比较合理的假定:发行费 7%, Over-Allotment 15%, Over-allotment/Short Sale 平均售价,为$365 (IPO开盘价 $380):
$185 * 30M* ( 1 +15%) = $63.8B
发行费(7%)= $63.8 * 7% = $467M
CBRS公司获利 = $63.8B - $0.467B = $63.333B
===
发行商(MS)获利 = $467M +($365 - $185)* (15% * 30M ) = $180 * 4.5M = $467 + $810M = $1.277B