Years Cashflow $ 5% DF 5% PV($) 4% DF 4%

0 Market Price 104.5 1.000 104.50 1.000

1 to 6 Interest 4.9 5.076 24.87 5.242
6 Reddemption 105 0.746 78.35 0.790
-1.28
 PV($)
104.50
25.69
82.98
4.17