標會試算表

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：

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

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

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

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

$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

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

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

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

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

EEE $10,000 $1,800 $340,200 $24,850
36 25 $1,786 25 $110,000 7.88%
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

FFF $10,000 $1,800 $340,200 $24,850
36 25 $1,786 25 $110,000 7.88%
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

GGG $10,000 $1,800 $340,200 $24,850
36 25 $1,786 25 $110,000 7.88%
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

HHH $10,000 $1,800 $340,200 $24,850
36 25 $1,786 25 $110,000 7.88%
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

III $10,000 $1,800 $340,200 $24,850
36 25 $1,786 25 $110,000 7.88%
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

JJJ $10,000 $1,800 $340,200 $24,850
36 25 $1,786 25 $110,000 7.88%
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

標會試算表

Recommandé

Recommandé

Contenu connexe

Tendances

Tendances (20)

Similaire à 標會試算表

Similaire à 標會試算表 (20)

Plus de llykccl

Plus de llykccl (14)

Dernier

Dernier (20)

標會試算表