Market Plaza Showplace music theater business plan appendix. Market Plaza Showplace is a start-up company that restores an old theater as a new music performance venue.

Market Plaza Showplace

Start your own business plan »

Music Theater Business Plan

Appendix

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
President, CEO 0% $0 $0 $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Executive VP, Chief Operator 0% $0 $0 $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
VP & Treasurer 0% $0 $0 $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Director, Marketing & Sales 0% $0 $0 $0 $0 $0 $3,333 $3,333 $3,333 $3,333 $3,333 $3,333 $3,337
Director, Events & Music 0% $0 $0 $0 $0 $0 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,163
Ticket Agent 0% $0 $0 $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Total People 0 0 0 0 0 6 6 6 6 6 6 6
Total Payroll $0 $0 $0 $0 $0 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500
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 $0 $0 $0 $0 $0 $69,200 $69,200 $69,200 $69,200 $69,200 $69,200 $69,200
Direct Cost of Sales $0 $0 $0 $0 $0 $24,020 $24,020 $24,020 $24,020 $24,020 $24,020 $24,020
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $0 $0 $0 $0 $24,020 $24,020 $24,020 $24,020 $24,020 $24,020 $24,020
Gross Margin $0 $0 $0 $0 $0 $45,180 $45,180 $45,180 $45,180 $45,180 $45,180 $45,180
Gross Margin % 0.00% 0.00% 0.00% 0.00% 0.00% 65.29% 65.29% 65.29% 65.29% 65.29% 65.29% 65.29%
Expenses
Payroll $0 $0 $0 $0 $0 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500
Sales and Marketing and Other Expenses $0 $0 $0 $0 $0 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Leased Equipment $0 $0 $0 $0 $0 $500 $500 $500 $500 $500 $500 $500
Utilities $0 $0 $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Insurance $0 $0 $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Rent $0 $0 $0 $0 $0 $850 $850 $850 $850 $850 $850 $850
Payroll Taxes 20% $0 $0 $0 $0 $0 $2,300 $2,300 $2,300 $2,300 $2,300 $2,300 $2,300
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $0 $0 $0 $0 $0 $23,150 $23,150 $23,150 $23,150 $23,150 $23,150 $23,150
Profit Before Interest and Taxes $0 $0 $0 $0 $0 $22,030 $22,030 $22,030 $22,030 $22,030 $22,030 $22,030
EBITDA $0 $0 $0 $0 $0 $22,030 $22,030 $22,030 $22,030 $22,030 $22,030 $22,030
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $0 $0 $0 $0 $0 $1,102 $1,102 $1,102 $1,102 $1,102 $1,102 $1,102
Net Profit $0 $0 $0 $0 $0 $20,929 $20,929 $20,929 $20,929 $20,929 $20,929 $20,929
Net Profit/Sales 0.00% 0.00% 0.00% 0.00% 0.00% 30.24% 30.24% 30.24% 30.24% 30.24% 30.24% 30.24%
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 $0 $0 $0 $0 $0 $69,200 $69,200 $69,200 $69,200 $69,200 $69,200 $69,200
Subtotal Cash from Operations $0 $0 $0 $0 $0 $69,200 $69,200 $69,200 $69,200 $69,200 $69,200 $69,200
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 $0 $0 $0 $0 $0 $69,200 $69,200 $69,200 $69,200 $69,200 $69,200 $69,200
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 $0 $0 $0 $0 $0 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500 $11,500
Bill Payments $2,500 $0 $0 $0 $0 $1,226 $36,772 $36,772 $36,772 $36,772 $36,772 $36,772
Subtotal Spent on Operations $2,500 $0 $0 $0 $0 $12,726 $48,272 $48,272 $48,272 $48,272 $48,272 $48,272
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 $2,500 $0 $0 $0 $0 $12,726 $48,272 $48,272 $48,272 $48,272 $48,272 $48,272
Net Cash Flow ($2,500) $0 $0 $0 $0 $56,474 $20,929 $20,929 $20,929 $20,929 $20,929 $20,929
Cash Balance $50,000 $50,000 $50,000 $50,000 $50,000 $106,474 $127,403 $148,331 $169,260 $190,188 $211,117 $232,045
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 $52,500 $50,000 $50,000 $50,000 $50,000 $50,000 $106,474 $127,403 $148,331 $169,260 $190,188 $211,117 $232,045
Other Current Assets $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000 $6,000
Total Current Assets $58,500 $56,000 $56,000 $56,000 $56,000 $56,000 $112,474 $133,403 $154,331 $175,260 $196,188 $217,117 $238,045
Long-term Assets
Long-term Assets $923,000 $923,000 $923,000 $923,000 $923,000 $923,000 $923,000 $923,000 $923,000 $923,000 $923,000 $923,000 $923,000
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $923,000 $923,000 $923,000 $923,000 $923,000 $923,000 $923,000 $923,000 $923,000 $923,000 $923,000 $923,000 $923,000
Total Assets $981,500 $979,000 $979,000 $979,000 $979,000 $979,000 $1,035,474 $1,056,403 $1,077,331 $1,098,260 $1,119,188 $1,140,117 $1,161,045
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 $2,500 $0 $0 $0 $0 $0 $35,546 $35,546 $35,546 $35,546 $35,546 $35,546 $35,546
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 $2,500 $0 $0 $0 $0 $0 $35,546 $35,546 $35,546 $35,546 $35,546 $35,546 $35,546
Long-term Liabilities $639,200 $639,200 $639,200 $639,200 $639,200 $639,200 $639,200 $639,200 $639,200 $639,200 $639,200 $639,200 $639,200
Total Liabilities $641,700 $639,200 $639,200 $639,200 $639,200 $639,200 $674,746 $674,746 $674,746 $674,746 $674,746 $674,746 $674,746
Paid-in Capital $423,000 $423,000 $423,000 $423,000 $423,000 $423,000 $423,000 $423,000 $423,000 $423,000 $423,000 $423,000 $423,000
Retained Earnings ($83,200) ($83,200) ($83,200) ($83,200) ($83,200) ($83,200) ($83,200) ($83,200) ($83,200) ($83,200) ($83,200) ($83,200) ($83,200)
Earnings $0 $0 $0 $0 $0 $0 $20,929 $41,857 $62,786 $83,714 $104,643 $125,571 $146,500
Total Capital $339,800 $339,800 $339,800 $339,800 $339,800 $339,800 $360,729 $381,657 $402,586 $423,514 $444,443 $465,371 $486,300
Total Liabilities and Capital $981,500 $979,000 $979,000 $979,000 $979,000 $979,000 $1,035,474 $1,056,403 $1,077,331 $1,098,260 $1,119,188 $1,140,117 $1,161,045
Net Worth $339,800 $339,800 $339,800 $339,800 $339,800 $339,800 $360,729 $381,657 $402,585 $423,514 $444,442 $465,371 $486,299
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
Sales
Event Ticket Sales 0% $0 $0 $0 $0 $0 $67,200 $67,200 $67,200 $67,200 $67,200 $67,200 $67,200
Other 0% $0 $0 $0 $0 $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Total Sales $0 $0 $0 $0 $0 $69,200 $69,200 $69,200 $69,200 $69,200 $69,200 $69,200
Direct Cost of Sales Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Event Ticket Sales $0 $0 $0 $0 $0 $23,520 $23,520 $23,520 $23,520 $23,520 $23,520 $23,520
Other $0 $0 $0 $0 $0 $500 $500 $500 $500 $500 $500 $500
Subtotal Direct Cost of Sales $0 $0 $0 $0 $0 $24,020 $24,020 $24,020 $24,020 $24,020 $24,020 $24,020

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
Market Plaza Showplace music theater business plan appendix. Market Plaza Showplace is a start-up company that restores an old theater as a new music performance venue.
\n