how do i get the number in the second red column "8% interest on loan"

Answer (continued) Yeal End 8% Interest on Loan After Loan Taxable income Taxes (40%) Depr. Before tax CF 315.000 -800 SO SU D-NOOOO OOPPER Loan payment $15,000 2.235 -2.235 -2.235 -2,235 -2.235 -2,235 -2,235 2,235 -2.235 2,235 -1,200 1.117 -1.02 -93 -82 -3,035 3,035 -3,035 -3,035 -3,035 -3,035 3,035 -3,035 -3,035 -3,035 800 -800 -750 -1.500 1,500 - 1,500 - 1,500 - 1.500 -1.50 - 1 SOX - 1.50 - 1,500 -750 2.750 3.417 -3.327 -3,231 -3,127 -3.014 -2.89 -2,761 -2.619 -2.466 -71 After-tax 50 -1,935 -1.668 - 1,704 - 1,743 -1,784 -1.829 -1.878 -1,931 1.100 1.367 1.331 1,292 1.251 1.206 1.157 1.104 1,048 986 620 320 800 800 -800 800 -1.987 2,049 - 155 800 -180 -480 P/F,12,1 P/F, 12,2 P/F, 12.12 PW(12) - (51.935 0.8929) +51,668( 0.7972) + ... +S480 0.3220 ) AP.12.12 AE12)= $10,500 0.1614 ) 1,695 $10,500