Safety Development Corporation had relatively large idle cash balances and invested them as follows in securities to be held as nonstrategic investments:

$2023$

Feb. $7$ Purchased $2,700$ common shares of Royal Bank at $$27\mathrm{.}00,$ plus $$500$ in transaction fees.

$19$ Purchased $1,700$ common shares of Imperial $0$il at $$53\mathrm{.}00,$ and paid $$250$ in transaction fees.

Apr. $1$ Paid $$93,215$ plus $$500$ in transaction feef for a $7\mathrm{.}80\%,$ four$-$year, $$95,000$ Minco Inc. bond that pays interest quarterly beginning June $30.$ The market r$$te of interest on this date was $8\mathrm{.}20\%.$ Sellers Corporation plans to hold this investment for the duration of the bond's contract life.

May $26$ Purchased $2,500$ common shares of BCE at $$13\mathrm{.}88,$ plus $$200$ in transaction fees.

June $1$ Received a $$0\mathrm{.}25$ per share cash dividend on the Royal Bank common shares.

$17$ Sold $1,700$ Royal Bank common shares at $$27\mathrm{.}50.$

$30$ Received interest on the Minco Inc. bond.

Aug. $5$ Received a $$0\mathrm{.}50$ per share cash dividend on the Imperial oil common shares.

Sept. $1$ Received a $$0\mathrm{.}275$ per share cash dividend on the remaining Royal Bank common shares.

$30$ Received interest on the Minco Inc. bond.

Dec. $31$ Received interest on the Minco Inc. bond.

On December $31,2023,$ the fair values of the investments held by Safety Development Corporation were: Royal Bank, $$28\mathrm{.}00$; Imperial Oil, $$51\mathrm{.}38$; and BCE, $$14\mathrm{.}00.$ Assume the fair value and carrying value of the Minco Inc. bond were equal.

Required:

Prepare an amortization schedule for the Minco Inc. bond showing only $2023.($Round your intermediate and final answers to the nearest whole dollar amount. Enter all the amounts as positive values.$)$

$\backslash$table$[[,\backslash$table$[[$Cash$],[$Interest$],[$Received$]],\backslash$table$[[$Period Interest$],[$Income$]],\backslash$table$[[$Discount$],[$Amort$.]],\backslash$table$[[$Unamortized$],[$Discount$]],$Carrying Value$],[$Apr$.\frac{1}{23}$