please help

C E H M 1 Loan Amortisation Table 2 3 wms and operates a textile mill with spanning and wearing units. Due o recurring losses, AIL disposed of the weaving mait for an andre ! 100,000 on July 1, med the proceeds in Investment Bonds stuent in Bouches follows: re purchased through commercial bank at face value. The bank initially charged premium and investment handling charges of 4641. At the time of purchase. was to liquidate the investest after four years and utilize the realized amount for expansion of its spinning boseness. The bank has agreed to repurchase the 30, 2023, at their face vake Bonds is 15% for the imitial to years and 20% for the remaining two years. The effective yield on imestment at the time of prchase was 15 50% 5 6 7 B 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 mortisation table showing the amortised cost and interest income over the life of the loan asset. fx A M N 0 P R S T 1 2 Loan Amortisation Table 3 4 5 6 7 8 9 AIL Limited owns and operates a textile mill with spinning and weaving units. Due to recurring losses, AIL disposed of the weaving unit for an amount 100,000 on July 1, 2019 and invested the proceeds in Investment Boods. Details of investment in Bonds are as follows: 1) The Bonds were purchased through commercial bank at face value. The bank initially charged premiuan and investment handling charges of 4,641. At the time of purchase, AIL's intention was to Liquidate the investment after four years and utilize the realized amous for expansion of its spinning business. The bank has agreed to repurchase the Bonds on June 30, 2023, at their face value. 10 11 12 13 14 15 16 17 18 19 2) The mark-up on Bonds is 15% for the initial two years and 20% for the remaining two years. The effective yield om investment at the time of purchase was 15.50% Required: Prepare an amortisation table showing the amortised cost and interest income over the life of the loan asset. 20 21