Executive Summary
LuminaFrame Studios is a new photography and media studio in Nashville, Tennessee. It will open at 1428 Belmont Boulevard, Suite 104, in the Belmont–12 South area. This is a busy and creative neighborhood with small brands, artists, and musicians. The studio will focus on portraits, events, and brand photography. It will offer both in-studio and outdoor shoots. The main goal is to give clients beautiful photos with quick delivery and friendly service.
The photography market in Nashville is strong and keeps growing. The Nashville Metropolitan area has around 60,000 small businesses that often need new photos for their products and social media. There is also steady demand from weddings, music events, and influencers. While competition is high, many photographers focus on only one niche. LuminaFrame will stand out by offering:
- Both personal and business photography
- Subscription plans for brands that often need photos
- Fast and reliable service with modern tools
The studio is co-owned by Ava Collins (80%) and Marcus Lee (20%). Ava has over 10 years of professional photography experience, having worked with Nashville marketing agencies and country artists. Marcus has a strong background in lighting and editing and will manage studio operations. Together, they bring creativity, precision, and practical business sense to LuminaFrame.
LuminaFrame’s main clients will include:
- People who need portraits, engagement, or family photos
- Small business owners and influencers who need brand photos
- Event planners and music professionals who want creative visuals
The business will grow slowly but steadily:
- Year 1: $120,000 in revenue
- Year 2: $202,500
- Year 3: $285,000

The studio will not make a profit in the first three years as it builds loyal customers. It is expected to reach the break-even point by the end of year three and start making steady profits after that.
To start, LuminaFrame Studios is asking for a $165,000 loan from Fifth Third Bank (Nashville Midtown Branch). The owners will also add $55,000 of their own money. The funds will be used for:
- Setting up the studio and interiors
- Buying cameras, lights, and computers
- Marketing and software tools
- Four months of operating costs
With this funding, LuminaFrame plans to open in August 2026. The studio’s aim is to become a trusted name in Nashville for great photos, quick service, and excellent customer care.

Not sure how to draft your business plan?
Use Upmetrics’ free photography business plan template to organize your ideas and build a clear, professional plan with simple step-by-step guidance.
- Easy-to-follow structure
- Built-in financial projections
Business Overview
Legal Structure and Location
LuminaFrame Studios is registered as a Limited Liability Company in Tennessee. The LLC structure will help protect the owners’ personal assets and make it easier to manage taxes and business paperwork. The studio will be set up at 1428 Belmont Boulevard, Suite 104, Nashville, TN, in the Belmont–12 South area. It’s a lively neighborhood with small shops, cafes, and music studios—a great spot for a creative business. The location is easy to reach, has parking, and attracts both locals and small business owners.
Business Model
LuminaFrame Studios will offer photography and creative media services for both individuals and small businesses. It will earn money through portraits, brand shoots, events, and subscription plans for clients who need photos regularly. The studio will also offer extra services like drone shots, makeup and styling, fast editing, and printed photo frames. This mix of one-time and monthly services will help the business keep a steady income and loyal clients.
Mission Statement
Our mission is to capture real moments and help people and businesses share their stories through beautiful, high-quality photos.
Vision Statement
Our vision is to become a trusted photography studio in Nashville known for creative work, quick service, and excellent customer care.
Ownership
The company is co-owned by two founders:

Business Goals
LuminaFrame’s main goals for the next few (3–5) years are simple and clear:
- Build regular clients through monthly plans
- Reach 300 sessions by the first year
- Offer excellent customer service and fast photo delivery
- Break even by the end of year three
- Work with local businesses and artists for mutual growth
- Become profitable after three years
Milestones and Timeline
LuminaFrame has a clear plan to open smoothly and grow step by step. The timeline below shows the main goals and when they will be completed.
| Milestone | Target Date | Details |
|---|---|---|
| Register the business as an LLC | February 2026 | Complete business registration and legal setup |
| Secure loan funding and finalize startup costs | March 2026 | Get approval from the bank and plan the budget allocation |
| Sign the lease and begin the studio setup | April 2026 | Prepare studio space and start buildout |
| Official grand opening | August 2026 | Launch LuminaFrame Studios to the public |
| Reach break-even and steady profits | Late 2028 | Achieve financial stability and grow the client base |
Market Research
Photography is part of everyday life. People want nice photos to save memories, and businesses need clear pictures to show what they offer. The global photography market was about $35.78 billion in 2024 and may grow to $64.68 billion by 2034.

In the U.S., it’s worth about $15.8 billion in 2025 and continues to grow.
Nashville is a good place for a photo studio. And as we mentioned earlier, the Nashville Metropolitan area has nearly 60,000 small businesses, and many of them need product photos, headshots, and pictures for ads and social media. The total population of Nashville is around 709,576 in 2025 and could reach 774,825 by 2035.

As the city grows, more people will want portraits, event photos, and creative shoots.
Target Market
LuminaFrame Studios will work with people and small businesses in Nashville who want nice, clear, and professional photos.
- Individuals and families
Many people in Nashville want nice portraits, engagement photos, or family pictures. LuminaFrame will give them an easy and fun photo session and send their edited photos quickly so they can share or print them.
- Small businesses and entrepreneurs
Small business owners need good photos for their brand, products, headshots, and ads. LuminaFrame will help them show what they do in a clear and professional way that brings in more customers. Our monthly photo plans will make it easy for them to get new pictures regularly without any hassle.
- Event clients
The studio will also work at weddings, company events, and music shows. These event clients want someone they can trust to take great pictures. LuminaFrame will focus on good communication, fast photo delivery, and high-quality work that keeps them coming back.
By serving these clients, LuminaFrame Studios will stay busy all year and build a strong base of loyal customers in Nashville.
Competitor Analysis
LuminaFrame Studios has both direct and indirect competitors in Nashville.
Direct Competitors
| Name | Location | Strengths | Weaknesses |
|---|---|---|---|
| Amilia Gray Photography | 1216 16th Ave S, Nashville | Known for modern portrait and wedding photos. | Slower delivery time and no brand photo packages. |
| The Portrait Project | 2112 8th Ave S, Nashville | Offers clean, high-quality studio portraits. | High prices and limited business services. |
| Love & Exposures | Mobile studio, Brentwood | Flexible for outdoor and family sessions. | No fixed studio and limited brand photography options. |
Indirect Competitors
Many people in Nashville choose freelance photographers because they are cheaper, but the results are not always the same. Some small business owners take their own photos with phones, but they don’t look very professional. Marketing agencies also do photo work, but they charge more and take longer to finish.
LuminaFrame Studios will offer a better option—high-quality photos, fair prices, and fast, friendly service all in one place.
Competitive Advantages
LuminaFrame Studios is special because it gives clients more choices, quick service, and friendly support. The studio makes photo sessions easy and stress-free for everyone.
Here’s what sets LuminaFrame apart:
- Studio and outdoor shoots: Clients can take photos in our studio or at any location they like.
- Monthly photo plans: Small business owners can get regular photo shoots each month to keep their content fresh.
- Fast delivery: Edited photos are ready within 48 hours through our in-house editing team.
- Friendly service: We keep things simple, with clear prices and good communication.
- Modern tools: The studio uses new cameras, lighting, and editing software for high-quality results.
With great photos, quick work, and personal care, LuminaFrame Studios gives every client a simple and enjoyable experience.
Market Trends
The photography market in Nashville is changing fast, and LuminaFrame is ready to meet these new demands.
- Social-first marketing: Businesses now focus more on strong visual content for social media, so regular brand photography is becoming essential.
- E-commerce and product photography: Online sellers need fresh product photos that show their items in use, all year round.
- Growing influencer community: More musicians, creators, and lifestyle influencers are looking for professional portraits and branded images.
- Local brand storytelling: Brands prefer working with local photographers who understand the style and culture of their community, creating more personal and meaningful visuals.
With these trends, there is a growing opportunity for LuminaFrame to provide services that clients really need.
Want to create a plan like this for your business?
Create your own plan in minutes using Upmetrics AI
Plans starting from $14/month

Services Offered
LuminaFrame offers different types of photo sessions for every need. Clients can book one-time shoots or monthly plans for regular content. Extra options like drone shots, makeup, or faster editing are also available.
| Service | Details | Best For | Price |
|---|---|---|---|
| Portrait Session | 1 hour, 20 edited images | Individuals, families, or seniors | $275 |
| Lifestyle / Brand Shoot | 3 hours, 50 edited images | Small businesses and influencers | $650 |
| Wedding Package | 6 hours of coverage plus photo album | Couples and wedding events | $2,400 |
| Corporate Event | Photography is charged per hour | Office events, meetings, or conferences | $300/hour |
| Product Photography | 10 products, e-commerce-ready images | Online stores and marketing content | $550 |
Each service is made to give clients great photos, an easy experience, and quick results.
Subscription Retainers
LuminaFrame also offers monthly photo plans for small businesses and creators who often need new pictures. These plans help keep websites and social media pages updated without booking new shoots every time.
| Package | What’s Included | Best For | Price |
|---|---|---|---|
| Bronze Plan | 1 photo shoot per month with 25 edited images and quick online proofing. | Small businesses starting to grow online. | $400/month |
| Silver Plan | 2 shoots per month with 50 edited images, priority booking, and fast delivery. | Local brands or influencers posting often. | $700/month |
| Gold Plan | 4 shoots per month with 100+ edited images, fast delivery, and free express editing for one session. | Busy brands or agencies that need regular new photos. | $1,200/month |
These plans help businesses get fresh, professional photos every month so their brand always looks active and up to date.
Add-on Services
1. Drone Coverage
For clients who want a wider and more creative view, LuminaFrame offers professional drone photography. It adds aerial shots that make brand, event, or outdoor sessions stand out.
Price: $150 per session
2. Makeup and Styling Partner Service
We work with trusted local makeup artists and stylists to help clients look their best. It’s perfect for portraits, brand shoots, or weddings that need a clean, polished look.
Price: $200 per session
3. Express Editing Service
Clients who need photos fast can choose our express editing option. It includes full retouching and delivery within 48 hours without losing quality.
Price: $75 per session
4. Framed Prints
Clients can turn their favorite photos into custom framed prints. Each print is made by top labs for long-lasting quality and comes in different sizes and finishes.
Price: $120–$240 each
These add-ons help every client make their shoot special with faster delivery, better looks, or beautiful prints to keep forever.
Equipment & Tools
LuminaFrame Studios uses top-quality cameras, lights, and software to create clear and beautiful photos. Every tool is chosen with care to give the best results for all types of shoots—from portraits to business projects.

Technology Stack
LuminaFrame Studios uses easy and reliable digital tools to manage daily work, stay organized, and give clients a smooth experience from start to finish.
| Function | Software / Vendor | Purpose |
|---|---|---|
| Client Management | HoneyBook CRM | Handles bookings, invoices, and contracts in one place. |
| File Delivery | Pixieset | Allows clients to view, download, and approve their photos online. |
| Project Collaboration | Frame.io | Used for sharing videos and collecting feedback quickly. |
| Editing | Adobe Creative Cloud Suite | Helps create high-quality photos and videos. |
| Accounting | QuickBooks Online + Gusto | Tracks payments, payroll, and business expenses. |
| Data Backup | Carbonite Cloud Sync | Keeps all photos and files safely backed up online. |
These tools help LuminaFrame work faster, stay organized, and keep everything running smoothly. The connection between HoneyBook and QuickBooks also makes it easy to track income and payments in real time.
Preferred Printing Partners
LuminaFrame Studios works with top photo labs to make sure every print matches the quality and style of our digital work. These partnerships help clients get beautiful, long-lasting prints with sharp detail and rich colors. Working with trusted labs also lets us offer faster delivery, more size options, and custom finishes that make each photo stand out.
1. Bay Photo Lab (California)
- Produces high-quality prints, wall art, and framed photos with true-to-life color.
- Great for clients who want gallery-style or large wall pieces.
- Offers eco-friendly printing materials and packaging for sustainable orders.
2. ProDPI (Minnesota)
- Creates premium photo prints, albums, and cards for professionals.
- Provides color correction and texture options for a perfect finish.
- Helps LuminaFrame deliver consistent, studio-grade quality across all client projects.
Marketing & Sales Strategy
LuminaFrame’s marketing strategy is designed to achieve sustainable booking growth, not one-time visibility. The primary objectives are:
- Generate consistent monthly leads through digital and referral channels.
- Build brand authority as Nashville’s go-to mid-tier photography studio.
- Convert repeat and retainer clients into 40% of annual revenue by Year 3.
Marketing Channels
LuminaFrame’s marketing mix balances digital visibility and community integration. The studio uses six primary marketing channels, optimized for brand awareness and conversion:
| Channel | Monthly Budget | Purpose |
|---|---|---|
| Instagram & TikTok Ads | $700 | To show recent shoots and reach local people online. |
| Google Ads | $400 | To appear when people search for photographers in Nashville. |
| Local SEO + Website | $300 | To keep the studio easy to find on Google. |
| Influencer Collaborations | $200 | To work with local creators and small brands. |
| Referral & Loyalty Program | $200 | To reward repeat clients and new referrals. |
| Print & Local Magazine Features | $200 | To reach people through local magazines and ads. |
| Total Marketing Budget | $2,000 per month |
Customer Acquisition Plan
LuminaFrame Studios wants to grow step by step every year by giving great service and building loyal clients.
- Year 1: Focus on building a strong start with around 300 paid sessions.
- Year 2: Grow to about 450 sessions and add 20 regular brand clients who book monthly shoots.
- Year 3: Reach around 600 sessions and expand to 35 brand clients who use LuminaFrame for ongoing content needs.
This steady growth plan helps the studio build a loyal client community while keeping quality and service consistent.
Partnership Network
LuminaFrame Studios believes in growing together with other local businesses. The studio plans to build simple, helpful partnerships that support both sides.
It will work with real estate agents and interior designers for home and brand photo shoots. Marketing agencies will partner with the studio to offer photo services for their clients. LuminaFrame will also team up with coworking spaces and local hubs like The Forge Nashville to host small workshops and pop-up events. Along with that, stylists and makeup artists will join in to offer full photo packages for influencers and brands.
In return, partners will get small commissions or shared promotion, helping everyone reach more clients. This local teamwork will help LuminaFrame grow steadily while supporting other small businesses in the community.
Client Retention & Loyalty System
Keeping old clients is way easier than finding new ones. So LuminaFrame works hard to make sure people come back.
- Loyalty discount: If a client books another shoot within a year, they get 10% off. It’s a thank you for coming back.
- Referral reward: When a client tells someone about us and that person books a shoot, the client gets $50 off their next one. We really appreciate it when people spread the word.
- Retainer offer: Some clients need photos every month—like new headshots or product pictures. If they sign up for a monthly plan within 30 days of their first shoot, they get 5% off everything.
- Reminders: We don’t forget about clients after one shoot. The studio sends friendly messages when it’s time for new family photos, team pictures, or product shots. People get busy, so a reminder helps.
These programs help clients save money and keep choosing LuminaFrame for their photo needs.
Promotions
LuminaFrame Studios is offering special deals to welcome new clients and build long-term relationships. During the grand opening month, clients can get 25% off their first photo session. It’s a great chance to try the studio’s services at a lower price.
For business clients who choose the “Brand Boost” subscription, there’s an extra reward. After six months, they get one free shoot as a thank-you for their loyalty. These simple offers help attract new clients, encourage repeat bookings, and make people excited to work with LuminaFrame.
Sales Process
LuminaFrame Studios follows a simple and clear process to turn new leads into long-term clients.
| Stage | What Happens | Goal (Conversion %) |
|---|---|---|
| Inquiry | Clients reach out through the website, social media, or referrals. All details are added to HoneyBook for easy follow-up. | 100% |
| Consultation Call | A short 30-minute call helps understand what the client needs, their style, and budget. | 70% |
| Proposal and Quote | A simple package is shared with clear prices and details so clients can decide easily. | 60% |
| Contract and Deposit | Clients sign the agreement and pay a 50% deposit to confirm their booking. | 90% |
| Project and Delivery | The team completes the shoot and shares the final photos through Pixieset. | — |
| Follow-Up Offer | After delivery, clients get a thank-you message with a small offer like a discount or referral credit. | 40% retention |
This easy process keeps things clear for clients, helps build trust, and allows LuminaFrame to maintain a strong 55–60% booking success rate.
Operations Plan
LuminaFrame Studios runs as a full-service photography studio focused on smooth daily workflow, excellent customer service, and consistent photo quality. The studio operates five days a week, balancing editing, shoots, and client meetings to keep every project on schedule.
Hours of Operation
- Open Tuesday to Saturday, 9:00 AM to 7:00 PM.
- Closed on Sunday and Monday, with private event shoots available on request.
Studio Overview
LuminaFrame Studios works from a 1,200 sq. ft. space at 1428 Belmont Boulevard in Nashville’s Belmont–12 South area. The location is easy to reach and close to both local shops and creative neighborhoods.
The studio has three main parts:
- Production area (700 sq. ft.) – Has backdrops, lighting setup, color rolls, and movable walls for portrait or product shoots.
- Editing & post-production (300 sq. ft.) – Includes two editing desks with color-checked screens and calm lighting for clean photo work.
- Client lounge & storage (200 sq. ft.) – A small, comfortable area for client meetings, photo previews, and safe storage.
This layout keeps the work smooth and lets two photo sessions happen at the same time without any mix-up.
Vendor & Supplier Relationships
LuminaFrame Studios works with trusted vendors to keep every project smooth and reliable.
- Nashville Camera Exchange: Manages regular maintenance, quick repairs, and provides backup gear to prevent shoot delays.
- Carbonite / Frame.io: Offers secure file storage, sharing, and client review options for faster, safer delivery.
- Hiscox Insurance: Covers studio equipment, travel shoots, and liability to protect the business and clients.
- B&H Photo Video: Supplies new cameras, lighting, and accessories with fast shipping and dependable support.
Building strong and diverse vendor relationships helps LuminaFrame stay consistent, cut downtime, and continue offering excellent customer service every day.
Health, Safety & Compliance
LuminaFrame Studios follows all local and state rules to keep its work safe, legal, and professional. The studio holds a valid Tennessee state business license and a City of Nashville business permit, allowing it to operate as a full-service photography studio within local regulations.
The studio runs from a commercial lease property of 1,200 sq. ft., secured under a 3-year agreement in Nashville’s Belmont–12 South area. This space is approved for commercial use and regularly maintained for safety and accessibility.
To protect its operations and clients, LuminaFrame carries general liability coverage of $1 million and equipment insurance worth $75,000 for replacement or repair in case of damage or loss. The studio also includes data breach protection to safeguard sensitive client files.
Daily work follows clear safety practices—from careful cable placement and tripod use to regular checks of lighting and electrical systems, inspected twice a year.
Client information is stored through HoneyBook and Carbonite, both following General Data Protection Regulation (GDPR)-aligned data protection standards to ensure privacy and security.
These careful measures show LuminaFrame’s commitment to safety, compliance, and responsible management—building trust with clients, lenders, and partners alike.
Workflow Process
LuminaFrame Studios follows a simple six-step process to keep every project smooth, creative, and on time. This helps the team stay organized and deliver great photos quickly.
| Stage | Description | Responsibility | Timeframe |
|---|---|---|---|
| 1. Inquiry & Booking | The client contacts the studio through the website or a friend’s referral. The team replies and confirms the date. | Ava / Admin | 24–48 hours |
| 2. Pre-Production Planning | The team talks with the client, plans the shoot, and shares ideas or examples. | Ava | 2–3 days |
| 3. Production | The photo shoot takes place in the studio or on location using professional equipment. | Ava + Marcus + Assistant | 1 day |
| 4. Editing & Retouching | The best photos are picked and edited to look clean and bright. | Marcus + Editor | 2–3 days |
| 5. Client Review & Approval | The client gets a private link to view and choose their favorite photos. | Ava | 1 day |
| 6. Delivery & Archiving | The final photos are shared online and safely saved in backup storage. | Admin | 1 day |
Most projects are finished in about five business days, which is faster than the local average of eight to ten days. This shows LuminaFrame’s promise: “Precision, delivered fast.”
Capacity & Scalability
Right now, LuminaFrame Studios can handle about 20 to 25 bookings each month.
To grow over the next few years, the studio plans to:
- Hire one more photographer or contractor by Year 2 to take on more projects.
- Move to a bigger 2,200 sq. ft. space by Year 3 if monthly bookings go over 30.
- Use an automated booking calendar with smart scheduling through HoneyBook.
These steps will help the studio handle more work, grow income, and stay on track with payments and goals.
Staffing plan
LuminaFrame maintains a lean but balanced staffing model to preserve margins while ensuring redundancy in critical roles.
| Role | Annual Pay | Main Responsibility |
|---|---|---|
| Creative Director (Ava Collins) | $70,000 | Leads shoots, and works directly with clients. |
| Studio Manager (Marcus Lee) | $50,000 | Handles lighting, setup, and helps during shoots. |
| Photographer (Part-time) | $24,000 | Supports the team during studio and outdoor shoots. |
| Retoucher (Freelance) | $12,000 | Fixes and edits photos before sending to clients. |
| Admin/Marketing Assistant | $38,000 | Manages bookings, emails, and social media posts. |
| Total Annual Pay | $194,000 |
Shift Structure
The studio follows a simple and balanced work routine that keeps projects moving smoothly.
- Tuesday to Friday: Mornings are for editing, marketing, and client calls. Afternoons are for photo sessions in the studio or on location.
- Saturday: Focused on event photography and client meetings.
- Sunday–Monday: Closed for regular work, but private bookings are available if needed.
This simple schedule helps LuminaFrame manage time well and give every client personal attention.
Financial Plan
LuminaFrame Studios has a clear financial structure designed for stable growth. The plan combines a realistic startup cost, manageable fixed expenses, and a steady revenue increase over three years. The goal is to reach break-even around Year 3, with strong profit growth as the client base expands.
Startup Costs
The business will require about $101,000 to start operations. This includes:
| Category | Cost ($) | Notes |
|---|---|---|
| Leasehold Improvements | $25,000 | Lighting grid, walls, paint |
| Equipment (Cameras, Lighting, Computers) | $28,000 | Canon R6, Profoto B10X, Mac Studio |
| Furniture & Décor | $10,000 | Lobby and client area |
| Marketing Launch Budget | $12,000 | Branding, ads, and website |
| Insurance & Licensing | $4,000 | Business compliance |
| Software & Subscriptions | $2,000 | Adobe CC, Dropbox |
| Working Capital (4-month buffer) | $20,000 | Early operations |
| Total Startup Investment | $101,000 | Funded by $55k equity + $165k loan |
Key Assumptions
| Assumption | Value |
|---|---|
| Loan Amount | $165,000 |
| Term | 7 years |
| Interest Rate | 9.0% fixed |
| Owner Equity | $55,000 |
| Average Session Price (Year 1) | $400 |
| COGS | 20% of revenue |
| Annual Payroll | $194,000 |
| Rent & Utilities | $26,000 |
| Marketing | $24,000/year |
| Total Fixed Costs | $244,000/year |
| Tax Rate | 25% (applies after profitability) |
| Annual Cost Increase | 3% |
Revenue Forecasts
| Year | Sessions / Contracts | Avg Ticket ($) | Total Revenue ($) | COGS (20%) ($) | Gross Profit ($) | EBITDA ($) |
|---|---|---|---|---|---|---|
| 1 | 300 | $400 | $120,000 | $24,000 | $96,000 | -$148,000 |
| 2 | 450 | $450 | $202,500 | $40,500 | $162,000 | -$90,000 |
| 3 | 600 | $475 | $285,000 | $57,000 | $228,000 | -$32,000 |
Monthly Projections (Year 1)
| Month | Sessions | Revenue ($) | COGS (20%) ($) | Gross Profit ($) | Fixed Costs ($) | Net Income ($) |
|---|---|---|---|---|---|---|
| January | 12 | $4,800 | $960 | $3,840 | $20,333 | -$16,493 |
| February | 18 | $7,200 | $1,440 | $5,760 | $20,333 | -$14,573 |
| March | 20 | $8,000 | $1,600 | $6,400 | $20,333 | -$13,933 |
| April | 22 | $8,800 | $1,760 | $7,040 | $20,333 | -$13,293 |
| May | 24 | $9,600 | $1,920 | $7,680 | $20,333 | -$12,653 |
| June | 26 | $10,400 | $2,080 | $8,320 | $20,333 | -$12,013 |
| July | 28 | $11,200 | $2,240 | $8,960 | $20,333 | -$11,373 |
| August | 30 | $12,000 | $2,400 | $9,600 | $20,333 | -$10,733 |
| September | 32 | $12,800 | $2,560 | $10,240 | $20,333 | -$10,093 |
| October | 34 | $13,600 | $2,720 | $10,880 | $20,333 | -$9,453 |
| November | 28 | $11,200 | $2,240 | $8,960 | $20,333 | -$11,373 |
| December | 26 | $10,400 | $2,080 | $8,320 | $20,333 | -$12,013 |
| Year 1 Total | 300 | $120,000 | $24,000 | $96,000 | $244,000 | -$148,000 |
Projected Profit & Loss Statement (3 Years)
| Category | Year 1 ($) | Year 2 ($) | Year 3 ($) |
|---|---|---|---|
| Revenue | |||
| Portrait & Event Sessions | $78,000 | $120,000 | $165,000 |
| Brand / Product Shoots | $30,000 | $55,000 | $75,000 |
| Business Retainer Packages | $12,000 | $27,500 | $45,000 |
| Total Revenue | $120,000 | $202,500 | $285,000 |
| Cost of Goods Sold (COGS) | |||
| Printing, Albums, Props, Editing | $24,000 | $40,500 | $57,000 |
| Total COGS | $24,000 | $40,500 | $57,000 |
| Gross Profit | $96,000 | $162,000 | $228,000 |
| Operating Expenses (Fixed Costs) | |||
| Payroll (All Staff) | $194,000 | $200,000 | $206,000 |
| Rent & Utilities | $26,000 | $26,000 | $26,000 |
| Marketing & Advertising | $24,000 | $24,000 | $24,000 |
| Total Operating Expenses | $244,000 | $250,000 | $256,000 |
| EBITDA | -$148,000 | -$90,000 | -$32,000 |
| Interest (Loan 9%) | $14,850 | $12,500 | $10,000 |
| Depreciation | $6,000 | $6,000 | $6,000 |
| Net Income Before Tax | -$168,850 | -$108,500 | -$48,000 |
| Taxes (Loss Carryforward) | $0 | $0 | $0 |
| Net Income (Loss) | -$168,850 | -$108,500 | -$48,000 |
Projected Balance Sheet (3 Years)
| Category | Year 1 ($) | Year 2 ($) | Year 3 ($) |
|---|---|---|---|
| ASSETS | |||
| Current Assets | |||
| Cash | $20,000 | $25,000 | $45,000 |
| Accounts Receivable | $3,000 | $4,000 | $5,000 |
| Prepaid Expenses & Deposits | $2,000 | $2,000 | $2,000 |
| Total Current Assets | $25,000 | $31,000 | $52,000 |
| Fixed Assets | |||
| Equipment & Furniture (Net) | $58,000 | $52,000 | $46,000 |
| Leasehold Improvements (Net) | $25,000 | $22,000 | $20,000 |
| Total Fixed Assets | $83,000 | $74,000 | $66,000 |
| TOTAL ASSETS | $108,000 | $105,000 | $118,000 |
| LIABILITIES | |||
| Current Liabilities | |||
| Accounts Payable | $4,000 | $5,000 | $6,000 |
| Short-term Portion of Loan | $12,000 | $15,000 | $15,000 |
| Total Current Liabilities | $16,000 | $20,000 | $21,000 |
| Long-term Liabilities | |||
| Bank Loan (9%, 7-year term) | $153,000 | $125,000 | $100,000 |
| Total Liabilities | $169,000 | $145,000 | $121,000 |
| OWNER’S EQUITY | |||
| Owner’s Capital (Ava + Marcus) | $55,000 | $55,000 | $55,000 |
| Retained Earnings (Loss) | -$116,000 | -$95,000 | -$58,000 |
| Total Equity | -$61,000 | -$40,000 | -$3,000 |
| TOTAL LIABILITIES + EQUITY | $108,000 | $105,000 | $118,000 |
Projected Cash Flow (3 Years)
| Category | Year 1 ($) | Year 2 ($) | Year 3 ($) |
|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
| Net Income (Loss) | -$168,850 | -$108,500 | -$48,000 |
| Add: Depreciation (Non-Cash) | $6,000 | $6,000 | $6,000 |
| Change in Accounts Receivable | -$3,000 | -$1,000 | -$1,000 |
| Change in Accounts Payable | +$4,000 | -$1,000 | -$1,000 |
| Net Cash Flow from Operations | -$161,850 | -$102,500 | -$42,000 |
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
| Leasehold Improvements | -$25,000 | -$2,000 | -$2,000 |
| Equipment & Furniture Purchases | -$58,000 | -$3,000 | -$3,000 |
| Net Cash Flow from Investing | -$83,000 | -$5,000 | -$5,000 |
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
| Owner’s Equity Contribution | +$55,000 | $0 | $0 |
| Bank Loan Proceeds | +$165,000 | $0 | $0 |
| Loan Principal Repayment | -$12,000 | -$15,000 | -$15,000 |
| Interest Payment (Expensed) | -$14,850 | -$12,500 | -$10,000 |
| Net Cash Flow from Financing | +$193,150 | -$27,500 | -$25,000 |
| NET CASH FLOW (All Activities) | -$51,700 | -$134,000 | -$72,000 |
| Opening Cash Balance | $0 | $20,000 | $25,000 |
| Ending Cash Balance | $20,000 | $25,000 | $45,000 |
Break-Even Analysis
| Metric | Value |
|---|---|
| Monthly Fixed Costs | $20,333 |
| Variable Cost % (COGS) | 20% |
| Gross Margin | 80% |
| Break-Even Revenue | $25,416/month |
| Equivalent Volume | ~65 sessions/month at $400 average |
| Break-Even Point Reached | Year 3 (Q3 2028) |
Business Ratios
| Ratio | Year 1 | Year 2 | Year 3 |
|---|---|---|---|
| Gross Margin | 80% | 80% | 80% |
| Net Margin | -141% | -54% | -17% |
| Current Ratio | 0.6 | 0.7 | 0.9 |
| Debt-to-Equity | 2.5 | 2.1 | 1.4 |
| Return on Assets | -164% | -109% | -43% |
Funding Requirement & Repayment Plan
LuminaFrame Studios seeks funding through a local bank loan to establish and operate a full-service photography and creative media studio in Nashville.
| Funding Source | Amount ($) |
|---|---|
| Bank Loan (Fifth Third Bank – Nashville Midtown Branch) | $165,000 |
| Owner Equity (Ava Collins & Marcus Lee) | $55,000 |
| Total Funding | $220,000 |
Funds will be used for studio buildout, camera and lighting equipment, marketing, software, and a four-month operating reserve.
Loan Details
- Lender: Fifth Third Bank – Nashville Midtown Branch
- Loan amount: $165,000
- Term: 7 years
- Interest rate: 9.0% fixed
Repayment Plan
The loan will be repaid over a seven-year period with fixed monthly payments of about $2,700, equal to roughly $32,500 per year. Total interest over the loan term is estimated at $63,000. Repayments will begin in the second month after funding and continue until 2033, with monthly principal and interest payments made from the studio’s operating income. The schedule maintains a manageable cash flow during the growth phase while ensuring steady debt reduction.
Risk & Mitigation
Every business has some risks, and LuminaFrame Studios is ready with simple plans to manage them.
1. Slow Months
- Risk: After holidays or early in the year, bookings may drop, and income can go down.
- Mitigation: LuminaFrame will offer photo plans for regular clients, rent out the studio to other photographers, and run small discounts during slow months to keep a steady flow of work.
2. Equipment Problems
- Risk: Cameras or lights might break or get lost, which can delay work and add extra costs.
- Mitigation: The studio will have full insurance for all equipment, store photo backups safely, and check gear often to make sure everything works well and avoids downtime.
3. Local Competition
- Risk: Nashville has many photo studios, so getting noticed can be hard.
- Mitigation: LuminaFrame will focus on business and brand shoots, give quick delivery, and offer friendly, personal service that helps build long-term trust with clients.
The Quickest Way to turn a Business Idea into a Business Plan
Fill-in-the-blanks and automatic financials make it easy.




