Second Run Pizza movie theater restaurant business plan appendix. Second Run Pizza renovated an old theater, creating a venue where patrons can enjoy a pizza dinner while viewing second run movies.

Second Run Pizza

Start your own business plan »

Movie Theater Restaurant Business Plan

Appendix

Sales Forecast
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Unit Sales
Movie Admissions 0% 0 0 0 6,000 6,000 7,200 8,200 9,000 9,400 9,600 11,000 12,000
Meals 0% 1,000 1,290 1,545 1,600 1,690 1,900 2,200 2,500 2,700 2,800 3,000 3,500
Other 0% 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000
Total Unit Sales 2,000 2,290 2,545 8,600 8,690 10,100 11,400 12,500 13,100 13,400 15,000 16,500
Unit Prices Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Movie Admissions $1.50 $1.50 $1.50 $1.50 $1.50 $1.50 $1.50 $1.50 $1.50 $1.50 $1.50 $1.50
Meals $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00 $20.00
Other $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00 $5.00
Sales
Movie Admissions $0 $0 $0 $9,000 $9,000 $10,800 $12,300 $13,500 $14,100 $14,400 $16,500 $18,000
Meals $20,000 $25,800 $30,900 $32,000 $33,800 $38,000 $44,000 $50,000 $54,000 $56,000 $60,000 $70,000
Other $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Total Sales $25,000 $30,800 $35,900 $46,000 $47,800 $53,800 $61,300 $68,500 $73,100 $75,400 $81,500 $93,000
Direct Unit Costs Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Movie Admissions 0.00% $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20 $1.20
Meals 0.00% $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00
Other 0.00% $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50 $0.50
Direct Cost of Sales
Movie Admissions $0 $0 $0 $7,200 $7,200 $8,640 $9,840 $10,800 $11,280 $11,520 $13,200 $14,400
Meals $3,000 $3,870 $4,635 $4,800 $5,070 $5,700 $6,600 $7,500 $8,100 $8,400 $9,000 $10,500
Other $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Subtotal Direct Cost of Sales $3,500 $4,370 $5,135 $12,500 $12,770 $14,840 $16,940 $18,800 $19,880 $20,420 $22,700 $25,400
Personnel Plan
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Manager 0% $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Hostess 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Kitchen Staff 0% $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Cleaning 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Servers 0% $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000
Projectionist 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Total People 12 12 12 12 12 12 12 12 12 12 12 12
Total Payroll $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 $24,000
General Assumptions
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Tax Rate 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Pro Forma Profit and Loss
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales $25,000 $30,800 $35,900 $46,000 $47,800 $53,800 $61,300 $68,500 $73,100 $75,400 $81,500 $93,000
Direct Cost of Sales $3,500 $4,370 $5,135 $12,500 $12,770 $14,840 $16,940 $18,800 $19,880 $20,420 $22,700 $25,400
Movie Screening Expenses $2,813 $3,465 $4,039 $5,175 $5,378 $6,053 $6,896 $7,706 $8,224 $8,483 $9,169 $10,463
Total Cost of Sales $6,313 $7,835 $9,174 $17,675 $18,148 $20,893 $23,836 $26,506 $28,104 $28,903 $31,869 $35,863
Gross Margin $18,688 $22,965 $26,726 $28,325 $29,653 $32,908 $37,464 $41,994 $44,996 $46,498 $49,631 $57,138
Gross Margin % 74.75% 74.56% 74.45% 61.58% 62.03% 61.17% 61.12% 61.30% 61.55% 61.67% 60.90% 61.44%
Expenses
Payroll $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 $24,000
Sales and Marketing and Other Expenses $5,000 $5,000 $5,000 $1,000 $1,000 $800 $800 $800 $800 $800 $800 $800
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200
Insurance $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800 $1,800
Rent $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Payroll Taxes 15% $3,600 $3,600 $3,600 $3,600 $3,600 $3,600 $3,600 $3,600 $3,600 $3,600 $3,600 $3,600
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $37,600 $37,600 $37,600 $33,600 $33,600 $33,400 $33,400 $33,400 $33,400 $33,400 $33,400 $33,400
Profit Before Interest and Taxes ($18,913) ($14,635) ($10,874) ($5,275) ($3,948) ($493) $4,064 $8,594 $11,596 $13,098 $16,231 $23,738
EBITDA ($18,913) ($14,635) ($10,874) ($5,275) ($3,948) ($493) $4,064 $8,594 $11,596 $13,098 $16,231 $23,738
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred ($5,674) ($4,391) ($3,262) ($1,583) ($1,184) ($148) $1,219 $2,578 $3,479 $3,929 $4,869 $7,121
Net Profit ($13,239) ($10,245) ($7,612) ($3,693) ($2,763) ($345) $2,845 $6,016 $8,117 $9,168 $11,362 $16,616
Net Profit/Sales -52.96% -33.26% -21.20% -8.03% -5.78% -0.64% 4.64% 8.78% 11.10% 12.16% 13.94% 17.87%
Pro Forma Cash Flow
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Cash Received
Cash from Operations
Cash Sales $25,000 $30,800 $35,900 $46,000 $47,800 $53,800 $61,300 $68,500 $73,100 $75,400 $81,500 $93,000
Subtotal Cash from Operations $25,000 $30,800 $35,900 $46,000 $47,800 $53,800 $61,300 $68,500 $73,100 $75,400 $81,500 $93,000
Additional Cash Received
Sales Tax, VAT, HST/GST Received 0.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Other Liabilities (interest-free) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Investment Received $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $25,000 $30,800 $35,900 $46,000 $47,800 $53,800 $61,300 $68,500 $73,100 $75,400 $81,500 $93,000
Expenditures Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Expenditures from Operations
Cash Spending $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 $24,000 $24,000
Bill Payments $475 $14,332 $17,127 $19,718 $25,722 $26,683 $30,288 $34,590 $38,568 $41,024 $42,362 $46,346
Subtotal Spent on Operations $24,475 $38,332 $41,127 $43,718 $49,722 $50,683 $54,288 $58,590 $62,568 $65,024 $66,362 $70,346
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Principal Repayment of Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $24,475 $38,332 $41,127 $43,718 $49,722 $50,683 $54,288 $58,590 $62,568 $65,024 $66,362 $70,346
Net Cash Flow $525 ($7,532) ($5,227) $2,282 ($1,922) $3,117 $7,012 $9,910 $10,532 $10,376 $15,138 $22,654
Cash Balance $149,725 $142,193 $136,966 $139,249 $137,327 $140,445 $147,456 $157,366 $167,899 $178,275 $193,413 $216,066
Pro Forma Balance Sheet
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Assets Starting Balances
Current Assets
Cash $149,200 $149,725 $142,193 $136,966 $139,249 $137,327 $140,445 $147,456 $157,366 $167,899 $178,275 $193,413 $216,066
Other Current Assets $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Total Current Assets $159,200 $159,725 $152,193 $146,966 $149,249 $147,327 $150,445 $157,456 $167,366 $177,899 $188,275 $203,413 $226,066
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Assets $159,200 $159,725 $152,193 $146,966 $149,249 $147,327 $150,445 $157,456 $167,366 $177,899 $188,275 $203,413 $226,066
Liabilities and Capital Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Current Liabilities
Accounts Payable $0 $13,764 $16,476 $18,861 $24,836 $25,678 $29,140 $33,307 $37,202 $39,617 $40,824 $44,600 $50,638
Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $0 $13,764 $16,476 $18,861 $24,836 $25,678 $29,140 $33,307 $37,202 $39,617 $40,824 $44,600 $50,638
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $13,764 $16,476 $18,861 $24,836 $25,678 $29,140 $33,307 $37,202 $39,617 $40,824 $44,600 $50,638
Paid-in Capital $300,000 $300,000 $300,000 $300,000 $300,000 $300,000 $300,000 $300,000 $300,000 $300,000 $300,000 $300,000 $300,000
Retained Earnings ($140,800) ($140,800) ($140,800) ($140,800) ($140,800) ($140,800) ($140,800) ($140,800) ($140,800) ($140,800) ($140,800) ($140,800) ($140,800)
Earnings $0 ($13,239) ($23,483) ($31,095) ($34,787) ($37,551) ($37,895) ($35,051) ($29,035) ($20,918) ($11,750) ($388) $16,229
Total Capital $159,200 $145,961 $135,717 $128,105 $124,413 $121,649 $121,305 $124,149 $130,165 $138,282 $147,451 $158,812 $175,429
Total Liabilities and Capital $159,200 $159,725 $152,193 $146,966 $149,249 $147,327 $150,445 $157,456 $167,366 $177,899 $188,275 $203,413 $226,066
Net Worth $159,200 $145,961 $135,717 $128,105 $124,413 $121,649 $121,305 $124,149 $130,165 $138,282 $147,451 $158,812 $175,429

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

\n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n
Second Run Pizza movie theater restaurant business plan appendix. Second Run Pizza renovated an old theater, creating a venue where patrons can enjoy a pizza dinner while viewing second run movies.
\n