You are on page 1of 3

Obj Coeff Month 1

Month 2
Month 3
Month 4
Month 5
Month 6
Month 7

A1

A2

A3

A4

A5

A6

B1

241.2373

245.5796

245.5796

1.018

-1
1.018

-1
1.018

1.035
-1
1.018

-1
1.018

-1
1.018

B3

B5

C1

C4

D1

500.1261

283.5539

741.3634

1.11

0
250
5.68E-14
250
0
300

-1
1.058
1.035

-1

-1
1.035

1.058

Yields
A
B
C
D
0
250
0
250
0
300

1.8%
3.5%
5.8%
11.0%

You might also like