Documentos de Académico
Documentos de Profesional
Documentos de Cultura
The ETA- GIS Business Plan is confidential and contains proprietary information including trade
secrets of ETA-ASCON. Neither the Plan nor any of the information contained in the Plan may be
reproduced or disclosed to any person under any circumstances without express written
permission of M.S.S.Mohamed Niyaz
By M.S.S.MOHAMED NIYAZ 1
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
INDENT AUDIENCE
AL-Haj S.M. SALAHUDDIN
Managing Director and President
ETA-ASCON and ETA-STAR Group of companies
S.AHAMED SALAHUDDIN
Director
IT- Intuitive
ETA-ASCON, ETA-STAR Group of Companies
Board of Director
ETA-ASCON Group Companies
By M.S.S.MOHAMED NIYAZ 2
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
INDEX
Executive Summary 4
Proposed Business 5
Market 6
Competitive Analysis 9
Operations 20
Contingency Plans 24
Financial Projections 25
Conclusion
By M.S.S.MOHAMED NIYAZ 3
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
Executive Summary
The ETA-ASCON group is renowned as “The largest technical and quality
workforce in middle east “, committed to the highest international standards of
business. A multi-national with multi-dimensional, vastly diversified
organization, the ETA-ASCON group today stands as a pre-eminent corporate
entity not only in Middle East but also in Asian countries. ETA-ASCON has
established an enviable reputation for quality, service and cost-effective
technological capability, through farsightedness and sheer professionalism.
Every day businesses are planning, making decisions and delivering services
based on, where things are and how they relate to each other. In fact, every
business is underpinned by location-based information whether it’s CARS TAXI
ASCON, M&E, MELCO, T&S or even retail like GIORDANO. In today’s
competitive markets, it is essential to maximize the use of data for a whole host
of activities including identifying new customers, optimizing resources,
evaluating risk or identifying profitable outlets and catchments areas. However,
many businesses don’t realize that they already hold the data to enhance these
activities because they don’t know how to analyze it and release its value. GIS is
the complete solution for ETA-ASCON group as whole.
Industry Trends
Executives in an organization are tasked daily with making decisions to drive the
business. These decisions range from product direction, investment
opportunities and sales to investor relations, customer retention and much more.
Every executive pulls upon experiences, knowledge, industry data and other key
points of information to make those decisions. Perhaps, the most important
component to making an informed decision, however, is the accuracy and
timeliness of the information needed to make the call. This issue of information
accuracy and timeliness is the primary need for a progressive Customer
Relationship Management (CRM) Strategy.
By M.S.S.MOHAMED NIYAZ 4
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
Why India
Ever Since Y2K (year 2000 bug) and IT - E-Com Boom and bust, India proved out
to be a high quality workforce and low cost destination. This made many MNC’S
to move their R&D as well as maintenance facilities to India as compare to china
which till date haven’t got the required supply in knowledge industry . India
serves not only for IT industry but also to various Industries from Designing to
manufacturing, Development to maintaining. This is the major key driver for
many FDI in India.
Proposed Business
ETA-GIS
In Today’s competitive world, Business Intelligence Tools are vital for any
reputed tech-savvy organization. Software Tools like SAP, CRM, ERP, and SCM
gives an organization in-depth analysis and forecast based on the data provided
to the system. GIS is one such MIS tools with 100% accuracy and Helps Company
like ETA-ASCON groups in order to keep track of its daily operation, tracking of
logistic movement, tracking of assets, most importantly mapping and monitoring
its vital resource “HUMAN RESOURCE “(consists of technical workforce and
quality engineering executives). The system will be studied, developed and
monitor at both India and UAE. . ETA-GIS will serve like ETA-ITS. But the
development and maintenance will be operated in INDIA because of its low
operation cost and quality workforce. ETA-GIS goal is not only to serve parent
concern and its group companies but also to serve other clients throughout the
globe. The service to its parent concern helps ETA-GIS to gain more domain
expertise
By M.S.S.MOHAMED NIYAZ 5
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
ETA GIS Division will serve all the division of ETA-ASCON group for their GIS
and Engineering services need for their daily activity by having main supporting
hub in INDIA with an onsite support for all its clients at required sites. The firm
will initially grow with its parent concern group of companies. Then it will
gradually grow by serving middle- east, America, Europe and Indian market by
having India as major supporting hub and other low cost Asian destination.
Strategy
The firm will succeed in the market place through aggressive pricing and
innovative contracting. It will offer its clients more for their money than the
competition. The emphasis will be on substantial price advantages due to low
cost supporting hub.
Market
Need for an GIS Solution
By M.S.S.MOHAMED NIYAZ 6
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
Proposed Technologies
Market prediction
The market size as per IDC is around 4.8 billion US $ globally by 2008.
Marketing Strategy
PHASE 1
ETA-GIS will try to get projects from Parent concern ETA-ASCON, ETA-STAR
and AL-GHUARIR group of companies. This helps ETA-GIS to gain major
DOMAIN SKILLS as compare to any other major companies in a single window.
PHASE 2
ETA-GIS will also try to get projects on DATA CONVERSION TO IMAGE
PROCESS, LIDAR TO ENTERPRISES GIS. From India and Middle East market.
PHASE 3
ETA-GIS once after completing projects for ETA-ASCON and other concern it
will market the Products through out the globe. This will take after year one
Marketing Promotion
Strength
By M.S.S.MOHAMED NIYAZ 7
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
Weakness
GIS market is reaching maturity stage in most country. This may also consider as
an opportunity. In order to maintain GIS Application companies spend millions of
dollar.
Marketing Department
MASHRIQ BANK
MASAFEE WATER
By M.S.S.MOHAMED NIYAZ 8
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
Gulf Extrusion
COMPETITIVE ANALYSIS
By M.S.S.MOHAMED NIYAZ 9
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
Aerial Photogrammetry
Satellite Imagery
Consultancy
Web Gis
Enterprises GIS
GPS Solutions
Lidar
Surveying/Mapping
Cartography/Map Pub pPPublishing
Image Processing
Engineering Services
Training
Data Conversion
GIS Solution
INDIA
GISex* Technologies • • • •
Manchitra Services Pvt. Ltd. • • • •
GIS-Map Technologies (GMT)
Spatial Data Pvt Ltd • • •
Birla Technical Services
AABSyS IT Pvt Ltd • • • • •
Officeaids automation India • • • • • • •
Pvt.Ltd.
SGS Infotech Pvt. Ltd. • • • • • • • • • • •
NAVGATI GEOMATICS
Intec Infocom Pvt. Ltd. • • • • • • • • • •
GPMC InfoTech • • •
Apex Avasarala GeoSpatial Pvt. • •
Ltd.
HOPE Technologies Ltd • • • • • • • • •
IIC Technologies Pvt Ltd • • • • • • • •
Indian Resources Management • • • • • • • • • • • • •
Technologies Pvt Ltd
Diamond Point International •
ASTRA Infosys • • • •
Jishnu Ocean Technologies •
EmGISt India • • • • •
Goodland Surveys • •
TARU Leading Edge Pvt. Ltd • •
Secon Surveys Pvt. Ltd. • • • • • • • • • •
SCIENCE • • • • • • • •
TRC Consultants (I) Ltd • • • • •
Net decisions Pvt Ltd • •
Network Systems and Technologies • • • • •
Pvt Ltd.
Fugro Geonics Pvt. Ltd. • • • • • • • • • • • • •
Pelf InfoTech Pvt. Ltd. • • • • • •
By M.S.S.MOHAMED NIYAZ 10
THEOVEL SURVEYS • • • • • • •
Institute of Information Technology • • • • •
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
By M.S.S.MOHAMED NIYAZ 11
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
Aerial Photogrammetry
Satellite Imagery
Consultancy
Engineering Services
Web Gis
Enterprises GIS
GPS Solutions
Lidar
Surveying/Mapping
Cartography/Map Pub pPPublishing
Image Processing
Training
Data Conversion
GIS Solution
INDIA
By M.S.S.MOHAMED NIYAZ 13
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
By M.S.S.MOHAMED NIYAZ 14
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
Satellite Imagery
Consultancy
Aerial Photogrammetry
Engineering Services
Lidar
Surveying/Mapping
Cartography/Map Pub pPPublishing
Image Processing
Web Gis
Enterprises GIS
GPS Solutions
Training
Data Conversion
GIS Solution
INDIA
Pan Network • • • • • • • • •
Lepton Software Export & • • • •
Research (P) Ltd.
Web.Com(India)Pvt. Ltd. • • • • •
PCI Software Private Limited • • • • • • • • •
Rajweb.com Pvt. Ltd • •
Unique CAD Services (P) Ltd. •
RAMTECH Corporation • • • • • • •
Rana Informatics Limited • • • • • • •
Riddhi Management Services Pvt. • • • • •
Ridings Consulting Engineers • • • • • • • • • • •
Pvt.Ltd.
SAR SOFTECH Pvt. Ltd • • • • •
Siemens Information SystemsLtd. • • • • • • •
Sierra Atlantic Software Services • • • • • • • • • • • • •
Limited
GIS Institute •
TriCAD Design Consultants (P) • • • • • • • • • • • • •
Ltd.
Transworld Compressor • • • •
Technologies Ltd.
Webstar Infotech Pvt. Ltd. • • • • •
Utility Automation • • • • •
Spatial Data Private Limited • • • •
Speck Systems Limited • • • • • • • • • • • •
Stesalit Infotech Limited • • • • • • • • •
bontech eServices • • • • •
By M.S.S.MOHAMED NIYAZ 16
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
Engineering Services
Aerial Photogrammetry
Lidar
Web Gis
Image Processing
GPS Solutions
Enterprises GIS
Satellite Imagery
Consultancy
Surveying/Mapping
Cartography/Map Pub pPPublishing
Training
GIS Solution
Data Conversion
INDIA
By M.S.S.MOHAMED NIYAZ 17
By
Tafsir
IRAN
Bahrain
Zistbaan Ins
IMIS Global
M.S.S.MOHAMED
Client Name: ETA-ASCON, Dubai
NIYAZ
Aerial Photogrammetry
Cartography/Map Pub pPPublishing
Aerial Photogrammetry
Data Conversion
Cartography/Map Pub pPPublishing
•
GIS Solution
Data Conversion
GPS Solutions
GIS Solution
•
Image Processing
•
GPS Solutions
Surveying/Mapping
• • • • • • • •
Image Processing
• • • • • •
•
Lidar
Surveying/Mapping
ETA GIS B1.0
Web Gis
Proposal Number
Lidar
•
Enterprises GIS
•
•
Web Gis Training
1.0
Enterprises GIS
•
Version
Satellite Imaginary
•
Training
•
Consultancy
Satellite Imagery
Consultancy Engineering Services
Date
30/04/06
Engineering Services
18
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
Aerial Photogrammetry
Satellite Imagery
Engineering Services
Web Gis
Enterprises GIS
GPS Solutions
Lidar
Surveying/Mapping
Cartography/Map Pub pPPublishing
Image Processing
Consultancy
Training
Data Conversion
GIS Solution
U .A.E
GISTEC • • • • • • • •
MAPS geosystems • • • • • • • • • •
Global Scan Technologies L.L.C. • • • • • • • •
Intelligent Telecommunication • • • • • •
System
Apex International Group FZ-LLC • • • •
Cybertech UAE (web page
unavailable
EDocuMAN FZ LLC •
Geo & Logic GIS Solutions • • • • • • • •
Global Technologies • •
By M.S.S.MOHAMED NIYAZ 19
Egypt
Protrac
GeoTIBA
Technology
Kazakhstan
Gisdelphi.com
Inotek Systems
Business Plan for ETA-GIS
Client Name: ETA-ASCON, Dubai
By M.S.S.MOHAMED NIYAZ
Aerial Photogrammetry Aerial Photogrammetry
•
Cartography/Map Pub pPPublishing Cartography/Map Pub pPPublishing
Data Conversion Data Conversion
•
• •
GIS Solution GIS Solution
• • •
• •
• •
GPS Solutions GPS Solutions
Image Processing Image Processing
•
Surveying/Mapping Surveying/Mapping
Lidar Lidar
ETA GIS B1.0
• •
•
•
•
Enterprises GIS Enterprises GIS
• •
Training Training
1.0
Version
•
•
Consultancy Consultancy
Engineering Services Engineering Services
Date
30/04/06
20
Israel
Telmap
Kuwait
Research
Pakistan
Geoda Ltd.
Geoconsult
AA Solutions
Ltd. - AtlasCT
LMK Resources
Idan Computers Ltd.
OpenWare Company
Argus Holdings, Ltd.
Business Plan for ETA-GIS
By M.S.S.MOHAMED NIYAZ
Aerial Photogrammetry Aerial Photogrammetry Aerial Photogrammetry
Cartography/Map Pub pPPublishing Cartography/Map Pub pPPublishing Cartography/Map Pub pPPublishing
Data Conversion Data Conversion Data Conversion
• •
• •
•
•
•
• •
•
Image Processing Image Processing Image Processing
• • • • • •
• • • • •
• • • • •
• • • • • •
• • •
• • •
• • •
• • • • •
•
•
Web Gis Web Gis Web Gis
• •
• •
• •
•
•
•
•
•
21
Oman
Inteligis
Lebanon
GeoVision
Business Plan for ETA-GIS
Client Name: ETA-ASCON, Dubai
Consolidated Engineering)
By M.S.S.MOHAMED NIYAZ
Remote Sensing and GIS Center
Aerial Photogrammetry Aerial Photogrammetry
Cartography/Map Pub pPPublishing Cartography/Map Pub pPPublishing
Data Conversion Data Conversion
GIS Solution GIS Solution
GPS Solutions GPS Solutions
Image Processing Image Processing
• • • • • • •
• • • • • •
• • • • •
Surveying/Mapping Surveying/Mapping
Lidar Lidar
ETA GIS B1.0
• • • Training Training
1.0
Version
Consultancy Consultancy
•
22
Turkey
Sieurasia.com
Business Plan for ETA-GIS
Client Name: ETA-ASCON, Dubai
By M.S.S.MOHAMED NIYAZ
Aerial Photogrammetry
• •
Cartography/Map Pub pPPublishing
Data Conversion
•
GIS Solution
GPS Solutions
Image Processing
• •
Surveying/Mapping
Lidar
ETA GIS B1.0
Web Gis
Proposal Number
Enterprises GIS
Training
•
1.0
Version
Satellite Imagery
Consultancy
Engineering Services
Date
30/04/06
23
Engineers
Saudi Arabia
INDONESIA
Saudi Geomatics
Technology House
Business Plan for ETA-GIS
NavHome GeoSolutions
Inowa Prima Consult, PT
Client Name: ETA-ASCON, Dubai
NAVINDO TECHNOLOGIES
By M.S.S.MOHAMED NIYAZ
Geographic Technology Trading
Rashid Geotechnical & Materials
Aerial Photogrammetry
Cartography/Map Pub pPPublishing Aerial Photogrammetry
•
GIS Solution
• • •
GPS Solutions GIS Solution
•
•
• • • • •
•
• • • • •
•
Surveying/Mapping Image Processing
•
Lidar Surveying/Mapping
ETA GIS B1.0
• •
•
•
• •
•
•
•
•
Consultancy Satellite Imagery
•
•
•
•
30/04/06
Engineering Services
24
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
GIS is not a new technology it’s a three decade old technology. From the above
list LIDAR Solution in INDIA is just 20(In INDIA only NRSA IS PERMITED TO
OPERATE), BAHARIN is 1 and U.A.E. is 1. This shows there is less competition
as far as LIDAR is concern but the above list got from an INDIAN based website,
it may be to an extend correct information but many heavy weights like
Accenture and other majors who are present in Middle east might be well
established. Most of the Indian companies in the list are DATA Conversion
operator. But worldwide the cost for developing GIS based application and
solutions day to day increases also the maintenance cost. GIS Applications need
to be updated once in every year due to many changes in DEMOGRAPHY,
LAND USE, and MIGRATIONS. So there is a market always for GIS Application
SYSTEM
and Solutions, also due to rapid changes STUDY in technology platforms.
happening
Implementation/ Digitization
Maintenance
Editing
Testing
Labeling and
Annotation
Final output
By M.S.S.MOHAMED NIYAZ 25
Projection
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
By M.S.S.MOHAMED NIYAZ 26
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
Digitization
All the features are digitized from the scanned map by using GIS software.
Roads, Streets and other features are digitized as line, River as polygon and all
the other features as point.
Editing
All the errors (Overshoot, under shoot, Slivers and Spikes) are rectified by
using GIS software and Topology will be built.
Projection
The final map is projected by using the values of GPS to transform the
digital map in to Real world coordinate system. This will give the length of the
line features and the area of the polygon exactly compared to the real world.
Final Output
The final output will be given in the format of Shape file as soft copy also
hard copy.
Testing
Testing the Applications on OFFSHORE as well as ONSHORE.
By M.S.S.MOHAMED NIYAZ 27
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
PRICING FACTOR
GIS solutions are based on two types STATIC and DYNAMIC. Pricing factor is
based on MAN hours. Some projects will be conversion like raster format to
vector format example are IMAGE PROCESSING.
For a Dynamic based application like vehicle routing and locating example
would be division like CARS TAXI, ZENNATH TRANSPORT, WATSE
COLLECTION, T & S monitoring shipping movement.
The following rough calculations is for a city with size of 172 sq.kms
We need city map on client derived Scale likes 1:10000, 1:1000 or 1:500
Conversion of MAP (Raster to Vector) =300 Hrs (depends upon area)
Then we need to take GPS surveying = 100 hrs (client derived points)
Quality control and Map Projection = 75 hrs
Customization the software (Online / off line) = 350 hrs
Total = 825 hrs*10 US $ = 8250$ * Rs 45 = Rs 3, 71,250
STATIC project are Mapping and Analysis work. The final out put will be like
giving printout of analyzed MAP. Division like JOINERY, PROFILES and
MARBLES can be a good example. The purpose would be like mapping their
customer, market, competitor area, future market. Taking final output in the
form of Hard Copy/Soft copy for further analysis
The following rough calculations is for a city with size of 172 sq.kms
Conversion of MAP (Raster to Vector) =300 Hrs
GIS Analysis and GPS Surveying = 50 Hrs
Quality control and Map Projection = 50 hrs
Total = 400 hrs * 10 US $ = 4000$ * Rs 45 = Rs 1, 80,000
Price list
GIS Analysis 10 to 12 US$
Image processing /Aerial Photogremmetry/ Lidar 15 to 16 US$
Data Collection 8 to 10 US $
GPS Collection (12/30 points)/hrs 16 to 18 US$
The above pricelist are charged by Indian companies for overseas client. The
price may vary or even higher than INDIA. The price is for one man hour.
By M.S.S.MOHAMED NIYAZ 28
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
OPERATIONS
Background
Since ETA-GIS involves giving solutions and services to all its Parent Concern. It
needs a low cost destination with quality service’s India is one such location by
all means
The primary goal of the division is to serve its parent concern situated in U.A.E
The head quarters will be at Dubai ,also Dubai is one of world’s most happening
“BUSINESS HUB” which help ETA-GIS in many ways to reach wide area of
global market in order to demonstrate its DOMAIN expertise. People who will
be located in headquarters are Operation and Business development manager
(who will also be visiting development location constantly) and he will be
involved developing marketing strategy and implementation process for BPO
and EPO functions. Few GIS analyst who will be doing SYSTEM study (Initial
phase) and also taking care of maintaining GIS applications after implementation
they will also be moved if there is any trouble shootings need at client location.
Equipment
Hardware
Workstation 2 * 90,000 1,80,000.00
PC’s 20*25000 5,00,000.00
Server 5,00,000.00
Router,Modem,Networking and cabling 1,00,000.00
Laptop’ ( 3 * 75000) 2,25,000.00
GPS and Surveying Equipment’s 100,000.00
Total 16,05,000.00
By M.S.S.MOHAMED NIYAZ 29
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
Software
(At Initial stage OPEN source can be used so this cost may not be required)
25,00,000.
ESRI Product List (ARC GIS ARC IMS) 00
Auto desk (Auto cad Map) 5,00,000.00
Total 30,00,000.00
By M.S.S.MOHAMED NIYAZ 30
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
By M.S.S.MOHAMED NIYAZ 31
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
Project leader‘s cum GIS Analyst: 5 (will be recruited while setting INDIAN
office)
Role: will be in charge of handling projects. Coordinating with PM and Digitizer
for Project activity. Interacting with clients for mapping projects, data collections
and requirement analysis. Quality control.
Work experience: Should have at least 5 years of Experience
Office assistant 1
CTC: 3000 / month
By M.S.S.MOHAMED NIYAZ 32
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
CONTINGENCY PLANS
Human Resource
Initially the ETA-GIS will hire only 2 GIS analyst after doing the complete
system study at UA.E(duration is 3-4 months ) then it will hire one Project
Manager, 3 or more GIS analysts and 10 digitizer based on the requirement, this
is will help to bring down over head cost.
Hardware
Initial stage just 2 laptops, one work station and one GPS is needed. At the time
development phase, we can buy more workstations and other required hardware
in India.
Software
Initially we can use all open source software available for free. Once the
organization start-getting project’s other that ETA-ASCON group we can buy the
software as per client requirements.
Location
At initial phase, the company required just 500-1000 sq.ft space in Chennai to
accommodate GIS analyst and digitizer. At Dubai it just needs a space to
accommodate just for 3 people, which can be avail from either ASCON HOUSE
or any space near to ascon house.
By M.S.S.MOHAMED NIYAZ 33
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
Hence this projection neither incomplete in terms of finding fact’s and figures
nor complete in terms of finding every division requirement. Once after
analyzing each division requirement we can arrive a final costing for each project
and based upon this, we can provide a complete FINANCIAL PROJECTION
By M.S.S.MOHAMED NIYAZ 34
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
Rough workings
By M.S.S.MOHAMED NIYAZ 35
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
SALARY
BDM (10,000 Dhs * 11.50) 115000.00
PM1 30000.00
Project Leader cum GIS analyst 18000*5 90000.00
Digitizer =10*5000 50000.00
Accountant and admin 1 7500.00
Pre-Sales Executive 1 10,000.00
Marketing Executive 7500* 3 22,500.00
Software Programmer 12500 * 2 25000.00
System admin 1 15000.00
Office assistant 1 2500.00
Total 3,67,500.00
For a year (12 months) 44,10,000.00
Hardware
Workstation 2 * 90,000 (for IMAGE Processing using
LIDAR) 1,80,000.00
PC’s 10 * 25000 ( for Digitizer) 2,50,000.00
PC’S 10 * 25000 (Accounts, Marketing, PM, GIS
Analyst ) 2,50,000.00
Server 5,00,000.00
Router,Modem,Networking and cabling 100,000.00
Laptop’ ( 3 * 75000) 225,000.00
GPS and Surveying Equipment’s 100,000.00
Total 16,05,000.00
Software
25,00,000.
ESRI Product List (ARC GIS ARC IMS) 00
Auto desk (Auto cad Map) 5,00,000.00
Total 3,000,000.00
By M.S.S.MOHAMED NIYAZ 36
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
BDM + PM + PL
Average workings for 4 months
Flight up/down per head Rs 20,000 * 3 60,000.00
Accommodations / Food / Other expenses
( Dhs750+500+250) =1500 * 3=4500dhs * 4months =18000 2,07,000.00
For 3 people for 4 months 2,67,000.00
INDIA
Travels 4,000.00
Promotions /advertisement (One Time spending ) 50,000.00
Prints / other expenses 2500.00
TOTAL 56,500.00
TOTAL FOR ONE YEAR 1,28,000.00
Dubai
Travels ( Flight charges) 60,000.00
Promotions /advertisement 1,00,000.00
Trade Shows (GITEX)(FOR 3 People 10,00,000.00
participating and stall charges)
GIS DAY(U.S) 4,50,000.00
Total 16,10,000.00
By M.S.S.MOHAMED NIYAZ 37
Business Plan for ETA-GIS Proposal Number Version Date
Client Name: ETA-ASCON, Dubai ETA GIS B1.0 1.0 30/04/06
TOTAL COST ON SALES AND MARKETING ACTIVITY (YEAR ONE) = 17, 38,000.00
Total for one month 17, 38,000.00/12 = 1, 44,834.00
Conclusion
Document History