please help with excel format! thank you!

D B A B E F 2 3 You bought one of Great White Shark Repellant Co.'s 6.5 percent coupon bonds one year ago for $1,090. These bonds make annual payments and mature 14 years from now. Suppose you decide to sell your bonds today, when the required return on the bonds is 5.2 percent. If the inflation rate was 3.9 percent over the past year, what was your total real return on investment? 4 5 6 7 8 9 10 Coupon rate 6.50% Purchase price $ 1,090.00 Par value % of par) 100 Par value (in dollars) $ 1,000 Coupons per year 1 Settlement 01/01/00 Maturity 01/01/14 Current YTM 5.20% Inflation rate 3.90% 11 12 13 14 15 16 17 Complete the following analysis. Do not hard code values in your calculations. f =PRICE(D11,D12,D6,D13,D8,D10)/100*D9 H J I K G B Coupon rate Purchase price $ Par value (% of par) Par value in dollars) $ Coupons per year Settlement Maturity Current YTM Inflation rate D E F 6.50% 1,090.00 100 1,000 1 01/01/00 01/01/14 5.20% 3.90% Complete the following analysis. Do not hard code values in your calculations. Current dollar price $ 1,127.05 Nominal return Real return