Commercial Photography Business Plan

Start your plan
Start my business plan

Start your own commercial photography business plan

Flash Commercial Photography

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
Sales
Photo Shoots $15,383 $15,691 $16,005 $16,325 $16,652 $16,985 $17,325 $17,672 $18,025 $18,386 $18,754 $19,129
Photo Editing $3,683 $3,831 $3,984 $4,143 $4,309 $4,481 $4,661 $4,847 $5,041 $5,243 $5,452 $5,670
Printing and Framing $1,739 $1,774 $1,809 $1,845 $1,882 $1,920 $1,958 $1,997 $2,037 $2,078 $2,120 $2,162
Studio Rental $1,023 $5,027 $6,163 $6,651 $7,075 $7,162 $7,436 $7,494 $7,162 $6,344 $5,705 $4,396
Total Sales $21,828 $26,323 $27,961 $28,964 $29,918 $30,548 $31,380 $32,010 $32,265 $32,051 $32,031 $31,357
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
Printing and Framing Cost $1,304 $1,331 $1,357 $1,384 $1,412 $1,440 $1,469 $1,498 $1,528 $1,559 $1,590 $1,622
Other Cost of Sales $3,274 $3,948 $4,194 $4,345 $4,488 $4,582 $4,707 $4,802 $4,840 $4,808 $4,805 $4,704
Subtotal Direct Cost of Sales $4,578 $5,279 $5,551 $5,728 $5,899 $6,022 $6,176 $6,299 $6,368 $6,366 $6,395 $6,325
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
CEO $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Assistant Photographer $2,000 $2,120 $2,247 $2,382 $2,525 $2,676 $2,837 $3,007 $3,187 $3,378 $3,581 $3,796
Administrative Assistant $1,500 $1,515 $1,530 $1,545 $1,560 $1,576 $1,592 $1,608 $1,624 $1,640 $1,656 $1,673
Assistant Photographer 2 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Assistant Photographer 3 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Assistant Photographer 4 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 2 2 2 2 2 3 3 3 3 3 3 3
Total Payroll $8,500 $8,635 $8,777 $8,927 $9,085 $9,252 $9,429 $9,615 $9,811 $10,018 $10,237 $10,469

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 $21,828 $26,323 $27,961 $28,964 $29,918 $30,548 $31,380 $32,010 $32,265 $32,051 $32,031 $31,357
Direct Cost of Sales $4,578 $5,279 $5,551 $5,728 $5,899 $6,022 $6,176 $6,299 $6,368 $6,366 $6,395 $6,325
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $4,578 $5,279 $5,551 $5,728 $5,899 $6,022 $6,176 $6,299 $6,368 $6,366 $6,395 $6,325
Gross Margin $17,250 $21,044 $22,410 $23,236 $24,019 $24,526 $25,205 $25,711 $25,898 $25,685 $25,636 $25,032
Gross Margin % 79.02% 79.95% 80.15% 80.22% 80.28% 80.29% 80.32% 80.32% 80.26% 80.14% 80.04% 79.83%
Expenses
Payroll $8,500 $8,635 $8,777 $8,927 $9,085 $9,252 $9,429 $9,615 $9,811 $10,018 $10,237 $10,469
Marketing/Promotion $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Depreciation $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
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
Utilities $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Insurance $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Payroll Taxes 15% $1,275 $1,313 $1,352 $1,393 $1,435 $1,478 $1,522 $1,568 $1,615 $1,663 $1,713 $1,764
Other $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 Operating Expenses $16,675 $16,848 $17,029 $17,220 $17,420 $17,630 $17,851 $18,083 $18,326 $18,581 $18,850 $19,133
Profit Before Interest and Taxes $575 $4,196 $5,381 $6,016 $6,599 $6,896 $7,354 $7,628 $7,572 $7,104 $6,786 $5,899
EBITDA $1,075 $4,696 $5,881 $6,516 $7,099 $7,396 $7,854 $8,128 $8,072 $7,604 $7,286 $6,399
Interest Expense $76 $69 $63 $56 $49 $42 $35 $28 $21 $14 $7 $0
Taxes Incurred $149 $1,238 $1,596 $1,788 $1,965 $2,056 $2,196 $2,280 $2,265 $2,127 $2,034 $1,770
Net Profit $349 $2,889 $3,723 $4,172 $4,585 $4,798 $5,123 $5,320 $5,285 $4,963 $4,746 $4,129
Net Profit/Sales 1.60% 10.97% 13.32% 14.40% 15.33% 15.71% 16.33% 16.62% 16.38% 15.48% 14.82% 13.17%

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 $4,366 $5,265 $5,592 $5,793 $5,984 $6,110 $6,276 $6,402 $6,453 $6,410 $6,406 $6,271
Cash from Receivables $582 $17,582 $21,102 $22,396 $23,197 $23,951 $24,461 $25,121 $25,615 $25,806 $25,640 $25,607
Subtotal Cash from Operations $4,948 $22,847 $26,694 $28,188 $29,180 $30,061 $30,737 $31,523 $32,068 $32,216 $32,046 $31,878
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 $4,948 $22,847 $26,694 $28,188 $29,180 $30,061 $30,737 $31,523 $32,068 $32,216 $32,046 $31,878
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 $8,500 $8,635 $8,777 $8,927 $9,085 $9,252 $9,429 $9,615 $9,811 $10,018 $10,237 $10,469
Bill Payments $2,916 $12,540 $14,321 $14,974 $15,378 $15,756 $16,009 $16,336 $16,578 $16,665 $16,569 $16,539
Subtotal Spent on Operations $11,416 $21,175 $23,098 $23,901 $24,463 $25,008 $25,438 $25,951 $26,389 $26,683 $26,806 $27,008
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 $417 $417 $417 $417 $417 $417 $417 $417 $417 $417 $417 $417
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $417 $417 $417 $417 $417 $417 $417 $417 $417 $417 $417 $417
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 $12,249 $22,008 $23,932 $24,735 $25,296 $25,842 $26,271 $26,784 $27,222 $27,517 $27,640 $27,841
Net Cash Flow ($7,302) $839 $2,763 $3,454 $3,884 $4,219 $4,465 $4,738 $4,845 $4,700 $4,407 $4,037
Cash Balance $7,698 $8,537 $11,299 $14,753 $18,637 $22,856 $27,322 $32,060 $36,905 $41,605 $46,012 $50,049

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 $15,000 $7,698 $8,537 $11,299 $14,753 $18,637 $22,856 $27,322 $32,060 $36,905 $41,605 $46,012 $50,049
Accounts Receivable $0 $16,880 $20,356 $21,623 $22,399 $23,137 $23,624 $24,267 $24,754 $24,952 $24,786 $24,771 $24,249
Other Current Assets $1,000 $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 Current Assets $16,000 $25,579 $29,893 $33,923 $38,152 $42,774 $47,480 $52,589 $57,814 $62,857 $67,391 $71,783 $75,299
Long-term Assets
Long-term Assets $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000
Accumulated Depreciation $0 $500 $1,000 $1,500 $2,000 $2,500 $3,000 $3,500 $4,000 $4,500 $5,000 $5,500 $6,000
Total Long-term Assets $30,000 $29,500 $29,000 $28,500 $28,000 $27,500 $27,000 $26,500 $26,000 $25,500 $25,000 $24,500 $24,000
Total Assets $46,000 $55,079 $58,893 $62,423 $66,152 $70,274 $74,480 $79,089 $83,814 $88,357 $92,391 $96,283 $99,299
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 $12,063 $13,823 $14,462 $14,853 $15,223 $15,465 $15,784 $16,023 $16,113 $16,018 $15,997 $15,717
Current Borrowing $5,000 $4,583 $4,167 $3,750 $3,333 $2,917 $2,500 $2,083 $1,667 $1,250 $833 $417 $0
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $7,500 $16,647 $17,989 $18,212 $18,186 $18,140 $17,965 $17,867 $17,689 $17,363 $16,851 $16,413 $15,717
Long-term Liabilities $5,000 $4,583 $4,167 $3,750 $3,333 $2,917 $2,500 $2,083 $1,667 $1,250 $833 $417 $0
Total Liabilities $12,500 $21,230 $22,156 $21,962 $21,519 $21,056 $20,465 $19,950 $19,356 $18,613 $17,684 $16,830 $15,717
Paid-in Capital $58,000 $58,000 $58,000 $58,000 $58,000 $58,000 $58,000 $58,000 $58,000 $58,000 $58,000 $58,000 $58,000
Retained Earnings ($24,500) ($24,500) ($24,500) ($24,500) ($24,500) ($24,500) ($24,500) ($24,500) ($24,500) ($24,500) ($24,500) ($24,500) ($24,500)
Earnings $0 $349 $3,237 $6,960 $11,132 $15,718 $20,515 $25,639 $30,959 $36,244 $41,207 $45,953 $50,082
Total Capital $33,500 $33,849 $36,737 $40,460 $44,632 $49,218 $54,015 $59,139 $64,459 $69,744 $74,707 $79,453 $83,582
Total Liabilities and Capital $46,000 $55,079 $58,893 $62,423 $66,152 $70,274 $74,480 $79,089 $83,814 $88,357 $92,391 $96,283 $99,299
Net Worth $33,500 $33,849 $36,737 $40,460 $44,632 $49,218 $54,015 $59,139 $64,459 $69,744 $74,707 $79,453 $83,582

Download link edge graphic Download this plan

Start your own commercial photography business plan

Start your own business plan

LivePlan logo Start planning

Your business plan can look as polished and professional as this sample plan. It's fast and easy, with LivePlan.

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.