paying a minimal share of costs for the refurbishment, the body of which would be taken up by external partners who would effectively underwrite the ongoing cinema operation. The risks are minimal to the University, as per the request of Phil Harding who placed three conditions on the project from the outset: 1. The operation of the cinema does not displace current and future timetabled lecturing 2. Outside partners contribute some costs to the capital works 3. Someone other than the University underwrites the cost of the ongoing cinema operation RSC Profit & Loss Income 2009* 2010 2011 Ticket Sales 491,400 532,350 573,300 Advertising 10,000 14,000 18,000 Private Hires 17,550 26,550 26,550 Season Passes & Membership 1,000 2,500 4,000 Concessions/Bar 122,850 143,325 163,800 Total Sales Income 642,800 718,725 785,650 Expenditure Staff 200,200 206,206 212,392 Distributor Fees 158,266 170,122 182,515 Concessions Purchases 30,713 35,831 40,950 IT (EPOS) 10,000 10,000 10,000 Marketing 20,000 25,000 30,000 Office Sundries 2,000 1,000 1,000 Back Office (Accounts, HR, PAYE) 18,000 18,540 19,096 Utilities 3,000 3,300 3,630 Cleaning 18,000 18,540 19,096 Insurance/Security/Maintenance 20,000 21,000 22,050 Professional Services (Legal, Audit) 10,000 10,000 10,000 Depreciation (initial fit out + IT equip) 30,000 30,000 30,000 Tax (VAT) 95,736 107,044 117,012 Total Expenditure 615,914 656,584 697,742 Profit/Loss 26,886 62,141 87,908 Amount in GBP *Projections calculated with the assumption of a full year‟s trading On the next page are the assumptions and workings for these figures: