O slideshow foi denunciado.
Utilizamos seu perfil e dados de atividades no LinkedIn para personalizar e exibir anúncios mais relevantes. Altere suas preferências de anúncios quando desejar.
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
AAA    $10,000     36      30    $1,488     $1,800      ...
死會餘納款 賺取利息            利潤率
  $60,000 $24,850     7.88%
繳納會款      得標總額        得標者
   $8,000 $326,000     柱子
   $8,000 $328,0...
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
BBB   $20,000      50       41 ...
賺取利息       利潤率
$98,600    11.25%
得標總額       得標者
$928,000    柱子
$928,700    老李
$934,000   孫太太
$932,800   郭小姐
$932,000    藥局...
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
CCC   $10,000      80       64   ...
賺取利息       利潤率
$77,250    11.03%
得標總額       得標者
$741,500    柱子
$743,000    老李
$744,500   孫太太
$746,000   郭小姐
$747,500    藥局...
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
AAA之會     10,000 36 25        12/1/2001      1/1/2001  340,200
...
賺取利息 利潤率
                                                          標會利潤比較圖
 24,850  7.88%
                         12.50% ...
潤比較圖


7.88%   7.88%   7.88%   7.88%   7.88%    7.88%




EEE 之   FFF 之   GGG     HHH     III 之會   JJJ 之
會       會       之...
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...
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...
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...
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...
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...
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...
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...
Próximos SlideShares
Carregando em…5
×

標會試算表

3.515 visualizações

Publicada em

Publicada em: Economia e finanças
  • Finally found a service provider which actually supplies an essay with an engaging introduction leading to the main body of the exposition Here is the site ⇒⇒⇒WRITE-MY-PAPER.net ⇐⇐⇐
       Responder 
    Tem certeza que deseja  Sim  Não
    Insira sua mensagem aqui

標會試算表

  1. 1. 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 AAA $10,000 36 30 $1,488 $1,800 25 $340,200 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 1 01/01/99 $0 $10,000 $360,000 會首 19 07/01/00 $2,000 2 02/01/99 $1,400 $8,600 $312,400 林先生 20 08/01/00 $2,000 3 03/01/99 $1,500 $8,500 $310,500 葉太太 21 09/01/00 $2,000 4 04/01/99 $1,450 $8,550 $313,600 趙小姐 22 10/01/00 $2,000 5 05/01/99 $1,550 $8,450 $311,950 小劉 23 11/01/00 $2,000 6 06/01/99 $1,650 $8,350 $310,500 古太太 24 12/01/00 $2,000 7 07/01/99 $1,800 $8,200 $307,800 小姍 25 01/01/01 $1,800 8 08/01/99 $1,850 $8,150 $308,200 小妹 26 02/01/01 $0 9 09/01/99 $1,600 $8,400 $316,800 張小姐 27 03/01/01 $0 10 10/01/99 $1,900 $8,100 $310,600 吳太太 28 04/01/01 $0 11 11/01/99 $2,000 $8,000 $310,000 辜先生 29 05/01/01 $0 12 12/01/99 $2,150 $7,850 $308,400 阿賢 30 06/01/01 $0 13 01/01/00 $2,000 $8,000 $314,000 阿雅 31 07/01/01 $0 14 02/01/00 $2,000 $8,000 $316,000 順子 32 08/01/01 $0 15 03/01/00 $2,000 $8,000 $318,000 小天 33 09/01/01 $0 16 04/01/00 $2,000 $8,000 $320,000 佩姍 34 10/01/01 $0 17 05/01/00 $2,000 $8,000 $322,000 儂儂 35 11/01/01 $0 18 06/01/00 $2,000 $8,000 $324,000 理髮店 36 12/01/01 $0 合計:
  2. 2. 死會餘納款 賺取利息 利潤率 $60,000 $24,850 7.88% 繳納會款 得標總額 得標者 $8,000 $326,000 柱子 $8,000 $328,000 老李 $8,000 $330,000 孫太太 $8,000 $332,000 郭小姐 $8,000 $334,000 藥局 $8,000 $336,000 胡小姐 $8,200 $340,200 自己 $10,000 $0 $10,000 $0 $10,000 $0 $10,000 $0 $10,000 $0 $10,000 $0 $10,000 $0 $10,000 $0 $10,000 $0 $10,000 $0 $10,000 $0 $315,350
  3. 3. 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 BBB $20,000 50 41 $3,020 $2,800 41 $974,800 $180,000 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 1 01/01/99 $0 $20,000 $1,000,000 會首 26 07/01/00 $3,000 $17,000 2 02/01/99 $3,200 $16,800 $846,400 林先生 27 08/01/00 $3,100 $16,900 3 03/01/99 $3,200 $16,800 $849,600 葉太太 28 09/01/00 $3,000 $17,000 4 04/01/99 $3,200 $16,800 $852,800 趙小姐 29 10/01/00 $3,200 $16,800 5 05/01/99 $3,500 $16,500 $842,500 小劉 30 11/01/00 $3,400 $16,600 6 06/01/99 $3,300 $16,700 $854,800 古太太 31 12/01/00 $3,100 $16,900 7 07/01/99 $3,200 $16,800 $862,400 小姍 32 01/01/01 $3,000 $17,000 8 08/01/99 $3,100 $16,900 $869,800 小妹 33 02/01/01 $3,100 $16,900 9 09/01/99 $3,200 $16,800 $868,800 張小姐 34 03/01/01 $2,900 $17,100 10 10/01/99 $3,100 $16,900 $876,000 吳太太 35 04/01/01 $2,600 $17,400 11 11/01/99 $3,300 $16,700 $871,300 辜先生 36 05/01/01 $2,700 $17,300 12 12/01/99 $2,400 $17,600 $908,800 阿賢 37 06/01/01 $2,800 $17,200 13 01/01/00 $3,600 $16,400 $866,800 阿雅 38 07/01/01 $3,000 $17,000 14 02/01/00 $3,400 $16,600 $877,600 順子 39 08/01/01 $2,900 $17,100 15 03/01/00 $3,300 $16,700 $884,500 小天 40 09/01/01 $3,100 $16,900 16 04/01/00 $3,500 $16,500 $881,000 佩姍 41 10/01/01 $2,800 $17,200 17 05/01/00 $3,200 $16,800 $894,400 儂儂 42 11/01/01 $0 $20,000 18 06/01/00 $3,200 $16,800 $897,600 葉太太 43 11/01/01 $0 $20,000 19 06/01/00 $3,200 $16,800 $900,800 趙小姐 44 11/01/01 $0 $20,000 20 06/01/00 $3,100 $16,900 $907,000 小劉 45 11/01/01 $0 $20,000 21 06/01/00 $3,000 $17,000 $913,000 古太太 46 11/01/01 $0 $20,000 22 06/01/00 $3,000 $17,000 $916,000 小姍 47 11/01/01 $0 $20,000 23 06/01/00 $3,000 $17,000 $919,000 小妹 48 11/01/01 $0 $20,000 24 06/01/00 $3,000 $17,000 $922,000 吳太太 49 11/01/01 $0 $20,000 25 06/01/00 $2,900 $17,100 $927,500 理髮店 50 11/01/01 $0 $20,000 合計: $876,200
  4. 4. 賺取利息 利潤率 $98,600 11.25% 得標總額 得標者 $928,000 柱子 $928,700 老李 $934,000 孫太太 $932,800 郭小姐 $932,000 藥局 $941,100 胡小姐 $946,000 廖小姐 $947,300 傅太太 $953,600 小秦 $961,000 小妹 $962,200 張小姐 $963,600 吳太太 $964,000 辜先生 $968,100 阿賢 $969,000 郭小姐 $974,800 自己 $0 $0 $0 $0 $0 $0 $0 $0 $0
  5. 5. 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 CCC $10,000 80 64 $1,557 $1,400 64 $777,600 $160,000 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 1 01/01/99 $0 $10,000 $800,000 會首 41 07/01/00 $1,500 $8,500 2 02/01/99 $1,500 $8,500 $683,000 林先生 42 08/01/00 $1,500 $8,500 3 03/01/99 $1,850 $8,150 $657,550 葉太太 43 09/01/00 $1,500 $8,500 4 04/01/99 $2,100 $7,900 $640,400 趙小姐 44 10/01/00 $1,500 $8,500 5 05/01/99 $2,100 $7,900 $642,500 小劉 45 11/01/00 $1,500 $8,500 6 06/01/99 $1,800 $8,200 $666,800 古太太 46 12/01/00 $1,500 $8,500 7 07/01/99 $2,100 $7,900 $646,700 小姍 47 01/01/01 $1,500 $8,500 8 08/01/99 $2,200 $7,800 $641,600 小妹 48 02/01/01 $1,500 $8,500 9 09/01/99 $2,200 $7,800 $643,800 張小姐 49 03/01/01 $1,500 $8,500 10 10/01/99 $2,200 $7,800 $646,000 吳太太 50 04/01/01 $1,500 $8,500 11 11/01/99 $2,000 $8,000 $662,000 辜先生 51 04/01/01 $1,500 $8,500 12 12/01/99 $1,800 $8,200 $677,600 阿賢 52 04/01/01 $1,500 $8,500 13 01/01/00 $1,600 $8,400 $692,800 阿雅 53 04/01/01 $1,500 $8,500 14 02/01/00 $1,600 $8,400 $694,400 順子 54 04/01/01 $1,500 $8,500 15 03/01/00 $1,600 $8,400 $696,000 小天 55 04/01/01 $1,500 $8,500 16 04/01/00 $1,600 $8,400 $697,600 佩姍 56 10/01/01 $1,500 $8,500 17 05/01/00 $1,700 $8,300 $692,900 儂儂 57 11/01/01 $1,400 $8,600 18 06/01/00 $1,500 $8,500 $707,000 小劉 58 11/01/01 $1,450 $8,550 19 06/01/00 $1,600 $8,400 $702,400 古太太 59 11/01/01 $1,550 $8,450 20 06/01/00 $1,650 $8,350 $701,000 小姍 60 11/01/01 $1,500 $8,500 21 06/01/00 $1,700 $8,300 $699,700 小妹 61 11/01/01 $1,500 $8,500 22 06/01/00 $1,650 $8,350 $704,300 張小姐 62 11/01/01 $1,450 $8,550 23 06/01/00 $1,550 $8,450 $711,650 吳太太 63 11/01/01 $1,600 $8,400 24 06/01/00 $1,400 $8,600 $721,600 辜先生 64 11/01/01 $1,400 $8,600 25 06/01/00 $1,300 $8,700 $728,500 阿賢 65 11/01/01 $0 $10,000 26 06/01/00 $1,200 $8,800 $735,200 阿雅 66 11/01/01 $0 $10,000 27 06/01/00 $1,300 $8,700 $731,100 順子 67 11/01/01 $0 $10,000 28 06/01/00 $1,350 $8,650 $729,800 小天 68 11/01/01 $0 $10,000 29 06/01/00 $1,350 $8,650 $731,150 佩姍 69 11/01/01 $0 $10,000 30 06/01/00 $1,400 $8,600 $730,000 儂儂 70 11/01/01 $0 $10,000 31 06/01/00 $1,500 $8,500 $726,500 小姍 71 11/01/01 $0 $10,000 32 06/01/00 $1,500 $8,500 $728,000 小妹 72 11/01/01 $0 $10,000 33 06/01/00 $1,400 $8,600 $734,200 張小姐 73 11/01/01 $0 $10,000 34 06/01/00 $1,500 $8,500 $731,000 吳太太 74 11/01/01 $0 $10,000 35 06/01/00 $1,500 $8,500 $732,500 小姍 75 11/01/01 $0 $10,000 36 06/01/00 $1,500 $8,500 $734,000 小妹 76 11/01/01 $0 $10,000 37 06/01/00 $1,500 $8,500 $735,500 張小姐 77 11/01/01 $0 $10,000 38 06/01/00 $1,500 $8,500 $737,000 吳太太 78 11/01/01 $0 $10,000 39 06/01/00 $1,500 $8,500 $738,500 辜先生 79 11/01/01 $0 $10,000 40 06/01/00 $1,500 $8,500 $740,000 阿賢 80 11/01/01 $0 $10,000 合計: $700,350
  6. 6. 賺取利息 利潤率 $77,250 11.03% 得標總額 得標者 $741,500 柱子 $743,000 老李 $744,500 孫太太 $746,000 郭小姐 $747,500 藥局 $749,000 胡小姐 $750,500 藥局 $752,000 胡小姐 $753,500 廖小姐 $755,000 傅太太 $756,500 小秦 $758,000 小姍 $759,500 小妹 $761,000 張小姐 $762,500 吳太太 $764,000 儂儂 $767,800 小姍 $768,100 小妹 $767,450 儂儂 $770,000 小姍 $771,500 小妹 $773,900 張小姐 $772,800 吳太太 $777,600 自己 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
  7. 7. 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 AAA之會 10,000 36 25 12/1/2001 1/1/2001 340,200 BBB之會 20,000 50 41 11/1/2001 974,800 CCC之會 10,000 80 64 11/1/2001 777,600 DDD之會 10,000 36 25 12/1/2001 340,200 EEE之會 10,000 36 25 12/1/2001 340,200 FFF之會 10,000 36 25 12/1/2001 340,200 GGG之會 10,000 36 25 12/1/2001 340,200 HHH之會 10,000 36 25 12/1/2001 340,200 III之會 10,000 36 25 12/1/2001 340,200 JJJ之會 10,000 36 25 12/1/2001 340,200 合計: 4,133,800
  8. 8. 賺取利息 利潤率 標會利潤比較圖 24,850 7.88% 12.50% 11.25% 11.03% 98,600 11.25% 77,250 11.03% 10.00% 7.88% 7.88% 7.88% 7.88% 7.88% 24,850 7.88% 利潤率 7.50% 24,850 7.88% 5.00% 24,850 7.88% 24,850 7.88% 2.50% 24,850 7.88% 0.00% 24,850 7.88% AAA 之 B B B 之 CCC DDD EEE 之 FFF 之 GGG 24,850 7.88% 會 會 之會 之會 會 會 之會 會名
  9. 9. 潤比較圖 7.88% 7.88% 7.88% 7.88% 7.88% 7.88% EEE 之 FFF 之 GGG HHH III 之會 JJJ 之 會 會 之會 之會 會 會名
  10. 10. 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: $315,350
  11. 11. 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: $315,350
  12. 12. 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: $315,350
  13. 13. 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: $315,350
  14. 14. 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: $315,350
  15. 15. 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: $315,350
  16. 16. 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

×