Frame & Field Studios Business Plan — Implementation Roadmap

The phases from studio fit-out and first hires to full capacity, dependencies, and the gate at each stage.

Implementation Roadmap

Jump to section
On this page

  • 12.1 Development programme
  • 12.2 Critical dependencies
  • 12.3 Conditions precedent to drawdown
  • 12.4 What each phase costs and what is recoverable
Implementation roadmap — contract the clients before opening the studio
Figure 24. Implementation roadmap — contract the clients before opening the studio.

12.1 Development programme

Phase

Months

Activities

Gate — do not proceed without

1. Secure clients

1 to 6

Register the company; secure the studio lease and fit-out contractor; appoint the producer and the business development lead; contract three corporate or property clients on retainer or framework terms

Three retainer clients signed; producer in post

2. Build and equip

3 to 9

Fit out the studio — cyclorama, sets, acoustics and colour-managed suites; acquire capture, lighting, motion and post-production equipment; portfolio development and speculative shoots across all five service lines

Studio operational; portfolio complete in every service line

3. Open and fill the diary

9 to 21

Open with 3.0 photographers and 1.5 editors and build the forward diary; establish licensing terms, releases and the POPIA archive policy; deploy AI retouching tooling and begin measuring the editing ratio

Utilisation above 45% by month 6 of trading, above break-even by month 12

4. Scale to cover

Years 2 to 3

Scale to 4.5 photographers and 2.5 editors and clear the covenant; build the agency channel and the motion capability

Cover above 1.30x; editing backlog under three weeks

5. Reach maturity

Years 3 to 5

Scale to 6.0 then 7.0 photographers, matching editing capacity at every step; drive the editing ratio down; hold catalogue below 5% of days

1 195 billable days; utilisation at 71%

12.2 Critical dependencies

Dependency

What it gates

Why it cannot be accelerated

Three retainer or framework clients

The whole Year 1 utilisation assumption

Corporate procurement cycles run months; they cannot be compressed once the studio is open and burning overhead

The producer appointment

Utilisation in every year

Utilisation is a scheduling achievement. Eight points below plan costs R1 530 984 against a producer costing R408 000

Editing capacity matched to shooting capacity

Billable output in every year

Editing binds in every year of the plan; unmatched shooting capacity produces a backlog, not revenue

Portfolio in every service line

The ability to quote across the book

A studio cannot win brand or motion work without showing brand or motion work. Speculative shoots precede the first brief

Licensing terms and release discipline

Lawful delivery and POPIA compliance

Images of identifiable people are personal information from the first shoot, not from the first audit

The R3 600 000 facility committed at drawdown

Trading through Year 2

The facility peaks at R2 954 905 drawn in Year 2, the studio’s weakest point

Covenants tested from Year 3

Surviving the ramp

Cover is negative in Year 1 and 0.95 times in Year 2 by construction

AI tooling deployed and the ratio measured

The editing constraint

The ratio cannot be improved before it is measured, and it is the second-largest controllable lever

12.3 Conditions precedent to drawdown

12.4 What each phase costs and what is recoverable

Phase

Cash committed

Cumulative

What is recoverable if the venture stops here

1. Secure clients

R1 340 000

R1 340 000

Almost nothing beyond the lease deposit. This phase buys signed clients and two salaries, and both walk if the studio never opens

2. Build and equip

R7 460 000

R8 800 000

Cameras, lighting and vehicles have an active second-hand market at a discount; the fit-out in a leased building does not

3. Open and fill the diary

R2 060 000

R10 860 000

A year of trading losses and a portfolio. The portfolio has value only to the people who made it

4. Scale to cover

R1 000 000

R11 860 000

Additional equipment against a diary that is now booked; this is the point at which the business becomes saleable

5. Reach maturity

Funded from cash flow

R11 860 000

A trading studio with sixteen staff, a client list and 1 195 billable days