Mock Projection of

Financial Statement

Jaisakthivel C B14MBA1092

Disclaimer:This report was prepared only for the class purpose for MBA at VIT University (Chennai Campus) as a part of a course. Some values are modified. Not all values are as per the balance sheet. Source of data are based on internet.

About

Wipro Limited (Western India Products Limited) is an Indian multinational IT Consulting and System Integration services company headquartered in Bangalore, India.

As of December 2014, the company has 154,297 employees.

Servicing over 900 large enterprise & Fortune 1000 corporations with a presence in 61 countries.

It one of India's largest publicly traded company and seventh largest IT services firm globally.

Objective

To project the P/L A/c.

Projection of Balance Sheet.

Cash Flow / Fund Flow Statement.

A Take Over Proposal.

Fixed Investment Cost of Proposal

Operational Cost

Projected Balance Sheet

Cash Flow Statement

Assumptions

The sales units is given as 200.

The Discounting Factor is given as 10%.

The salary of the labor is given as Rs.5000.

The escalation is given as 1%.

The Business is assumed to be a Going Concern.

IRR/ MODIFIED IRR

Regression Graph Using SAS

Thank You