Answer:
Nª expense payable amortization cash paid
1 16.0 0 0 16
2 16.0 2.6 0 16 - 2.6 = 13.4
3 16.0 -2.6 0 16 + 2.6 = 18.6
4 16.0 0 -3.6 16 - 3.6 = 12.4
5 16.0 2.6 -3.6 16 - 2.6 - 3.6 = 9.80
6 16.0 -2.6 -3.6 16 +2.6 - 3.6 = 15.00
Step-by-step explanation:
reasoning for interest payable
the payable if incrase means we aren't paying a portion of the expense thus, less cash to bondholders
decreaseing means we are paying the expense and previous debt thus extra cash
reasoning for amortization:
the discount on BP means the bondholder pay less for the bond thus, the interest expense is greater than our cash payment thus, we must reduced based on the amount we amortized.