please fill out the ammoritization schedule table. Use excel formulas and cell references only

|dl| | | 2 Wild La Copy BIU A. Merge Center $%8 Format Painter Clipboard Conditional Forme Formatting Table Font Alignment Number G21 A B D E F G . L M Question 2 2 3 4 5 6 7 On January 1, 2019, Boomer Corp, issued bonds having the following characteristics: Face value: $600,000.00 Issue price: $626,256.19 Stated rate: 6% per year Market rate: 5% per year Maturity: 5 years The bonds make semiannual interest payments on June 30 and December 31, 9 10 11 12 13 14 15 16 17 Cash 20 21 22 23 24 25 26 27 28 29 30 31 Assume that the company uses the effective interest method. Construct an amortization schedule for the life of the bond. (Round to the nearest whole dollar. Do not manually input values. Use Excel formulas and cell references only) Interest Premium Carrying Period Interest Expense Amortization Value Issue date $626,256 1 6/30/2019 $18,000 2) 12/31/2019 $18,000 3 0/30/2020 $18,000 4 12/31/2020 $18,000 5 6/30/2021 $18,000 0 12/31/2021 $18,000 7 6/30/2022 $18,000 8 12/31/2022 $18,000 9 0/30/2023 $18,000 10 12/31/2023 $18,000 32