際際滷

際際滷Share a Scribd company logo
Mock Take Over Proposal
BY
R.SRI TEJA
Objectives
Projection of Balance Sheet
Projection of Profit and loss Account.
Cash Flow Statement
Assumptions
Regression Chart
Disclaimer: This report was made only for internal assignment purpose for MBAs in
VIT Chennai. Some Values are modified. I am not responsible if any loss has occurred
due to this report.
Fixed Investment Cost
All the values are in INR.
Proposal for 10 years.
Profit and Loss Statement
Increase in operating expenses indicate that company is spending more
on wages.
Balance Sheet
Cash Flow
Internal Rate of Return
IRR Value is 10.42%
Impact of Macro Economic parameter:
Regression Chart
GDP vs Turnover
Assumptions
 Equity value increased.
 Discounting factor 10%
Thank you!

More Related Content

Federal bank, A mock takeover proposal