from issuer perspective,there is possibility of redeeming callable bond prior to maturity after five years,if any,prevailing market rate decreasing.there is same effect to execised from five year to six year to both parties.but according to above discounted cash model,actual result from model is underestimated.and cash offered by issuer have to invested at lower rate.