how to complete bond table for Molson Coors corportation by using the template attached and information from Morningstar http://www.morningstar.com/stocks/XNYS/TAP/quote.html

BONDS FOR _____________________ B A SYMBOL 1 NKE3998567 2 NKE3998568 3 4 5 6 7 8 9 10 NKE.GE TOTAL AMOUNT OUTSTANDING LAST TRADE PRICE 500,000,000 92.0 500,000,000 88.7 100,000,000 107.0 S FOR _____________________ C (A * B) / 100 MARKET VALUE 460,000,000 443,500,000 - % of TOTAL 0.455 0.439 0.000 0.000 0.000 0.000 0.000 0.000 0.000 107,000,000 1,010,500,000 0.106 1.000 D E F (D * E)/100 YTM WEIGHTED YTM 3.28 1.493% 4.31 1.892% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.59 0.062% 3.447%