On June 30, 2013, Bramble Limited issued 12% bonds with a par value of $777,000 due in 20 years. They were issued at 98 and were callable at 104 at any date after June 30, 2020. Because of lower interest rates and a significant change in the companys credit rating, it was decided to call the entire issue on June 30, 2020, and to issue new bonds. New 10% bonds were sold in the amount of $971,000 at 102; they mature in 20 years. The company follows IFRS and uses the effective interest method. The interest payment dates are December 31 and June 30 of each year.

(a1)

Prepare an effective interest table for the bonds for the inception of the bond to the date of the redemption. (Round interest rate values to 3 decimal places, e.g. 1.251% and final answers to 2 decimal places, e.g. 52.75.)

Schedule of Bond Discount Amortization Effective Interest Method

Date

Cash Paid

Interest Expense

Discount Amortized

Carrying Amount

June 30 2013

$

Dec. 31 2013

$

$

$

June 30 2014

Dec. 31 2014

June 30 2015

Dec. 31 2015

June 30 2016

Dec. 31 2016

June 30 2017

Dec. 31 2017

June 30 2018

Dec. 31 2018

June 30 2019

Dec. 31 2019

June 30 2020

$