SlideShare a Scribd company logo
1 of 12
MOCK TAKE OVER
PROPOSAL OF ADIDAS
Submitted by,
EAPEN TOM
14MBA1052
DISCLAIMER
I EAPENTOM, student of VIT CHENNAI has done
this analysis as a part of my Macro Economics
Assignment. The information required for the
assessment is collected from internet and I am not
liable for any problems or issues that may occur
due to this.
EAPEN TOM
OBJECTIVES
• Projection of Balance Sheet
• Projection of Profit & Loss Statement
• Cash Flow / Fund Flow Statement
• Evaluation of the company’s Financial Status
FIXED INVESTMENT COST OF THE
PROPOSAL
OPERATIONAL COST
PROJECT BALANCE SHEET
CASH FLOW & FUND FLOW
SUMMARY SHEET
REGRESSION GRAPH & CHART
ASSUMPTIONS
• Production cost has been modified
• Fixed investment cost has been reduced
• Escalation rate is taken as 1%
THANK YOU

More Related Content

What's hot

Staff council 05012012
Staff council 05012012Staff council 05012012
Staff council 05012012
bscisteam
 
Financial analysis pp
Financial analysis ppFinancial analysis pp
Financial analysis pp
JoeVelarde
 
Energy Storage Solutions for an Intelligent Future, Garth Bryans, Aquamarine ...
Energy Storage Solutions for an Intelligent Future, Garth Bryans, Aquamarine ...Energy Storage Solutions for an Intelligent Future, Garth Bryans, Aquamarine ...
Energy Storage Solutions for an Intelligent Future, Garth Bryans, Aquamarine ...
Invest Northern Ireland
 
The pros and cons of buying new and(finished)
The pros and cons of buying new and(finished)The pros and cons of buying new and(finished)
The pros and cons of buying new and(finished)
RandyBett
 
Business Case Pratictioners Forum: Business case - an overview, Stefan Sanche...
Business Case Pratictioners Forum: Business case - an overview, Stefan Sanche...Business Case Pratictioners Forum: Business case - an overview, Stefan Sanche...
Business Case Pratictioners Forum: Business case - an overview, Stefan Sanche...
Association for Project Management
 
Building The Business Case With Shark Roi
Building The Business Case With Shark RoiBuilding The Business Case With Shark Roi
Building The Business Case With Shark Roi
DavidTheShark
 

What's hot (17)

Uop acc 544 quiz 3 new
Uop acc 544 quiz 3 newUop acc 544 quiz 3 new
Uop acc 544 quiz 3 new
 
Staff council 05012012
Staff council 05012012Staff council 05012012
Staff council 05012012
 
Financial analysis pp
Financial analysis ppFinancial analysis pp
Financial analysis pp
 
Operations management
Operations managementOperations management
Operations management
 
Energy Storage Solutions for an Intelligent Future, Garth Bryans, Aquamarine ...
Energy Storage Solutions for an Intelligent Future, Garth Bryans, Aquamarine ...Energy Storage Solutions for an Intelligent Future, Garth Bryans, Aquamarine ...
Energy Storage Solutions for an Intelligent Future, Garth Bryans, Aquamarine ...
 
Projects, Investment, Profitability
Projects, Investment, ProfitabilityProjects, Investment, Profitability
Projects, Investment, Profitability
 
The pros and cons of buying new and(finished)
The pros and cons of buying new and(finished)The pros and cons of buying new and(finished)
The pros and cons of buying new and(finished)
 
Decision Support - East Midlands HFMA Conference
Decision Support - East Midlands HFMA ConferenceDecision Support - East Midlands HFMA Conference
Decision Support - East Midlands HFMA Conference
 
Benefits Management in an Agile World, presentation, Matt Williams, London, 2...
Benefits Management in an Agile World, presentation, Matt Williams, London, 2...Benefits Management in an Agile World, presentation, Matt Williams, London, 2...
Benefits Management in an Agile World, presentation, Matt Williams, London, 2...
 
Business Case Pratictioners Forum: Business case - an overview, Stefan Sanche...
Business Case Pratictioners Forum: Business case - an overview, Stefan Sanche...Business Case Pratictioners Forum: Business case - an overview, Stefan Sanche...
Business Case Pratictioners Forum: Business case - an overview, Stefan Sanche...
 
Cap ex
Cap exCap ex
Cap ex
 
Developing project based Cash Forecasts
Developing project based Cash ForecastsDeveloping project based Cash Forecasts
Developing project based Cash Forecasts
 
Cost of capital
Cost of capitalCost of capital
Cost of capital
 
The process of business forecasting
The process of business forecastingThe process of business forecasting
The process of business forecasting
 
Best practices in financial modeling
Best practices in financial modelingBest practices in financial modeling
Best practices in financial modeling
 
Building The Business Case With Shark Roi
Building The Business Case With Shark RoiBuilding The Business Case With Shark Roi
Building The Business Case With Shark Roi
 
Tools and Techniques of Capital Expenditure Control
Tools and Techniques of Capital Expenditure ControlTools and Techniques of Capital Expenditure Control
Tools and Techniques of Capital Expenditure Control
 

Recently uploaded

Rapport annuel de Encevo Group pour l'année 2023
Rapport annuel de Encevo Group pour l'année 2023Rapport annuel de Encevo Group pour l'année 2023
Rapport annuel de Encevo Group pour l'année 2023
Paperjam_redaction
 
Abortion pills in Dammam Saudi Arabia | +966572737505 |Get Cytotec
Abortion pills in Dammam Saudi Arabia | +966572737505 |Get CytotecAbortion pills in Dammam Saudi Arabia | +966572737505 |Get Cytotec
Abortion pills in Dammam Saudi Arabia | +966572737505 |Get Cytotec
Abortion pills in Riyadh +966572737505 get cytotec
 

Recently uploaded (20)

asli amil baba bengali black magic kala jadu expert in uk usa canada france c...
asli amil baba bengali black magic kala jadu expert in uk usa canada france c...asli amil baba bengali black magic kala jadu expert in uk usa canada france c...
asli amil baba bengali black magic kala jadu expert in uk usa canada france c...
 
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
 
Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...
Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...
Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...
 
Abhay Bhutada: Driving Digital Transformation in NBFC Sector
Abhay Bhutada: Driving Digital Transformation in NBFC SectorAbhay Bhutada: Driving Digital Transformation in NBFC Sector
Abhay Bhutada: Driving Digital Transformation in NBFC Sector
 
Slideshare - ONS Economic Forum Slidepack - 13 May 2024.pptx
Slideshare - ONS Economic Forum Slidepack - 13 May 2024.pptxSlideshare - ONS Economic Forum Slidepack - 13 May 2024.pptx
Slideshare - ONS Economic Forum Slidepack - 13 May 2024.pptx
 
Rapport annuel de Encevo Group pour l'année 2023
Rapport annuel de Encevo Group pour l'année 2023Rapport annuel de Encevo Group pour l'année 2023
Rapport annuel de Encevo Group pour l'année 2023
 
Test bank for advanced assessment interpreting findings and formulating diffe...
Test bank for advanced assessment interpreting findings and formulating diffe...Test bank for advanced assessment interpreting findings and formulating diffe...
Test bank for advanced assessment interpreting findings and formulating diffe...
 
Current scenario of Energy Retail utilities market in UK
Current scenario of Energy Retail utilities market in UKCurrent scenario of Energy Retail utilities market in UK
Current scenario of Energy Retail utilities market in UK
 
No 1 Top Love marriage specialist baba ji amil baba kala ilam powerful vashik...
No 1 Top Love marriage specialist baba ji amil baba kala ilam powerful vashik...No 1 Top Love marriage specialist baba ji amil baba kala ilam powerful vashik...
No 1 Top Love marriage specialist baba ji amil baba kala ilam powerful vashik...
 
amil baba kala jadu expert uk amil baba kala jadu removal uk amil baba in mal...
amil baba kala jadu expert uk amil baba kala jadu removal uk amil baba in mal...amil baba kala jadu expert uk amil baba kala jadu removal uk amil baba in mal...
amil baba kala jadu expert uk amil baba kala jadu removal uk amil baba in mal...
 
Q1 2024 Conference Call Presentation vF.pdf
Q1 2024 Conference Call Presentation vF.pdfQ1 2024 Conference Call Presentation vF.pdf
Q1 2024 Conference Call Presentation vF.pdf
 
Amil baba australia kala jadu in uk black magic in usa
Amil baba australia kala jadu in uk black magic in usaAmil baba australia kala jadu in uk black magic in usa
Amil baba australia kala jadu in uk black magic in usa
 
20240514-Calibre-Q1-2024-Conference-Call-Presentation.pdf
20240514-Calibre-Q1-2024-Conference-Call-Presentation.pdf20240514-Calibre-Q1-2024-Conference-Call-Presentation.pdf
20240514-Calibre-Q1-2024-Conference-Call-Presentation.pdf
 
Abortion pills in Dammam Saudi Arabia | +966572737505 |Get Cytotec
Abortion pills in Dammam Saudi Arabia | +966572737505 |Get CytotecAbortion pills in Dammam Saudi Arabia | +966572737505 |Get Cytotec
Abortion pills in Dammam Saudi Arabia | +966572737505 |Get Cytotec
 
Lion One Corporate Presentation May 2024
Lion One Corporate Presentation May 2024Lion One Corporate Presentation May 2024
Lion One Corporate Presentation May 2024
 
Pinakes Apotelesmatwn_4h tropopoihsh entaxhs.pdf
Pinakes Apotelesmatwn_4h tropopoihsh entaxhs.pdfPinakes Apotelesmatwn_4h tropopoihsh entaxhs.pdf
Pinakes Apotelesmatwn_4h tropopoihsh entaxhs.pdf
 
1. Elemental Economics - Introduction to mining
1. Elemental Economics - Introduction to mining1. Elemental Economics - Introduction to mining
1. Elemental Economics - Introduction to mining
 
amil baba in australia amil baba in canada amil baba in london amil baba in g...
amil baba in australia amil baba in canada amil baba in london amil baba in g...amil baba in australia amil baba in canada amil baba in london amil baba in g...
amil baba in australia amil baba in canada amil baba in london amil baba in g...
 
The Pfandbrief Roundtable 2024 - Covered Bonds
The Pfandbrief Roundtable 2024 - Covered BondsThe Pfandbrief Roundtable 2024 - Covered Bonds
The Pfandbrief Roundtable 2024 - Covered Bonds
 
Benefits & Risk Of Stock Loans
Benefits & Risk Of Stock LoansBenefits & Risk Of Stock Loans
Benefits & Risk Of Stock Loans
 

Adidas