Please show work in excel.

E6-13 (Computation of Bond Liability) George Hincapie Inc. manufactures cycling equipment. Recently the vice president of operations of the company has requested construction of a new plant to meet the in- creasing demand for the company's bikes. After a careful evaluation of the request, the board of directors has decided to raise funds for the new plant by issuing $2,000,000 of 11% term corporate bonds on March 1, 2014, due on March 1, 2029, with interest payable each March 1 and September 1. At the time of issuance, the market interest rate for similar financial instruments is 10% Instructions As the controller of the company, determine the selling price of the bonds