標會試算表
- 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. 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. 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. 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. 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. 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. 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. 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. 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. 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. 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. 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. 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. 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. 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. 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