MOCK TURNOVER PROPOSAL NDTV

Angel Maria Gracen

14MBA1112

Disclaimer

I, Angel Maria Gracen, student of VITBS Chennai has done this analysis as a part of my Macro Economics Assignment. The information required for the assessment is collected from internet and has been edited for the accomplishment of the work. I am not liable for any problems or issues that may occur due to this.

ANGEL MARIA GRACEN

OBJECTIVES

Mock Takeover proposal for the company with

Projection of Balance Sheet

Projection of Profit & Loss Statement

Cash Flow / Fund Flow Statement

ASSUMPTIONS

• Fixed investment cost has been reduced

• Sales revenue has been increased to make the net present value of the company positive

• Labor cost is taken as 3000 per unit

FIXED INVESTMENT COST OF THE PROPOSAL

OPERATIONAL COST

PROJECTED BALANCE SHEET

CASH FLOW & FUND FLOW

SUMMARY SHEET

SAS ASSESMENT

SAS ASSESMENT