****PLEASE give excel formula for THIS problem like D13 or D12

A1 fx A B D E F G 3 Suppose that Papa Bell, Inc.'s, equity is currently selling for $41 per share, with 3.6 million shares outstanding. The firm also has 8,000 bonds outstanding, which are selling at 95 percent of par. Assume Papa Bell was considering an active change to its capital structure so as to have a D/E of 0.5. Which type of security (stocks or bonds) would the firm need to sell to accomplish this? How much would it have to sell? (Enter your answer in dollars not in millions. Do not round intermediate calculations and round your final answer to 2 decimal places.) 5 6 7 8 9 Share price Shares outstanding Bonds outstanding Bond price (% of par) Proposed new D/E ratio 41.00 3,600,000 8,000 95.00% 0.50 10 11 12 14 15 16 Complete the following analysis. Do not hard code values in your calculations, and do not round intermediate calculations. 17 Sheet1 READY + 100% A1 fi A B D IT F G 6 7 8 9 Share price Shares outstanding Bonds outstanding Bond price (% of par) Proposed new D/E ratio 41.00 3,600,000 8,000 95.00% 0.50 10 11 12 13 14 15 16 Complete the following analysis. Do not hard code values in your calculations, and do not round intermediate calculations. 17 18 19 20 Current equity ratio Current debt ratio Current D/E ratio Sell bonds or stock? New debt ratio Amount of securities to buy and sell 21 22 23 24 25 26 27 Sheet1 READY E E 1 100%