Wasteoftime

$1m should be treated as the Coupon Amount.

$1m the Cash Outflow which has nothing to do with the income tax rate of the firm.

However the Interest Expense which is recorded in the income sheet, is affected by the income tax expenses.

Cost of debt is calculated with values from income sheet where the interest expense is reduced by income taxes.