Mobile Photoshop

8/6/2019 Mobile Photoshop

1/18

Mobi-Picasso

A Business Plansubmitted in partial fulfillment of

the requirements for theDegree of Bachelor of Technology

Under Biju Pattnaik University of Technology

by

Rana Ashraful Abrar Roll # ECE200510390Saroj Kumar Dash Roll # CSE200510031Anunaya Mund Roll # CSE200510352Subramanyu Sethi Roll # CSE200510227

February - 2007

Under the guidance

Dr. B.P Pattnaik


2/18

NATIONAL INSTITUTE OF SCIENCE &TECHNOLOGYPALUR HILLS, BERHAMPUR, ORISSA 761008, INDIA

2


3/18

ABSTRACT

Most of the cell phones today feature mobile photoshop only in the high end version

but we would like to implement a low cost mobile photoshop which would also have

features like editing the pictures and various format supports.

We would rather provide this as a full fledged service keeping the essence of all good

factors of expensive photoshop softwares; vendors will include clients likeNokia

because, this corporation is currently the world's largest manufacturer of mobile

telephones, with a global market share of approximately 36% in Q4 of 2006. Other

mobile phone manufacturers include Apple Inc., Audiovox (now UT Starcom),

Benefon, BenQ-Siemens, High Tech Computer Corporation, Fujitsu, Kyocera, 3G,

LG, Motorola, NEC, HTC, Panasonic (Matsushita Electric), Pantech Curitel, Philips,

Research in Motion, Sagem, Samsung, Sanyo, Sharp, Siemens, Sierra Wireless, SK

Teletech, Sony Ericsson, T&A Alcatel, and Toshiba. There are also specialist

communication systems related to, but distinct from mobile phones, such as for

exampleProfessional Mobile Radio.

i


4/18

ACKNOWLEDGEMENT

We express our deep sense of gratitude to, Dr. Partha S. Mallick, Project Advisor,

for his valuable guidance and constant unfailing encouragement for completing this

project.

We are also grateful to our friends for tirelessly and patiently pursuing us to finish this

report without whose help completion of the project report was the next thing to

impossible.

Last, but not the least, We give our sincere thanks to Mr. B. Balaram, for giving us

the opportunity and creating a nice work environment for us to complete our Business

Plan report within the stipulated period of time.

Finally, I would like to thank Mr. Sangram Mudali for providing us proper

environment for the completion of the report.

Rana Ashraful AbrarSaroj Kumar DashAnunaya MundSubramanyu Sethi

ii


5/18

TABLE OF CONTENTS

ABSTRACT ....................................................................................................................i

ACKNOWLEDGEMENT ............................................................................................. ii

TABLE OF CONTENTS ..............................................................................................iii

1. GENERAL INFORMATION .................................................................................... 1

2. DETAILS OF THE PROPOSED PROJECT ............................................................. 4

Land and Building: .....................................................................................................4

Machineries / Equipments: .........................................................................................4

2.3 Miscellaneous Fixed Assets: ................................................................................ 4

2.4 Preliminary and Pre Operative Expenses : ........................................................... 5

2.5 Working Capital: .................................................................................................. 5

3. MARKET POTENTIAL ............................................................................................ 63.1. Present Demand and Supply of the Product Competition: ..................................6

3.2 Target Clients: ...................................................................................................... 6

3.3 Marketing Strategy: ..............................................................................................6

4. MANUFACTURING PROCESS .............................................................................. 7

4.1 Technical Know How Availability: ..................................................................... 7

4.2 Step by Step Description: ..................................................................................... 8

5. PRODUCTION SCHEDULE .................................................................................... 9

Number of Working Days per Annum: ......................................................................9

Number of Working Shifts : ....................................................................................... 9

5.2.1 Sales Revenue: ............................................................................................ 9

5.2.2 Utilities: ....................................................................................................... 9

5.2.3 Salaries/Wages: ......................................................................................10

5.2.4 Repairs and Maintenance : ........................................................................10

5.2.5 Selling and Distribution Expenses : ..........................................................10

5.2.6 Administrative Expenses: ..........................................................................10

Interest: .................................................................................................................11

Depreciation: ........................................................................................................11

Misc. Expenses: ....................................................................................................11

Rent: .....................................................................................................................11

Total Cost of the Project: ..................................................................................... 12Means of Finance: ................................................................................................12

6. PROFIBILTY PROJECTIONS ............................................................................. 13

iii


6/18

Entrepreneurship Project

1. GENERAL INFORMATION

Name of the Entreprenuers:

Sandeep Tripathy

Soumya Ranjan Behera

Lingaraj Satapathy

Proposed Project:Mobile Photoshop

Major Product / Services:

Software Product and its Maintenance

Proposed Locations:

Bhubaneswar / Bangalore / Hyderabad / Delhi

Type of Organization:

Software Development Organization

1


7/18


ENTREPRENUER PROFILE:

1. Name:Rana Ashraful Abrar

Educational Qualification:B.Tech (ECE)

Technical Skills:C,C++, JAVA, Xilinx, VHDL

2. Name :Saroj Kumar Dash

Educational Qualification:B.Tech (CSE )

Technical Skills:C,C++, JAVA

3. Name : Anunaya Mund

Educational Qualification:B.Tech (CSE)


4. Name : Subramanyu Sethi

Educational Qualification:B.Tech (CSE)


5.

TYPE OF THE PRODUCT / SERVICES:

1. Type of the Project :

Software Development and Maintenance

2. Product / Services Description :

It is a Software Development Firm.Our Firm develops the

mobile photoshop software for our clients with very user

friendly features. We will also provide facility for feature like

editing the pictures and various format supports.

2


8/18


3. Major Consumers:

Cell-phone Manufacturers, Student Community, Middle class

consumers, Software and Hardware Companies

PROMOTERS:

1. Major Promoter of our project will be loans taken from banks.

2. Capital from venture Capitalists.3. Reliable and other intermediary supportive Capital Ventures sources.

4. Mr. Satyajit Patra, Program Manager, Accenture, Bangalore.

5. Mr. Bhawani Shankar Kar, Software Engg, Infosys, Bhubaneswar.

3


9/18


2. DETAILS OF THE PROPOSED PROJECT

This project is all about developing the mobile photoshop software for our clients

with very user friendly features. The project will be done in J2ME. We will also

provide facility for feature like editing the pictures and various format supports. It canbe used both by class and mass people of our society. The feature would be an instant

hit among the student section which constitutes of more than 35% of total cell-phone

users in India as well as abroad.

Land and Building:

Sr. No. Particular Area Required Total Value Remarks

1.2.

LandBuilding

NA2500sqFt Rs. 3,20,000

Total: Rs. 3,20,000

Machineries / Equipments:

Sr. No. Description Nos. Required Rate(Rs.) Total Value(Rs.)

1. Computer 30 30,000 9,00,0002. Printer(laser jet) 5 5,500 27,500

3. Scanner 5 3,500 17,500

4. Fax 1 5,000 5,000

Total: 9,50,000

2.3 Miscellaneous Fixed Assets:

Sr. No. Description Nos. Required Rate(Rs.) Total Value(Rs.)

4


10/18


1. Furniture T(30),C(30) 1,200 36,000

2. Coffee Maker 1 5,000 5,000

3. A.C. 6 20,000 1,20,000

Total: 1,45,000

2.4 Preliminary and Pre Operative Expenses :

Sr. No. Particulars Amount (Rs.) Remarks

1.

2.

3.

Interest during

implementation

Establishment

ExpensesStart-Up

Expenses

2,10,000

Misc. expenses

Total 2,10,000

2.5 Working Capital:

Sr. No. ITEM Rs.

1.2.

3.

4.

Raw-MaterialSalary/Labour

Rent

Interest on loan

----------21,000/labour/month

3,10,000/year

4,50,000/year

5


11/18


3. MARKET POTENTIAL

3.1. Present Demand and Supply of the Product Competition:

Mobile photoshop software is a new technology which integrates with theories and

technologies of many academic and technical subjects. The demand for an easy o use

photo editing software has been on the cards since long. Only few handset producers

in India offer this facility and that too in high end cells only. So, his kind of a product

will surely have lots of consumers.

3.2 Target Clients:

Our main target clients are Cell-phone Manufacturers, Student Community, Middle

class consumers, Software and Hardware Companies who may require mobile

photoshop usage in their day to day life. Either they can use this to as a pastime or a

professional tool.

3.3 Marketing Strategy:

The Marketing Strategy will be advertising the product through the media and by

companys representatives by visiting various target clients and by making them

aware of the features, application and the type of technology used in product.

6


12/18


4. MANUFACTURING PROCESS

4.1 Technical Know How Availability:

Java Platform, Micro Edition or "Java ME" (also referred to as Java 2 Platform, Micro

Edition or J2ME), is a collection of Java APIs for the development of software for

resource-constrained devices such as PDAs, cell phones and other consumer

appliances. Java ME is formally a specification, although the term is frequently used

to also refer to the runtime implementations of the specification. Java ME was

developed under the Java Community Process as JSR 68. The evolution of the

platform has abandoned the umbrella Java Specification Request in favor of separate

JSRs for the different flavors of Java ME. Java ME was designed by Sun

Microsystems and is a replacement for a similar technology, PersonalJava. Note that

Sun only provides a reference implementation and that most work targeting a non-

Intel-based small device will require a vendor-supplied JVM to be available on the

device. Java ME has become a popular option for creating games for cell phones, as

they can be emulated on a PC during the development stage and easily uploaded to

the phone. This contrasts with the difficulty of developing, testing, and loading games

for other special gaming platforms such as those made by Nintendo, Sony, and others,

as expensive system-specific hardware and kits are required.

Sun Microsystems has tended not to provide free binary implementations of its Java

ME runtime environment for mobile devices, rather relying on third parties to provide

their own, in stark contrast to the numerous binary implementations it provides for the

full Java platform standard on server and workstation machines. One of the notable

omissions is for Microsoft Windows Mobile (Pocket PC) based devices, despite an

7


13/18


open letter campaign to Sun to release a rumored complete project "Captain America"

which is such an implementation.

We have also to knowledge on phoneme.

Different working platforms like Windows, Linux etc and programming skills like c,

c++, java and knowledge of compilers.

4.2 Step by Step Description:

1) Study and analysis of whole project:- It includes knowing the full algorithm of

the project i.e. what the project means and how to do the project

2) Understanding J2ME- As described above this is the fundamental knowledge

required for our project along with recently released phoneme.

3) Program in JAVA platform:- It includes providing user interface for image

processing and we should also include fast computing algorithms.

8


14/18


5. PRODUCTION SCHEDULE

Number of Working Days per Annum:

The Firm will remain open for all weekdays except Sundays and National holidays.

Number of Working Shifts :

Since it is a service and solution firm it does not follow any shift system rather it has

working hours from 9:30am to 7:00 pm. We do also provide some flexibility work

schedule if the situation demands.

5.2.1 Sales Revenue:

The sales revenue of the business depends on the number of clients it has dealt

with in the present year.

Year No of Items Quantity sold

per year

Unit Price

In Rupees

Total

Realization(Rs)

2007 1.MobilePhotoshop

(Downloaded

from Website)

1000 2000 20,00,000

2007 Mobile

Photoshop

(Sold to

Mobile

companies)

5 20,00,000 1,00,00,000

5.2.2 Utilities:

9


15/18


Sr. No. Particulars Annual Expenditure(Rs) Remarks

1.

2.

3.

4.

Power/Electricity

Water

Coal/Oil/Stream

Any other item

1,10,000

15,000

---------

60,000

Total 1,85,000

5.2.3 Salaries/Wages:

Sr.

No.

Particulars No. Wages/Salaries per

Month(Rs.)

Annual

Expenses(Rs)

1.

2.

3.

4.

5.

Skilled

Semi Skilled

Unskilled

Office Staff

Any Other

20

4

21,000

5,000

50,40,000

2,40,000

Total 52,80,000

5.2.4 Repairs and Maintenance :

Sr.No.

Particulars Amount(Rs)

1. Computer and Electronic goods 22,000

5.2.5 Selling and Distribution Expenses :

Sr.

No

Particulars Amount(Rs) Remarks

1.

2.3.

Publicity Expenses

TravelingFreight

Total

1,00,000

60,00012,000

1,72,000

5.2.6 Administrative Expenses:

10


16/18


Sr.

No

Particulars Amount(Rs) Remarks

1.

2.

3.

Stationery & Printing

Post/Telephone/Telegrams

Entertainment Expenses

Total

25,000

52,500

22,500

1,00,000

Interest:

Year Outstanding

Loan Amount

(Rs)

Interest Installment(Rs) Balance(Rs)

1 40,00,000 4,00,000 5,00,000 44,00,000

Depreciation:

Sr.

No.

Type of Asset Cost of Asset Expected Life Depreciation

1. Computer 30,000 5 yrs 16,000

Misc. Expenses:

Sr.

No.

Description Cost

1. Furniture 40,000

2. Coffee Maker 5,000

3. A.C. 1,00,000

Total 1,45,000

Rent:

Sr.

No.

Item Rs.

1.

2.

3.

4.

Building

Electricity

Water

Phone

2,50,000

1,10,000

15,000

50,000

Total 4,20,000

11


17/18


Total Cost of the Project:

Sr. No. Particulars Total Value(Rs.)

1.

2.

3.

Fixed Capital(Total if item No.2.1,2.2,2.3)

Working Capital margin

(Total of item No. 2.5)

Preliminary & Pre-operative

Expenses

(Total of item No. 2.4)

14,15,000

10,12,000

2,10,000

Total 26,37,000

Means of Finance:

Sr. No. Particulars Amount

(Rs.)

Remarks

1.

2.

3.

4.

Own Investment

Term Loan

Working Capital Loan

Any Other Source

15,00,000

40,00,000

1,00,000

Total: 56,00,000

12


18/18


6. PROFIBILTY PROJECTIONS

Sr. No. Particulars Amount (Rs.)

A.

B.

i)

ii)

iii)

iv)

v)

vi)vii)

viii)

ix)

x)

C.

D.

E.

Sale Realization

Cost of Manufacturing/

Servicing

Raw Material

Utilities

Salaries/Wages

Repairs & Maintenance

Selling & Distribution

Expenses

Administrative ExpensesInterest

Rent

Depreciation

Misc. Expenses

Total

Gross Profit/Loss(A-B)

Income-tax

Net Profit/Loss

1,20,00,000

7,85,000

1,85,000

52,80,000

22,000

1,72,000

90,0004,00,000

4,20,000

16,000

1,45,000

94,95,000

25,05,000

8,37,000

16,68,000

13

Mobile Photoshop

Documents

Transcript of Mobile Photoshop