The table starts with the book value of the bond which is the par value (120,000) less the discount on bonds payable (2,152), which equals the amount of cash received from the bond issue (117,848). The table starts with the book value of the bond which is the par value (120,000) plus the premium on bonds payable (2,204), which equals the amount of cash
