On January 1, 2025, Walt Company sold 12% bonds having a maturity value of $550,000.00 for $637,839.86, which provides the bondholders with a % yield. The bonds are dated January 1, 2025, and mature January 1, 2030, with interest payable December 31 of each year Walt Company allocates interest and unamortized discount or premium on the effective-interest basis

Prepare a schedule of interest expense and bond amortization for 2025-2027.

date/cashpaid/intresr exp/premuim exp/carrying bonds

please show work