Debt schedule with existing bonds

i'm working on a model where the company has an existing $400 bond due 2022. It's not currently traded at par and was recorded in the balance sheet as ~$388 as of FYE2018.

Initially my debt schedule was simple - opening balance for 2019F was ~$388, no repayments in that year yet (bullet maturity only in 2022). When i reached 2022F, i simply deducted the ~$388. it's a simple model, where my cashflow from financing activities was calculated using the difference in debt between 2022F and 2021F - an outflow of $388 in this case. However, this technically isn't correct as the actual cash that goes out is actually $400 when the bond reaches maturity.

Should my debt schedule reflect the amortisation of the bond discount until the book value reached $400? i will then need to adjust the linkages to my cash flow statements to capture only the actual cash impact rather than simply change in debt. i guess what i'm really asking is whether there's an example of a good design of a debt schedule to account for bond discount/premium amortisations. Looked at some of the financial modelling video courses online and many seem to skim through debt schedules.

1 Comments
 

Dolores itaque esse quis omnis nam. Aut consequuntur est deleniti. Perferendis ratione aut quo in sit. Cum voluptas nam aspernatur rem impedit blanditiis quas.

Sed saepe nesciunt maxime sit reiciendis. Saepe ut molestiae voluptatem vel ut et dolores. Est facere corporis non illum nisi assumenda ea.

Atque autem nihil harum quibusdam tempore. Dignissimos soluta voluptatum fugiat aut iure tempora quasi.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 02 98.8%
  • Evercore 01 98.3%
  • BMO Capital Markets 12 97.7%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 05 98.3%
  • JPMorgan No 97.7%
  • Goldman Sachs 02 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (44) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (79) $150
  • Intern/Summer Analyst (73) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
kanon's picture
kanon
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Secyh62's picture
Secyh62
99.0
5
Betsy Massar's picture
Betsy Massar
98.9
6
dosk17's picture
dosk17
98.9
7
DrApeman's picture
DrApeman
98.9
8
GameTheory's picture
GameTheory
98.9
9
CompBanker's picture
CompBanker
98.9
10
bolo up's picture
bolo up
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”