Please show work in EXCEL. Thank you

Assume you have a corporate bond that is callable at 104 after at least 5 years from its issuance Its coupon rate is 14%, paid 12 times per year Its face value is $50,000 It was issued on 1/1/2010 Its maturity is 1/1/2025 Yields are 14.5% on 1/1/2020 What is its worth on 1/1/2020, assuming it was called on that date, if it is allowed to be called? If it is not allowed to be called on that date, assume it is not called What is its worth on 1/1/2020, assuming it was called on that date, if it is allowed to be called? If it is not allowed to be called on that date, assume it is not called. $50,000 $49,115 $49,152 $52,000