【蔡圓圓】評論
$=利E+攤銷利息費用溢價攤銷BV2020/7/111,622,1792021/6/30600,000464,887135,11311,487,0662022/6/30600,000459,483140,51711,346,54911,346,549/2=5,673,2745,0000,000X102%=5,100,0005,673,274-5,100,000=573,275 利益
【111高考上岸】評論
2020/7/1帳面價值11,622,179-2021/6/30帳面價值11,487,066=135,113溢價攤銷2020/7/1帳面價值11,622,179*市場利率4%=464,877
【David Lin】評論
1. 2021年6 月30日債券之帳面價值:11,487,0662.反推票面利率:11,487,066=11,622,179*104%-10,000,000*i%→i%=6%3. 2022年6月30日付完利息後之「半數」帳面價值:(11,487,066*104%-10,000,000*6%)/2=5,673,2754.買回價格:10,000,000/2*102%=5,100,0005.贖回損益:-(5,100,000-5,673,274)=573,275→利益