Please answer all those that have not been filled in.

Excel Activity: Bond Valuation Clifford Clark is a recent retiree who is interested in investing some of his savings in corporate bonds. His financial planner has suggested the following bonds: Bond A has a 13% annual coupon, matures in 12 years, and has a $1,000 face value. Bond B has a 9% annual coupon, matures in 12 years, and has a $1,000 face value. Bond C has an 11% annual coupon, matures in 12 years, and has a $1,000 face value. Each bond has a yield to maturity of 11%. The data has been collected in the Microsoft Excel file below. Download the spreadsheet and perform the required analysis to answer the questions below. Do not round intermediate calculations. Use a minus sign to enter negative values, if any. If an answer is zero, enter "0". Download spreadsheet Bond Valuation-bd3dcb.xlsx a. Before calculating the prices of the bonds, indicate whether each bond is trading at a premium, at a discount, or at par. Bond A is selling at a premium because its coupon rate is greater than the going interest rate. Bond B is selling at a discount because its coupon rate is less than the going interest rate. Bond C is selling at par because its coupon rate is equal to the going interest rate. b. Calculate the price of each of the three bonds. Round your answers to the nearest cent. Price (Bond A): $ 1129.85 Price (Bond B): $ 870.15 Price (Bond C): $ 1000 C. Calculate the current yield for each of the three bonds. (Hint: The expected current yield is calculated as the annual interest divided by the price of the bond.) Round your answers to two decimal places. Current yield (Bond A): 11.51 % Current yield (Bond B): 10.34 % Current yield (Bond C): 11 % d. If the yield to maturity for each bond remains at 11%, what will be the price of each bond 1 year from now? Round your answers to the nearest cent. Price (Bond A): $ 1129.85 Price (Bond B): $ 870.15 Price (Bond C): $ 1000 W What is the expected capital gains yield for each bond? What is the expected total return for each bond? Round your answers to two decimal places. Bond A Bond B Bond C -.51 % .66 % 0 % Expected capital gains yield Expected total return 11 % 11 % 11 % e. Mr. Clark is considering another bond, Bond D. It has a 7% semiannual coupon and a $1,000 face value (i.e., it pays a $35 coupon every 6 months). Bond D is scheduled to mature in 7 years and has a price of $1,120. It is also callable in 5 years at a call price of $1,050. 1. What is the bond's nominal yield to maturity? Round your answer to two decimal places. 4.95 % 2. What is the bond's nominal yield to call? Round your answer to two decimal places. 5.14 % 3. If Mr. Clark were to purchase this bond, would he be more likely to receive the yield to maturity or yield to call? Explain your answer. Because the YTM is less than the YTC, Mr. Clark should not expect the bond to be called. Consequently, he would earn YTM f. Explain briefly the difference between price risk and reinvestment risk. The risk of an income decline due to a drop in interest rates is called This risk of a decline in bond values due to an increase in interest rates is called price risk reinvestment risk Which of the following bonds has the most price risk? Which has the most reinvestment risk? A 1-year bond with an 11% annual coupon A 5-year bond with an 11% annual coupon A 5-year bond with a zero coupon A 10-year bond with an 11% annual coupon A 10-year bond with a zero coupon A 10-year bond with a zero coupon has the most price risk. A 1-year bond with an 11% annual coupon has the most reinvestment risk. g. Calculate the price of each bond (A, B, and C) at the end of each year until maturity, assuming interest rates remain constant. Round your answers to the nearest cent. Years Remaining Until Maturity Bond A Bond B Bond c 12 $ $ $ 11 $ $ $ 10 $ $ $ 9 $ $ $ 8 $ $ $ 7 $ $ $ 6 $ $ $ The correct graph is graph Cv A. Time Paths of Bonds A, B, and C B. Time Paths of Bonds A, B, and C $1,400 $1,400 $1,200 $1,200 $1,000 $1,000 $800 $800 Bond Value Bond Value $600 $600 $400 $400 $200 $200 + SO 12 SO 12 0 0 Years Remaining Until Maturity Bond A Bond B Years Remaining Until Maturity Bond A Bond B Bond C Bond C C. Time Paths of Bonds A, B, and C D. Time Paths of Bonds A, B, and C $1,400 $1,400 $1,200 $1,200 $1,000 $1,000 $800 $800 Bond Value Bond Value $600 $600 $400 $400 $400 $400 $200 $200 $0 12 $0 12 0 9 Years Remaining Until Maturity Bond A Bond B 3 Years Remaining Until Maturity Bond A Bond B Bond C C Bond C 1. What is the expected current yield for each bond in each year? Round your answers to two decimal places. Years Remaining Until Maturity Bond A Bond B Bond c .31 % 12 .31 .31 % % % % % 11 10 % 10.63 x % % 9 % % % 8 % % % 7 % % % 6 % % % 5 % % % 4 % % % 3 % % % 2 % 0% % % 1 % % % 2. What is the expected capital gains yield for each bond in each year? Round your answers to two decimal places. Years Remaining Until Maturity 12 Bond A 31 Bond B .31% Bond c .31 X % 11 % % % 10 10.63 % % % % 9 % % % 8 % % % 7 % % % 6 % % % 5 % % % 4 % % % 3 % % % 2 % % 1 % % % 3. What is the total return for each bond in each year? Round your answers to two decimal places. Years Remaining Until Maturity 12 Bond A Bond B .31 % Bond c .31% .31 % 11 % % 10 10.63 x % % % 9 % % % 8 % % % 7 % % % 6 % % % 5 % % 4 % % % 3 % % % 2 % % % ma 1 % %