please do in excel with explanation if possible

11.1 The average equity mutual fund charges about 1.5 percent annually as an operating expense ratio. Assuming that the average fund earns 11 percent on a gross basis over a 20-year period, determine how much $10,000 would grow to on a net basis after 20 years