TANK CLEANING
ASSUMPTIONS:			YEAR 1		YEAR 2		YEAR 3		YEAR 4
Tanks Available			2		2		2		2
Going rate per tank			$1,200,000		$1,200,000		$1,200,000		$1,200,000
$ Rate= N118	118
PROJECTED INCOME STATEMENT ON TANK CLEANING
			YEAR 1		YEAR 2		YEAR 3		YEAR 4
			NAIRA		NAIRA		NAIRA		NAIRA
BALANCE B/F					14,017,010		57,294,990		177,076,800
CASH INFLOW
Tank Cleaning Income			283,200,000		283,200,000		283,200,000		283,200,000
Total Income			283,200,000		297,217,010		340,494,990		460,276,800
CASH OUTFLOW
Lease Payment			77,545,390		77,545,390		77,545,390		77,545,390
Equity Contribution			106,000,000
Manager Operator Fee:			58,637,600		58,749,600		58,872,800		60,226,080
Insurance cost			18,000,000		18,000,000		18,000,000		18,000,000
Technical Management Fee			9,000,000		9,000,000		9,000,000		9,000,000
TOTAL OUTFLOW			269,182,990		163,294,990		163,418,190		164,771,470
BALANCE C/F			14,017,010		57,294,990		177,076,800		295,505,330