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 $$419,767$ a $8\mathrm{.}0\%,$$$413,000$ Jaguar Corp. bond that matures in five years when the

market interest rate was $7\mathrm{.}6\%.$ There was a $$$90$ 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 $7,300$ shares of Mule Corp., paying $$33\mathrm{.}80$ per share. There was a $$90$ transaction fee

included in the above$-$noted payment amount.

May $7$ Received dividends of $$2\mathrm{.}20$ per share on the Mule Corp. shares.

June $1$ Paid $$329,000$ for $21,650$ shares of Zebra common shares. There was a $$$90$ transaction fee included

in the above$-$noted payment.

June $30$ Received interest on the Jaguar bond.

Aug. $1$ Sold the Mule Corp. shares for $$34\mathrm{.}05$ 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

bonds equalled the carrying value.

$2024$

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 $\frac{30}{23},,,,,],[$Dec$.\frac{31}{23},,,,,],[$June $\frac{30}{24},,,,,],[$Dec$.\frac{31}{24},,,,,]]$