I'm trying to follow the case study here and wasn't able to get the same discounted cash flow table as is shown in step 3 under Part II. bootstrap discounted cash flow
Below is the cash flow table I got. Can someone please explain why in that example it'd assume same amount of discounted cash flow from column 6-10? I'm able to match with the example under Part I. So i want to make sure I didn't overlook anything when it comes to multi-period payment cycle (semi-annual in this case).