A A` B

M 1000 1000 1000

YTM 7.90% 7.90% 7.90%
YTM ke 3 7.90% 6% 6.00%

A B C D E
Years Cash Reinvest. AxC Ending
Flow Rate (RR) FVIF Wealth
1 79 0.00% 1.0000 79.00 79.00
2 79 7.90% 1.0790 85.24 164.24
3 79 7.90% 1.1642 91.98 256.22
4 79 7.90% 1.2562 99.24 355.46
5 79 7.90% 1.3555 107.08 462.54
5 1000 0.00% 1.0000 1000.00 1462.54

A B C D E
Years Cash Reinvest. AxC Ending
Flow Rate (RR) FVIF Wealth
1 79 0.00% 1.0000 79.00 79.00
2 79 7.90% 1.0790 85.24 164.24
3 79 6.00% 1.1236 88.76 253.01
4 79 6.00% 1.1910 94.09 347.10
5 79 6.00% 1.2625 99.74 446.83
5 1000 0.00% 1.0000 1000.00 1446.83

A B C D E
Years Cash Reinvest. AxC Ending
Flow Rate (RR) FVIF Wealth
1 79.00 0.00% 1.0000 79.00 79.00
2 79.00 7.90% 1.0790 85.24 164.24
3 79.00 6.00% 1.1236 88.76 253.01
4 79.00 6.00% 1.1910 94.09 347.10
5 79.00 6.00% 1.2625 99.74 446.83
5 1017.92 0.00% 1.0000 1017.92 1464.76
6 1079.00 - - - -