Monkey Mortgage Inc. engaged in the following non$-$strategic investment transactions during $2023,$ all with intent to hold to maturity:

$2023$

Jan. $1$ Purchased for $$408,841$ a $6\mathrm{.}5\%,$ $$402,000$ Jaguar Corp. bond that matures in five years when the market

interest rate was $6\mathrm{.}1\%.$ There was a $$$30$ transaction fee included in the above$-$noted payment amount.

Interest is paid semiannually beginning June $30,2023.$ Monkey Mortgage Inc. plans to hold this

investment until maturity.

Mar. $1$ Bought $6,100$ shares of Mule Corp., paying $$32\mathrm{.}60$ per share. There was a $$30$ transaction fee included

in the above$-$noted payment amount.

May $7$ Received dividends of $$1\mathrm{.}00$ per share on the Mule Corp. shares.

June $1$ Paid $$317,000$ for $21,050$ shares of Zebra common shares. There was a $$$30$ transaction fee included in the above$-$noted payment.

June $30$ Received interest on the Jaguar bond.

Aug. $1$ Sold the Mule Corp. shares for $$32\mathrm{.}85$ per share.

Dec. $31$ Received interest on the Jaguar bond.

Dec. $31$ The fair value of the Zebra shares on this date was $$15\mathrm{.}00$ per share. Assume the fair value of the

$2024$ bonds equalled the carrying value.

Jan. $14$ Sold the Zebra shares for $$14\mathrm{.}80.$

Required:

Prepare an amortization schedule for the Jaguar bond showing only $2023$ and $2024.($Enter all the amounts as positive values. Do not round intermediate calculation. Round your final answers to the nearest whole dollar amount.$)$

$\backslash$table$[[$Period Ending,$\backslash$table$[[$Cash Interest$],[$Received$]],\backslash$table$[[$Period Interest$],[$Income$]],\backslash$table$[[$Premium$],[$Amort$.]],\backslash$table$[[$Unamortized$],[$Premium$]],$Carrying Value$],[$Jan$.\frac{1}{23},,,,,],[$June $\frac{30}{23},,,,,]]$