每萬元承銷價格 | = 10,000 × (1-1.5% × 60 / 365) |
= 9,975.34 (取小數點第二位後四捨五入) | |
承銷價格 | = 9,975.34 × 1,000 |
= 9,975,340 | |
保證費 | = 10,000,000 × 0.7% × 60 / 365 |
= 11,506 (元以下全捨) | |
承銷費 | = 10,000,000 × 0.07% × 60 / 365 |
= 1,150 (元以下全捨) | |
交割服務費 | = 10,000,000 × 0.038% × 60 / 365 |
= 625 (元以下四捨五入) | |
貼現息 | = 10,000,000 - 9,975,340 |
= 24,660 | |
總發行費用 | = 11,506 + 1,150 + 625 + 24,660 |
= 37,941 | |
實際撥付金額 | = 10,000,000 - 37,941 |
= 9,962,059 | |
前手應計利息累計稅款 | = ((100,000,000 - 99,901,400) × 10 / 19) × 10% |
= 5,189 | |
貴公司應付金額 | = (100,000,000 / (1 + 1.2% × 9 / 365)) - 5,189 |
= 99,965,231 | |
票載利息 | = 50,000,000 × 1.6% × 3 / 12 |
= 200,000 | |
前手利息 | = 200,000 × 1 / 90 |
= 2,222 | |
利息累計稅款 | = 2,222 × 10% |
= 222 | |
貴公司應付金額 | = ((50,000,000 + 200,000) / (1 + 1.3% × 89 / 365)) |
- 222 | |
= 50,041,154 | |
全段扣繳稅款 | = (100,000,000 - 99,901,400) × 10% |
= 9,860 | |
到期稅後實得額 | = 100,000,000 - 9,860 |
= 99,990,140 | |
貴公司利息收益 | = 9,800,000 × 1.5% × 30 / 365 |
= 12,082 (取元以下四捨五入) | |
承作期間之扣繳稅款 | = 12,082 × 10% |
= 1,208 (元以下無條件捨去) | |
貴公司之約定賣回金額 | = 9,800,000 + 12,082 - 1,208 |
= 9,810,874 | |