Cash Flow diagram
Extracted text: Table 5.1: Condensed income/expenditure of fish farm project Activity Sales Costs of sales | 9,760,000 Gross profit Operating Year 1 5,400,000 Year 2 Year 3 Year 4 Year 5 5,940,000 6,534,000 7,187,400 7,906,140 (4,360,000) 2,970,000 5,940,000 2,780,000 6,534,000 2,400,000 7,187,400 2,560,000 7,906,140 2,700,000 cost 5,206,140 2,342,763 N.P.B.T. 3,160,000 1,422,000 4,627,400 2,082,330 2,403,000 4,134,000 Tax 45% 1,860,300 9 Proposed loan 780,000 rерayment 880,000 1,000,000 1,150,000 90,000 Table 5.1 shows the Principal =N= 13,000,000 + interest 30 % = N 3,900,000.