Bond premium and discount amortization schedule.

What is this money worth, or what does it cost, over time?

Effective interest method for bonds and notes: issue price from the market yield, interest expense, amortization and carrying amount by period, with the issuance entries.

  • Runs in your browser
  • Nothing stored or sent
  • Free, no sign-up
Bond or note terms

Interest is assumed to start on the issue date and to be paid on period ends, with whole periods to maturity. For an issue between interest dates, add accrued interest separately.

Net carrying amount at issue
$92,278.27
Issued at a discount
Discount (premium)
$7,721.73
Face amount less net carrying amount
Effective rate, per year
10%
5% each period
OK
Total interest expense $47,721.73 over 10 periods
Cash coupons $40,000.00 plus discount amortized $7,721.73. The carrying amount ends at the face amount.
Entry at issuance (issuer)
Work shownrecomputed as you type
Dr Cash $92,278.27
Dr Discount on bonds payable (net of issue costs) $7,721.73
  Cr Bonds payable $100,000.00
Period 1: Dr Interest expense $4,613.91; Cr Discount on bonds payable $613.91; Cr Cash $4,000.00

A holder who keeps the bond to maturity has the mirror image: interest income at the effective rate, with the carrying amount moving toward face.

Amortization schedule
PeriodBeginning carryingInterest expenseCash couponAmortizationEnding carryingStraight-line interest
1$92,278.27$4,613.91$4,000.00$613.91$92,892.18$4,772.17
2$92,892.18$4,644.61$4,000.00$644.61$93,536.79$4,772.17
3$93,536.79$4,676.84$4,000.00$676.84$94,213.63$4,772.17
4$94,213.63$4,710.68$4,000.00$710.68$94,924.31$4,772.17
5$94,924.31$4,746.22$4,000.00$746.22$95,670.53$4,772.17
6$95,670.53$4,783.53$4,000.00$783.53$96,454.06$4,772.17
7$96,454.06$4,822.70$4,000.00$822.70$97,276.76$4,772.17
8$97,276.76$4,863.84$4,000.00$863.84$98,140.60$4,772.17
9$98,140.60$4,907.03$4,000.00$907.03$99,047.63$4,772.17
10$99,047.63$4,952.37$4,000.00$952.37$100,000.00$4,772.17
Total$47,721.73$40,000.00$7,721.73

The last period absorbs cent rounding so the carrying amount ends exactly at face. The straight-line column shows how far a simpler method is from the interest method; the interest method is the one ASC 835-30-35 prescribes, and another method is acceptable only when the result is not materially different.

How this was worked out
Work shownrecomputed as you type
Periods n = 5 years × 2 = 10; coupon each period = $100,000.00 × 8% ÷ 2 = $4,000.00
Price = coupon × [1 − (1 + i)^−n] ÷ i + face × (1 + i)^−n, with i = 5% = $92,278.27
Interest expense = carrying amount at start of period × i = $92,278.27 × 5% = $4,613.91
Amortization = interest expense − cash coupon = $613.91; new carrying amount = $92,892.18

Auditing debt issued at a premium or discount

When a note or bond is issued at a price different from its face amount, the difference is amortized to interest expense over the term so that the rate stays constant on the carrying amount. The auditor recomputes interest expense, tests that the carrying amount rolls forward correctly, and checks classification between current and long-term. A breach of a covenant at the balance sheet date can change classification; see ASC 470 debt classification.

Formulas

  • Period count n = years × payments per year. Coupon C = face × stated rate ÷ payments per year. Period yield i = effective annual rate ÷ payments per year.
  • Issue price = C × [1 − (1 + i)−n] ÷ i + face × (1 + i)−n. At i = 0 the price is C × n + face.
  • Interest expense = beginning carrying amount × i. Amortization = interest expense − C. Ending carrying amount = beginning + amortization.

Worked check, labelled illustrative: face $100,000, 8% coupon paid semiannually, five years, market yield 10%. C = $4,000, i = 5%, n = 10. The annuity factor is 7.721735, so the coupons are worth $30,886.94, and the face amount is worth 0.613913 × $100,000 = $61,391.33. The price is $92,278.27, a discount of $7,721.73.

Standard

ASC 835-30-35 calls for the interest method: a constant rate applied to the amount outstanding at the start of each period. Premiums and discounts are presented as a direct addition to or deduction from the face amount of the debt (ASC 835-30-45-1), and third-party debt issuance costs are deferred, amortized as interest expense like a discount, and presented the same way (ASC 835-30-45-1A).

When to use it, and limits

  • It assumes issue on an interest date, whole periods to maturity and a fixed coupon. Floating rates, call or put features, step-up coupons and issuance between interest dates need a different build.
  • It amortizes to maturity. Early extinguishment, modifications and convertible features follow other guidance and are not modelled.
  • The straight-line column is for comparison. Use it as the reported amount only if you have shown the difference is not material.
  • For a level-payment loan with a stated rate, use the loan amortization schedule.

Illustrative figures only. Check the result against your firm's methodology before relying on it.

Common questions

How do you amortize a bond discount with the effective interest method?

Each period, interest expense is the carrying amount at the start of the period times the effective rate per period. The cash coupon is the face amount times the coupon rate per period. The difference is the amortization, which is added to the carrying amount for a discount and subtracted for a premium. On a $100,000 bond with an 8% semiannual coupon sold to yield 10% for five years, the issue price is $92,278.27, period 1 interest expense is $4,613.91 and the discount amortized is $613.91.

What is the effective interest method?

It applies a constant rate to the carrying amount of the debt at the start of each period, so interest expense changes as the carrying amount moves toward face. ASC 835-30-35 calls for it for amortizing discounts and premiums. Other methods, including straight-line, are acceptable only where the result is not materially different from the interest method.

How are debt issuance costs treated?

Third-party costs are deferred and amortized as interest expense over the term of the debt, in the same way as a discount. They are presented on the balance sheet as a direct deduction from the face amount of the debt rather than as an asset. The tool nets them against the issue price, finds the effective rate on the net proceeds, and amortizes the total.

Does the investor use the same schedule?

A holder that keeps the bond to maturity and carries it at amortized cost uses the same effective-rate arithmetic, with interest income in place of interest expense and the carrying amount of the asset moving toward face. Classification and impairment follow the investor's own guidance, which is outside this tool.

Why does the last row end exactly at face?

Cent rounding across many periods can leave a small residual. The final period absorbs it, so the carrying amount ends at the face amount. The schedule totals tie: total interest expense equals the cash coupons plus the discount, or less the premium.

Runs in your browser. The figures you type are not sent to CORAA or stored. Check the result against your firm's methodology before relying on it.

Related audit calculators

For US CPA firms

Join the CORAA waitlist

CORAA AI drafts audit working papers from your client’s QuickBooks books and does the first pass: lead schedules, tie-out, memos, draft notes and letters. CORAA Network reviewers clear every finding. Your firm reviews and signs.

  • First audit free, so you can judge the quality on a real file
  • Flat fee by entity size; messy books included
  • We work only with CPA firms, never their clients
See how it works →

* required