On January 1, 2024, Splash City issues $500,000 of 9% bonds, due in 20 years, with interest payable semiannually on June 30 and December 31 each year. The market interest rate on the issue date is 10% and the bonds issued at $457,102.

Using an amortization schedule, show that the bonds have a carrying value of $458,633 on December 31, 2025

\begin{tabular}{|c|c|c|c|} \hline Date & Cash Paid & Interest Expense & Change in Carrying Value \\ \hline 01/01/2024 & & & \\ \hline 06/30/2024 & & & \\ \hline 12/31/2024 \\ \hline 06/30/2025 \\ \hline 12/31/2025 \end{tabular}