Shamrock Co$.$ is building a new hockey arena at a cost of $$2,620,000.$ It received a downpayment of $$450,000$ from local businesses to support the project, and now needs to borrow $$2,170,000$ to complete the project. It therefore decides to issue $$2,170,000$ of $10\mathrm{.}0\%,10-$year bonds. These bonds were issued on January $1,2024,$ and pay interest annually on each January $1.$ The bonds yield $9\%.$

Click here to view factor table.

Prepare a bond amortization schedule up to and including January $1,2028,$ using the effective$-$interest method. $($Round present value factor to $5$ decimal places, e$.$g$.1\mathrm{.}24356$ and final answers to $0$ decimal places, e$.$g$.38,548.)$

$\backslash$table$[[$late$,,\backslash$table$[[$Cash$],[$Paid$]],,\backslash$table$[[$Interest$],[$Expense$]],,\backslash$table$[[$Premium$],[$Amortization$]],,\backslash$table$[[$Carrying$],[$Value of$],[$Bonds$]]],[\frac{1}{24},$$$,,$$$,,$$$,,$$$,],[\frac{1}{25},,,,,,,,],[\frac{1}{26},,,,,,,,],[\frac{1}{27},,,,,,,,],[\frac{1}{28},,,,,,,,]]$