You are on page 1of 1

Financing through Debt (M$)

Year 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Debt  125 125 125 125 125 125 125 125 125 125 125 125 125 125 0
Principle 
payment  0 0 0 0 0 0 0 0 0 0 0 0 0 0 125
Interest 
payment  8.125 8.125 8.125 8.125 8.125 8.125 8.125 8.125 8.125 8.125 8.125 8.125 8.125 8.125 8.125
Debt 
Outstanding 
125 125 125 125 125 125 125 125 125 125 125 125 125 125 0

Tax benefit  2.84 2.84 2.84 2.84 2.84 2.84 2.84 2.84 2.84 2.84 2.84 2.84 2.84 2.84 2.84
Net interest 
Paid  5.285 5.285 5.285 5.285 5.285 5.285 5.285 5.285 5.285 5.285 5.285 5.285 5.285 5.285 5.285
Principle Paid 
0 0 0 0 0 0 0 0 0 0 0 0 0 0 125
Net 
payments 5.285 5.285 5.285 5.285 5.285 5.285 5.285 5.285 5.285 5.285 5.285 5.285 5.285 5.285 130.285
Present value 
of payemnts
$    98.30

You might also like