a378326141 发表于 2014-5-29 00:32 
谢谢你的解答,完全正确。我能请教下解决这个问题的过程吗 如果您不介意并且有时间的话。
You are very welcome buddy. :)
Here is the speasheet.
Check it in detail please.
You can also get the identical result with bond formula.
The concept is simple:
1. Figure out the cash flow
2. Construct your equations
3. reverse engineering to verify your result
I hope it helps.
Good luck buddy. :)