01/00 $3,200 $16,800 $894,400 儂儂 42 11/01/01 $0 $20,000 $0 18 06/01/00 $3,200 $16,800 $897,600 葉太太 43 11/01/01 $0 $20,000 $0 19 06/01/00 $3,200 $16,800 $900,800 趙小姐 44 11/01/01 $0 $20,000 $0 20 06/01/00 $3,100 $16,900 $907,000 小劉 45 11/01/01 $0 $20,000 $0 21 06/01/00 $3,000 $17,000 $913,000 古太太 46 11/01/01 $0 $20,000 $0 22 06/01/00 $3,000 $17,000 $916,000 小姍 47 11/01/01 $0 $20,000 $0 23 06/01/00 $3,000 $17,000 $919,000 小妹 48 11/01/01 $0 $20,000 $0 24 06/01/00 $3,000 $17,000 $922,000 吳太太 49 11/01/01 $0 $20,000 $0 25 06/01/00 $2,900 $17,100 $927,500 理髮店 50 11/01/01 $0 $20,000 $0 合計： $876,200CCC之會 會名 會款金額 總期 現期 平均標金 實際標金 得標期數 得標金額 死會餘納款 賺取利息 利潤率 CCC $10,000 80 64 $1,557 $1,400 64 $777,600 $160,000 $77,250 11.03% 會期 開標日期 標金 繳納會款 得標總額 得標者 會期 開標日期 標金 繳納會款 得標總額 得標者 1 01/01/99 $0 $10,000 $800,000 會首 41 07/01/00 $1,500 $8,500 $741,500 柱子 2 02/01/99 $1,500 $8,500 $683,000 林先生 42 08/01/00 $1,500 $8,500 $743,000 老李 3 03/01/99 $1,850 $8,150 $657,550 葉太太 43 09/01/00 $1,500 $8,500 $744,500 孫太太 4 04/01/99 $2,100 $7,900 $640,400 趙小姐 44 10/01/00 $1,500 $8,500 $746,000 郭小姐 5 05/01/99 $2,100 $7,900 $642,500 小劉 45 11/01/00 $1,500 $8,500 $747,500 藥局 6 06/01/99 $1,800 $8,200 $666,800 古太太 46 12/01/00 $1,500 $8,500 $749,000 胡小姐 7 07/01/99 $2,100 $7,900 $646,700 小姍 47 01/01/01 $1,500 $8,500 $750,500 藥局 8 08/01/99 $2,200 $7,800 $641,600 小妹 48 02/01/01 $1,500 $8,500 $752,000 胡小姐 9 09/01/99 $2,200 $7,800 $643,800 張小姐 49 03/01/01 $1,500 $8,500 $753,500 廖小姐 10 10/01/99 $2,200 $7,800 $646,000 吳太太 50 04/01/01 $1,500 $8,500 $755,000 傅太太 11 11/01/99 $2,000 $8,000 $662,000 辜先生 51 04/01/01 $1,500 $8,500 $756,500 小秦 12 12/01/99 $1,800 $8,200 $677,600 阿賢 52 04/01/01 $1,500 $8,500 $758,000 小姍 13 01/01/00 $1,600 $8,400 $692,800 阿雅 53 04/01/01 $1,500 $8,500 $759,500 小妹 14 02/01/00 $1,600 $8,400 $694,400 順子 54 04/01/01 $1,500 $8,500 $761,000 張小姐 15 03/01/00 $1,600 $8,400 $696,000 小天 55 04/01/01 $1,500 $8,500 $762,500 吳太太 16 04/01/00 $1,600 $8,400 $697,600 佩姍 56 10/01/01 $1,500 $8,500 $764,000 儂儂 17 05/01/00 $1,700 $8,300 $692,900 儂儂 57 11/01/01 $1,400 $8,600 $767,800 小姍 18 06/01/00 $1,500 $8,500 $707,000 小劉 58 11/01/01 $1,450 $8,550 $768,100 小妹 19 06/01/00 $1,600 $8,400 $702,400 古太太 59 11/01/01 $1,550 $8,450 $767,450 儂儂 20 06/01/00 $1,650 $8,350 $701,000 小姍 60 11/01/01 $1,500 $8,500 $770,000 小姍 21 06/01/00 $1,700 $8,300 $699,700 小妹 61 11/01/01 $1,500 $8,500 $771,500 小妹 22 06/01/00 $1,650 $8,350 $704,300 張小姐 62 11/01/01 $1,450 $8,550 $773,900 張小姐 23 06/01/00 $1,550 $8,450 $711,650 吳太太 63 11/01/01 $1,600 $8,400 $772,800 吳太太 24 06/01/00 $1,400 $8,600 $721,600 辜先生 64 11/01/01 $1,400 $8,600 $777,600 自己 25 06/01/00 $1,300 $8,700 $728,500 阿賢 65 11/01/01 $0 $10,000 $0 26 06/01/00 $1,200 $8,800 $735,200 阿雅 66 11/01/01 $0 $10,000 $0 27 06/01/00 $1,300 $8,700 $731,100 順子 67 11/01/01 $0 $10,000 $0 28 06/01/00 $1,350 $8,650 $729,800 小天 68 11/01/01 $0 $10,000 $0 29 06/01/00 $1,350 $8,650 $731,150 佩姍 69 11/01/01 $0 $10,000 $0 30 06/01/00 $1,400 $8,600 $730,000 儂儂 70 11/01/01 $0 $10,000 $0 31 06/01/00 $1,500 $8,500 $726,500 小姍 71 11/01/01 $0 $10,000 $0 32 06/01/00 $1,500 $8,500 $728,000 小妹 72 11/01/01 $0 $10,000 $0 33 06/01/00 $1,400 $8,600 $734,200 張小姐 73 11/01/01 $0 $10,000 $0 34 06/01/00 $1,500 $8,500 $731,000 吳太太 74 11/01/01 $0 $10,000 $0 35 06/01/00 $1,500 $8,500 $732,500 小姍 75 11/01/01 $0 $10,000 $0 36 06/01/00 $1,500 $8,500 $734,000 小妹 76 11/01/01 $0 $10,000 $0 37 06/01/00 $1,500 $8,500 $735,500 張小姐 77 11/01/01 $0 $10,000 $0 38 06/01/00 $1,500 $8,500 $737,000 吳太太 78 11/01/01 $0 $10,000 $0 39 06/01/00 $1,500 $8,500 $738,500 辜先生 79 11/01/01 $0 $10,000 $0 40 06/01/00 $1,500 $8,500 $740,000 阿賢 80 11/01/01 $0 $10,000 $0 合計： $700,350標會總合 標會名稱 會款金額 總期 得標期 會盡日期 得標日期 得標金額 賺取利息 利潤率 AAA之會 10,000 36 25 reserved-37226x1f reserved-36892x1f 340,200 24,850 7.88% BBB之會 20,000 50 41 reserved-37196x1f 974,800 98,600 11.25% CCC之會 10,000 80 64 reserved-37196x1f 777,600 77,250 11.03% DDD之會 10,000 36 25 reserved-37226x1f 340,200 24,850 7.88% EEE之會 10,000 36 25 reserved-37226x1f 340,200 24,850 7.88% FFF之會 10,000 36 25 reserved-37226x1f 340,200 24,850 7.88% GGG之會 10,000 36 25 reserved-37226x1f 340,200 24,850 7.88% HHH之會 10,000 36 25 reserved-37226x1f 340,200 24,850 7.88% III之會 10,000 36 25 reserved-37226x1f 340,200 24,850 7.88% JJJ之會 10,000 36 25 reserved-37226x1f 340,200 24,850 7.88% 合計： 4,133,800標會總合 會名利潤率標會利潤比較圖DDD之會 會名 會款金額 實際標金 得標金額 賺取利息 DDD $10,000 $1,800 $340,200 $24,850 會員 現在期數 平均標金 得標期數 死會餘納款 利潤率 36 25 $1,786 25 $110,000 7.88% 會期 開標日期 標金 繳納會款 得標總額 得標者 1 01/01/99 $0 $10,000 $360,000 會首 2 02/01/99 $1,400 $8,600 $312,400 3 03/01/99 $1,500 $8,500 $310,500 4 04/01/99 $1,450 $8,550 $313,600 5 05/01/99 $1,550 $8,450 $311,950 6 06/01/99 $1,650 $8,350 $310,500 7 07/01/99 $1,800 $8,200 $307,800 8 08/01/99 $1,850 $8,150 $308,200 9 09/01/99 $1,600 $8,400 $316,800 10 10/01/99 $1,900 $8,100 $310,600 11 11/01/99 $2,000 $8,000 $310,000 12 12/01/99 $2,150 $7,850 $308,400 13 01/01/00 $2,000 $8,000 $314,000 14 02/01/00 $2,000 $8,000 $316,000 15 03/01/00 $2,000 $8,000 $318,000 16 04/01/00 $2,000 $8,000 $320,000 17 05/01/00 $2,000 $8,000 $322,000 18 06/01/00 $2,000 $8,000 $324,000 19 07/01/00 $2,000 $8,000 $326,000 20 08/01/00 $2,000 $8,000 $328,000 21 09/01/00 $2,000 $8,000 $330,000 22 10/01/00 $2,000 $8,000 $332,000 23 11/01/00 $2,000 $8,000 $334,000 24 12/01/00 $2,000 $8,000 $336,000 25 01/01/01 $1,800 $8,200 $340,200 26 02/01/01 $0 $10,000 $0 27 03/01/01 $0 $10,000 $0 28 04/01/01 $0 $10,000 $0 29 05/01/01 $0 $10,000 $0 30 06/01/01 $0 $10,000 $0 31 07/01/01 $0 $10,000 $0 32 08/01/01 $0 $10,000 $0 33 09/01/01 $0 $10,000 $0 34 10/01/01 $0 $10,000 $0 35 11/01/01 $0 $10,000 $0 36 12/01/01 $0 $10,000 $0 合計： $315,350EEE之會 會名 會款金額 實際標金 得標金額 賺取利息 EEE $10,000 $1,800 $340,200 $24,850 會員 現在期數 平均標金 得標期數 死會餘納款 利潤率 36 25 $1,786 25 $110,000 7.88% 會期 開標日期 標金 繳納會款 得標總額 得標者 1 01/01/99 $0 $10,000 $360,000 會首 2 02/01/99 $1,400 $8,600 $312,400 林先生 3 03/01/99 $1,500 $8,500 $310,500 葉太太 4 04/01/99 $1,450 $8,550 $313,600 趙小姐 5 05/01/99 $1,550 $8,450 $311,950 小劉 6 06/01/99 $1,650 $8,350 $310,500 古太太 7 07/01/99 $1,800 $8,200 $307,800 小姍 8 08/01/99 $1,850 $8,150 $308,200 小妹 9 09/01/99 $1,600 $8,400 $316,800 張小姐 10 10/01/99 $1,900 $8,100 $310,600 吳太太 11 11/01/99 $2,000 $8,000 $310,000 辜先生 12 12/01/99 $2,150 $7,850 $308,400 阿賢 13 01/01/00 $2,000 $8,000 $314,000 阿雅 14 02/01/00 $2,000 $8,000 $316,000 順子 15 03/01/00 $2,000 $8,000 $318,000 小天 16 04/01/00 $2,000 $8,000 $320,000 佩姍 17 05/01/00 $2,000 $8,000 $322,000 儂儂 18 06/01/00 $2,000 $8,000 $324,000 理髮店 19 07/01/00 $2,000 $8,000 $326,000 柱子 20 08/01/00 $2,000 $8,000 $328,000 老李 21 09/01/00 $2,000 $8,000 $330,000 孫太太 22 10/01/00 $2,000 $8,000 $332,000 郭小姐 23 11/01/00 $2,000 $8,000 $334,000 藥局 24 12/01/00 $2,000 $8,000 $336,000 胡小姐 25 01/01/01 $1,800 $8,200 $340,200 自己 26 02/01/01 $0 $10,000 $0 27 03/01/01 $0 $10,000 $0 28 04/01/01 $0 $10,000 $0 29 05/01/01 $0 $10,000 $0 30 06/01/01 $0 $10,000 $0 31 07/01/01 $0 $10,000 $0 32 08/01/01 $0 $10,000 $0 33 09/01/01 $0 $10,000 $0 34 10/01/01 $0 $10,000 $0 35 11/01/01 $0 $10,000 $0 36 12/01/01 $0 $10,000 $0 合計： $315,350FFF之會 會名 會款金額 實際標金 得標金額 賺取利息 FFF $10,000 $1,800 $340,200 $24,850 會員 現在期數 平均標金 得標期數 死會餘納款 利潤率 36 25 $1,786 25 $110,000 7.88% 會期 開標日期 標金 繳納會款 得標總額 得標者 1 01/01/99 $0 $10,000 $360,000 會首 2 02/01/99 $1,400 $8,600 $312,400 林先生 3 03/01/99 $1,500 $8,500 $310,500 葉太太 4 04/01/99 $1,450 $8,550 $313,600 趙小姐 5 05/01/99 $1,550 $8,450 $311,950 小劉 6 06/01/99 $1,650 $8,350 $310,500 古太太 7 07/01/99 $1,800 $8,200 $307,800 小姍 8 08/01/99 $1,850 $8,150 $308,200 小妹 9 09/01/99 $1,600 $8,400 $316,800 張小姐 10 10/01/99 $1,900 $8,100 $310,600 吳太太 11 11/01/99 $2,000 $8,000 $310,000 辜先生 12 12/01/99 $2,150 $7,850 $308,400 阿賢 13 01/01/00 $2,000 $8,000 $314,000 阿雅 14 02/01/00 $2,000 $8,000 $316,000 順子 15 03/01/00 $2,000 $8,000 $318,000 小天 16 04/01/00 $2,000 $8,000 $320,000 佩姍 17 05/01/00 $2,000 $8,000 $322,000 儂儂 18 06/01/00 $2,000 $8,000 $324,000 理髮店 19 07/01/00 $2,000 $8,000 $326,000 柱子 20 08/01/00 $2,000 $8,000 $328,000 老李 21 09/01/00 $2,000 $8,000 $330,000 孫太太 22 10/01/00 $2,000 $8,000 $332,000 郭小姐 23 11/01/00 $2,000 $8,000 $334,000 藥局 24 12/01/00 $2,000 $8,000 $336,000 胡小姐 25 01/01/01 $1,800 $8,200 $340,200 自己 26 02/01/01 $0 $10,000 $0 27 03/01/01 $0 $10,000 $0 28 04/01/01 $0 $10,000 $0 29 05/01/01 $0 $10,000 $0 30 06/01/01 $0 $10,000 $0 31 07/01/01 $0 $10,000 $0 32 08/01/01 $0 $10,000 $0 33 09/01/01 $0 $10,000 $0 34 10/01/01 $0 $10,000 $0 35 11/01/01 $0 $10,000 $0 36 12/01/01 $0 $10,000 $0 合計： $315,350GGG之會 會名 會款金額 實際標金 得標金額 賺取利息 GGG $10,000 $1,800 $340,200 $24,850 會員 現在期數 平均標金 得標期數 死會餘納款 利潤率 36 25 $1,786 25 $110,000 7.88% 會期 開標日期 標金 繳納會款 得標總額 得標者 1 01/01/99 $0 $10,000 $360,000 會首 2 02/01/99 $1,400 $8,600 $312,400 林先生 3 03/01/99 $1,500 $8,500 $310,500 葉太太 4 04/01/99 $1,450 $8,550 $313,600 趙小姐 5 05/01/99 $1,550 $8,450 $311,950 小劉 6 06/01/99 $1,650 $8,350 $310,500 古太太 7 07/01/99 $1,800 $8,200 $307,800 小姍 8 08/01/99 $1,850 $8,150 $308,200 小妹 9 09/01/99 $1,600 $8,400 $316,800 張小姐 10 10/01/99 $1,900 $8,100 $310,600 吳太太 11 11/01/99 $2,000 $8,000 $310,000 辜先生 12 12/01/99 $2,150 $7,850 $308,400 阿賢 13 01/01/00 $2,000 $8,000 $314,000 阿雅 14 02/01/00 $2,000 $8,000 $316,000 順子 15 03/01/00 $2,000 $8,000 $318,000 小天 16 04/01/00 $2,000 $8,000 $320,000 佩姍 17 05/01/00 $2,000 $8,000 $322,000 儂儂 18 06/01/00 $2,000 $8,000 $324,000 理髮店 19 07/01/00 $2,000 $8,000 $326,000 柱子 20 08/01/00 $2,000 $8,000 $328,000 老李 21 09/01/00 $2,000 $8,000 $330,000 孫太太 22 10/01/00 $2,000 $8,000 $332,000 郭小姐 23 11/01/00 $2,000 $8,000 $334,000 藥局 24 12/01/00 $2,000 $8,000 $336,000 胡小姐 25 01/01/01 $1,800 $8,200 $340,200 自己 26 02/01/01 $0 $10,000 $0 27 03/01/01 $0 $10,000 $0 28 04/01/01 $0 $10,000 $0 29 05/01/01 $0 $10,000 $0 30 06/01/01 $0 $10,000 $0 31 07/01/01 $0 $10,000 $0 32 08/01/01 $0 $10,000 $0 33 09/01/01 $0 $10,000 $0 34 10/01/01 $0 $10,000 $0 35 11/01/01 $0 $10,000 $0 36 12/01/01 $0 $10,000 $0 合計： $315,350HHH之會 會名 會款金額 實際標金 得標金額 賺取利息 HHH $10,000 $1,800 $340,200 $24,850 會員 現在期數 平均標金 得標期數 死會餘納款 利潤率 36 25 $1,786 25 $110,000 7.88% 會期 開標日期 標金 繳納會款 得標總額 得標者 1 01/01/99 $0 $10,000 $360,000 會首 2 02/01/99 $1,400 $8,600 $312,400 林先生 3 03/01/99 $1,500 $8,500 $310,500 葉太太 4 04/01/99 $1,450 $8,550 $313,600 趙小姐 5 05/01/99 $1,550 $8,450 $311,950 小劉 6 06/01/99 $1,650 $8,350 $310,500 古太太 7 07/01/99 $1,800 $8,200 $307,800 小姍 8 08/01/99 $1,850 $8,150 $308,200 小妹 9 09/01/99 $1,600 $8,400 $316,800 張小姐 10 10/01/99 $1,900 $8,100 $310,600 吳太太 11 11/01/99 $2,000 $8,000 $310,000 辜先生 12 12/01/99 $2,150 $7,850 $308,400 阿賢 13 01/01/00 $2,000 $8,000 $314,000 阿雅 14 02/01/00 $2,000 $8,000 $316,000 順子 15 03/01/00 $2,000 $8,000 $318,000 小天 16 04/01/00 $2,000 $8,000 $320,000 佩姍 17 05/01/00 $2,000 $8,000 $322,000 儂儂 18 06/01/00 $2,000 $8,000 $324,000 理髮店 19 07/01/00 $2,000 $8,000 $326,000 柱子 20 08/01/00 $2,000 $8,000 $328,000 老李 21 09/01/00 $2,000 $8,000 $330,000 孫太太 22 10/01/00 $2,000 $8,000 $332,000 郭小姐 23 11/01/00 $2,000 $8,000 $334,000 藥局 24 12/01/00 $2,000 $8,000 $336,000 胡小姐 25 01/01/01 $1,800 $8,200 $340,200 自己 26 02/01/01 $0 $10,000 $0 27 03/01/01 $0 $10,000 $0 28 04/01/01 $0 $10,000 $0 29 05/01/01 $0 $10,000 $0 30 06/01/01 $0 $10,000 $0 31 07/01/01 $0 $10,000 $0 32 08/01/01 $0 $10,000 $0 33 09/01/01 $0 $10,000 $0 34 10/01/01 $0 $10,000 $0 35 11/01/01 $0 $10,000 $0 36 12/01/01 $0 $10,000 $0 合計： $315,350III之會 會名 會款金額 實際標金 得標金額 賺取利息 III $10,000 $1,800 $340,200 $24,850 會員 現在期數 平均標金 得標期數 死會餘納款 利潤率 36 25 $1,786 25 $110,000 7.88% 會期 開標日期 標金 繳納會款 得標總額 得標者 1 01/01/99 $0 $10,000 $360,000 會首 2 02/01/99 $1,400 $8,600 $312,400 林先生 3 03/01/99 $1,500 $8,500 $310,500 葉太太 4 04/01/99 $1,450 $8,550 $313,600 趙小姐 5 05/01/99 $1,550 $8,450 $311,950 小劉 6 06/01/99 $1,650 $8,350 $310,500 古太太 7 07/01/99 $1,800 $8,200 $307,800 小姍 8 08/01/99 $1,850 $8,150 $308,200 小妹 9 09/01/99 $1,600 $8,400 $316,800 張小姐 10 10/01/99 $1,900 $8,100 $310,600 吳太太 11 11/01/99 $2,000 $8,000 $310,000 辜先生 12 12/01/99 $2,150 $7,850 $308,400 阿賢 13 01/01/00 $2,000 $8,000 $314,000 阿雅 14 02/01/00 $2,000 $8,000 $316,000 順子 15 03/01/00 $2,000 $8,000 $318,000 小天 16 04/01/00 $2,000 $8,000 $320,000 佩姍 17 05/01/00 $2,000 $8,000 $322,000 儂儂 18 06/01/00 $2,000 $8,000 $324,000 理髮店 19 07/01/00 $2,000 $8,000 $326,000 柱子 20 08/01/00 $2,000 $8,000 $328,000 老李 21 09/01/00 $2,000 $8,000 $330,000 孫太太 22 10/01/00 $2,000 $8,000 $332,000 郭小姐 23 11/01/00 $2,000 $8,000 $334,000 藥局 24 12/01/00 $2,000 $8,000 $336,000 胡小姐 25 01/01/01 $1,800 $8,200 $340,200 自己 26 02/01/01 $0 $10,000 $0 27 03/01/01 $0 $10,000 $0 28 04/01/01 $0 $10,000 $0 29 05/01/01 $0 $10,000 $0 30 06/01/01 $0 $10,000 $0 31 07/01/01 $0 $10,000 $0 32 08/01/01 $0 $10,000 $0 33 09/01/01 $0 $10,000 $0 34 10/01/01 $0 $10,000 $0 35 11/01/01 $0 $10,000 $0 36 12/01/01 $0 $10,000 $0 合計： $315,350JJJ之會 會名 會款金額 實際標金 得標金額 賺取利息 JJJ $10,000 $1,800 $340,200 $24,850 會員 現在期數 平均標金 得標期數 死會餘納款 利潤率 36 25 $1,786 25 $110,000 7.88% 會期 開標日期 標金 繳納會款 得標總額 得標者 1 01/01/99 $0 $10,000 $360,000 會首 2 02/01/99 $1,400 $8,600 $312,400 林先生 3 03/01/99 $1,500 $8,500 $310,500 葉太太 4 04/01/99 $1,450 $8,550 $313,600 趙小姐 5 05/01/99 $1,550 $8,450 $311,950 小劉 6 06/01/99 $1,650 $8,350 $310,500 古太太 7 07/01/99 $1,800 $8,200 $307,800 小姍 8 08/01/99 $1,850 $8,150 $308,200 小妹 9 09/01/99 $1,600 $8,400 $316,800 張小姐 10 10/01/99 $1,900 $8,100 $310,600 吳太太 11 11/01/99 $2,000 $8,000 $310,000 辜先生 12 12/01/99 $2,150 $7,850 $308,400 阿賢 13 01/01/00 $2,000 $8,000 $314,000 阿雅 14 02/01/00 $2,000 $8,000 $316,000 順子 15 03/01/00 $2,000 $8,000 $318,000 小天 16 04/01/00 $2,000 $8,000 $320,000 佩姍 17 05/01/00 $2,000 $8,000 $322,000 儂儂 18 06/01/00 $2,000 $8,000 $324,000 理髮店 19 07/01/00 $2,000 $8,000 $326,000 柱子 20 08/01/00 $2,000 $8,000 $328,000 老李 21 09/01/00 $2,000 $8,000 $330,000 孫太太 22 10/01/00 $2,000 $8,000 $332,000 郭小姐 23 11/01/00 $2,000 $8,000 $334,000 藥局 24 12/01/00 $2,000 $8,000 $336,000 胡小姐 25 01/01/01 $1,800 $8,200 $340,200 自己 26 02/01/01 $0 $10,000 $0 27 03/01/01 $0 $10,000 $0 28 04/01/01 $0 $10,000 $0 29 05/01/01 $0 $10,000 $0 30 06/01/01 $0 $10,000 $0 31 07/01/01 $0 $10,000 $0 32 08/01/01 $0 $10,000 $0 33 09/01/01 $0 $10,000 $0 34 10/01/01 $0 $10,000 $0 35 11/01/01 $0 $10,000 $0 36 12/01/01 $0 $10,000 $0 合計： $315,350