FF_-_Pro_Forma_Financial_Statements.xlsx
XLSX spreadsheet 40 KB Posted
- Attached to
- Terminal 3 North 2 Concourse Retail Concessions
- Solicitation number
- RCS-26-0041
- Issued by
- Maricopa County, Phoenix City, Arizona
About this file
This file contains pro forma financial statements related to a retail concessions opportunity at Phoenix Sky Harbor International Airport operated by the City of Phoenix Aviation Department. The solicitation seeks qualified respondents to operate and manage retail concession spaces in Terminal 3 North 2 Concourse, with two available packages: Package 1 is a News, Gift, and Convenience Store comprising 3,202 square feet in space N2-R1, and Package 2 is a Specialty Retail Boutique-Style Store comprising 1,198 square feet in space N2-R2. Successful respondents will enter into a Concession Lease Agreement with the City, with detailed lease terms and premises specifications provided in the solicitation attachments. The contract will terminate upon the earliest occurrence of reaching the end of the term including any extensions exercised or termination pursuant to the provisions of the agreement.
The pro forma financial statements serve as a financial planning tool for prospective respondents to evaluate the economic viability of operating one or both retail concession spaces. These projections enable bidders to assess revenue potential, operating expenses, and profitability under various business scenarios at the airport location. Respondents are required to review the pro forma statements as part of their financial due diligence and may use these projections to inform their bid pricing and operational strategies. The statements represent baseline financial expectations and should be considered alongside market conditions, historical airport concessions performance data, and individual operator business models when developing proposals.
View the file
Other files
Show all 43
On GovTribe
Work with this file
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
FF - 1 - Pro Forma
ATTACHMENT FF
PRO FORMA
PACKAGE 1 - NEWS, GIFT, AND CONVENIENCE STORE
Instructions: Enter values in each of the yellow cells only.
Respondent:
| Space ID: | N2-R1 |
| Square Feet: | 3,202 |
Proposed Concept/Brand:
| Captial Investment: | |
| CapEx per SF: | $0 |
Epax Forecast 1,221,759 1,286,063 1,353,750 1,425,000 1,500,000 1,537,500 1,575,938 1,615,336 1,655,719 1,697,112 1,739,540 1,783,029 18,390,746 ERROR:#REF!
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | Year 11 | Year 12 | TOTAL | ||||||||||||||
| Gross Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales |
| Total Gross Sales | 0 |
Cost of Goods (COGS) ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 100 ERROR:#DIV/0!
| Payroll, Taxes, Benefits | ||||||||||||||||||||||||||
| Hourly Payroll | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | ||||||||||||
| Management Salaries | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | ||||||||||||
| Payroll Taxes | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | ||||||||||||
| Employee Benefits | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | ||||||||||||
| Total Payroll and Related Expenses | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! |
Total % Rent 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0!
| Operating Expenses | |||||||||||||||||||||||||||
| Franchise/License/Brand Fees | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| Repairs and Maintenance | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| Office and storage expenses | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| Utilities | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| Insurance | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| Credit card fees | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| Licenses and permits | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| Administrative & General | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| Marketing Fee (% of gross sales) | 0.25% | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! |
| Mid-Term Refurbishment (rate per SF) | $125 | 400,250 | ERROR:#DIV/0! | 400,250 | ERROR:#DIV/0! | ||||||||||||||||||||||
| Other Operating Expenses (Please Itemize Below) | |||||||||||||||||||||||||||
| A. | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| B. | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| C. | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| Total Operating Expenses | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 400,250 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 400,250 | ERROR:#DIV/0! |
| EBITDA | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | -400,250 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | -400,250 | ERROR:#DIV/0! |
| (Earnings before Interest,Taxes, Depreciation and Amortization) |
| Depreciation & Amortization | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! |
| Interest & Taxes (other than Employment taxes) | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! |
| Operating Profit | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | -400,250 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | -400,250 | ERROR:#DIV/0! | |
| Annual SPSF | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |||||||||||||||
| Annual SPE | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
FF - 2 - Pro Forma
ATTACHMENT FF
PRO FORMA
PACKAGE 2 - SPECIALTY RETAIL BOUTIQUE-STYLE STORE
Instructions: Enter values in each of the yellow cells only.
Respondent:
| Space ID: | N2-R2 |
| Square Feet: | 1,198 |
Proposed Concept/Brand:
| Captial Investment: | |
| CapEx per SF: | $0 |
Epax Forecast 1,221,759 1,286,063 1,353,750 1,425,000 1,500,000 1,537,500 1,575,938 1,615,336 1,655,719 1,697,112 1,739,540 1,783,029 18,390,746 ERROR:#REF!
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 | Year 11 | Year 12 | TOTAL | ||||||||||||||
| Gross Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales | $ | % of Sales |
| Total Gross Sales | 0 |
Cost of Goods (COGS) ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! 100 ERROR:#DIV/0!
| Payroll, Taxes, Benefits | ||||||||||||||||||||||||||
| Hourly Payroll | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | ||||||||||||
| Management Salaries | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | ||||||||||||
| Payroll Taxes | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | ||||||||||||
| Employee Benefits | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | ||||||||||||
| Total Payroll and Related Expenses | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! |
Total % Rent 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0! 0 ERROR:#DIV/0!
| Operating Expenses | |||||||||||||||||||||||||||
| Franchise/License/Brand Fees | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| Repairs and Maintenance | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| Office and storage expenses | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| Utilities | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| Insurance | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| Credit card fees | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| Licenses and permits | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| Administrative & General | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| Marketing Fee (% of gross sales) | 0.25% | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! |
| Mid-Term Refurbishment (rate per SF) | $125 | 149,750 | ERROR:#DIV/0! | 149,750 | ERROR:#DIV/0! | ||||||||||||||||||||||
| Other Operating Expenses (Please Itemize Below) | |||||||||||||||||||||||||||
| A. | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| B. | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| C. | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | |||||||||||||
| Total Operating Expenses | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 149,750 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 149,750 | ERROR:#DIV/0! |
| EBITDA | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | -149,750 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | -149,750 | ERROR:#DIV/0! |
| (Earnings before Interest,Taxes, Depreciation and Amortization) |
| Depreciation & Amortization | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! |
| Interest & Taxes (other than Employment taxes) | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! |
| Operating Profit | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | -149,750 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | 0 | ERROR:#DIV/0! | -149,750 | ERROR:#DIV/0! | |
| Annual SPSF | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |||||||||||||||
| Annual SPE | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
File details come from the government source that posted it. Updated .