Please show calculations/formulas for each column. Need steps to make the schedule table

Live Large Inc. had the following transactions involving non-strategic investments during 2020. 2020 Apr. 1 Paid $117,000 to buy a 90-day term deposit, $117,000 principal amount, 6.0%, dated April 1. 12 Purchased 4,700 common shares of Blue Balloon Ltd. at $24.25. Purchased 3,500 common shares of Purple Corp. at $50.50. June 9 20 Purchased 1,550 common shares of Yellow Tech Ltd. at $17.75. July 1 Purchased for $84,931 a 8.0%, $82,000 Space Explore Inc. bond that matures in eight years when the market interest rate was 7.4%. Interest is paid semiannually beginning December 31, 2020. Live Large Inc. plans to hold this investment until maturity. 3 Received a cheque for the principal and accrued interest on the term deposit that matured on June 30. 15 Received a $0.95 per share cash dividend on the Blue Balloon Ltd. common shares. 28 Sold 2,350 of the Blue Balloon Ltd. common shares at $28.00. Sept. 1 Received a $2.80 per share cash dividend on the Purple Car Corp. common shares. Dec. 15 Received a $1.60 per share cash dividend on the remaining Blue Balloon Ltd. common shares owned. 31 Received the interest on the Space Explore Inc. bond. 31 The fair values of Live Large Inc.'s investments on this date were Blue Balloon shares, $26.30; Purple Car Corp. shares, $44.05; Yellow Tech shares, $20.30. Assume the fair value and the carrying value of the Space. Explore bond were equal. 2021 Feb. 16 Sold the remaining Blue Balloon shares at $28.25. Required: 1. Prepare an amortization schedule for the Space Explore bond showing only 2020 and 2021. (Round your intermediate and final answers to the nearest whole dollar amount. Enter all the amounts as positive values. Use 365 days in a year.) Cash Period Interest Interest Premium Unamortized Amort. Carrying Value Premium Received Income July 1/20 Dec. 31/20 June 30/21 Dec. 31/21