Prepare a bond amortization schedule from the date of issue up to and including January 1, 2026. (Round answers to 0 decimal places, e.g. 5,275.)

CARLA VISTA LTD. Bond Premium Amortization Table Effective Interest MethodSemi-Annual Interest Payments 5% Bonds Issued at market rate of 4%
Date		Interest Payment		Interest Expense		Premium Amortization		Bond Amortized Cost
Jan. 1, 2024		$		$		$		$
July 1, 2024
Jan. 1, 2025
July 1, 2025
Jan. 1, 2026

On January 1,2024 , Carla Vista Ltd. issued bonds with a maturity value of $7.30 million when the market rate of interest was 4%. The bonds have a coupon (contractual) interest rate of 5% and mature on January 1,2034 . Interest on the bonds is payable semi-annually on July 1 and January 1 of each year. The company's year end is December 31. Click here to view the factor table. Present Value of 1 Click here to view the factor table. Present Value of an Annuity of 1 Calculate the issue price of the bonds. (For calculation purposes, use 5 decimal places as displayed in the factor table provided. Round final answer to 0 decimal places, e.g. 5,275.) Issue price $