Capital Budgeting Course Project COMPANY PICKED FOR THIS PROJECT TESLA The parameters for the week 7 project deliverable are as follows The firm is looking to expand its operations by 10 of the firm's net property, plant, and equipment (Calculate this amount by taking 10 of the property, plant, and equipment figure that appears on the firm's balance sheet ) The estimated life of this new property, plant, and equipment will be 12 years The salvage value of the equipment will be 5 of the property, plant and equipment's cost The annual EBIT for this new project will be 18 of the project's cost The company will use the straight line method to depreciate this equipment Also assume that there will be no increases in net working capital each year Use 35 as the tax rate in this project The hurdle rate for this project will be the WACC that you are able to find on a financial website, such as Gurufocus com If you are unable to find the WACC for a company, contact your instructor He or she will assign you a WACC rate Signature Assignment Deliverables Prepare a narrated PowerPoint presentation that will highlight the following items Your calculations for the amount of property, plant, and equipment and the annual depreciation for the project Your calculations that convert the project's EBIT to free cash flow for the 12 years of the project The following capital budgeting results for the project Net present value Internal rate of return Discounted payback period Tesla's wacc is 8 0 Income Statement All numbers in thousands Get access to 15 years of historical data with Yahoo Finance Premium Learn more Breakdown TTM 12 31 2019 Total Revenue 24,420,268 24,578,000 Cost of Revenue 20,299,247 20 509,000 Gross Profit 4,121,021 4 069,000 Operating Expenses Research Development 1,354,370 1 343,000 Selling General and Administrati 2 614 491 2 646,000 Total Operating Expenses 3,968,861 3,989,000 Operating Income or Loss 152,160 80,000 Interest Expense 690,071 685,000 Total Other Income Expenses Net 110,367 104,000 Income Before Tax 606,745 665,000 Income Tax Expense 89,837 110,000 Income from Continuing Operations 696 582 775 000 862,000 Net Income 827,091 Net Income available to common s 827,091 862 000 Reported EPS Basic 1019 Diluted Weighted average shares outst Basic 177,000 Diluted 177 000 2,174,000 EBITDA Balance Sheet All numbers in thousands Get access to 15 years of historical data with Yahoo Final Breakdown 12 31 2019 Assets Current Assets 12,103,000 Non current assets 22 206,000 Total Assets 34 309,000 Liabilities and stockholders' eq Liabilities Current Liabilities Total Revenue 1,785,000 Accounts Payable 3,771,000 Taxes payable Accrued liabilities 2 905,000 Deferred revenues 1,899,000 Other Current Liabilities 317,000 Total Current Liabilities 10,667,000 Non current liabilities Long Term Debt 11,634,000 Deferred taxes liabilities Deferred revenues 1,207 000 Other long term liabilities 2 691,000 Total non current liabilities 16,175,000 Total Liabilities 26,842 000 Stockholders' Equity Common Stock Retained Earnings Accumulated other comprehe Total stockholders' equity 6,618,000 Total liabilities and stockholde 34 309,000 Income Statement All numbers in thousands Get access to 15 years of historical data with Yahoo Finance Premium Learn more Breakdown TTM 12 31 2019 Total Revenue 24,420,268 24,578,000 Cost of Revenue 20,299,247 20 509,000 Gross Profit 4,121,021 4 069,000 Operating Expenses Research Development 1,354,370 1 343,000 Selling General and Administrati 2 614 491 2 646,000 Total Operating Expenses 3,968,861 3,989,000 Operating Income or Loss 152,160 80,000 Interest Expense 690,071 685,000 Total Other Income Expenses Net 110,367 104,000 Income Before Tax 606,745 665,000 Income Tax Expense 89,837 110,000 Income from Continuing Operations 696 582 775 000 862,000 Net Income 827,091 Net Income available to common s 827,091 862 000 Reported EPS Basic 1019 Diluted Weighted average shares outst Basic 177,000 Diluted 177 000 2,174,000 EBITDA Balance Sheet All numbers in thousands Get access to 15 years of historical data with Yahoo Final Breakdown 12 31 2019 Assets Current Assets 12,103,000 Non current assets 22 206,000 Total Assets 34 309,000 Liabilities and stockholders' eq Liabilities Current Liabilities Total Revenue 1,785,000 Accounts Payable 3,771,000 Taxes payable Accrued liabilities 2 905,000 Deferred revenues 1,899,000 Other Current Liabilities 317,000 Total Current Liabilities 10,667,000 Non current liabilities Long Term Debt 11,634,000 Deferred taxes liabilities Deferred revenues 1,207 000 Other long term liabilities 2 691,000 Total non current liabilities 16,175,000 Total Liabilities 26,842 000 Stockholders' Equity Common Stock Retained Earnings Accumulated other comprehe Total stockholders' equity 6,618,000 Total liabilities and stockholde 34 309,000

Question

Capital Budgeting Course Project COMPANY PICKED FOR THIS PROJECT  TESLA The parameters for the week 7 project deliverable are as follows  The firm is looking to expand its operations by 10  of the firm's net property, plant, and equipment  (Calculate this amount by taking 10  of the property, plant, and equipment figure that appears on the firm's balance sheet ) The estimated life of this new property, plant, and equipment will be 12 years  The salvage value of the equipment will be 5  of the property, plant and equipment's cost  The annual EBIT for this new project will be 18  of the project's cost  The company will use the straight line method to depreciate this equipment  Also assume that there will be no increases in net working capital each year  Use 35  as the tax rate in this project  The hurdle rate for this project will be the WACC that you are able to find on a financial website, such as Gurufocus com  If you are unable to find the WACC for a company, contact your instructor  He or she will assign you a WACC rate  Signature Assignment Deliverables Prepare a narrated PowerPoint presentation that will highlight the following items  Your calculations for the amount of property, plant, and equipment and the annual depreciation for the project Your calculations that convert the project's EBIT to free cash flow for the 12 years of the project  The following capital budgeting results for the project Net present value Internal rate of return Discounted payback period Tesla's wacc is 8 0  Income Statement All numbers in thousands   Get access to 15  years of historical data with Yahoo Finance Premium  Learn more Breakdown TTM 12 31 2019 Total Revenue 24,420,268 24,578,000 Cost of Revenue 20,299,247 20 509,000 Gross Profit 4,121,021 4 069,000 Operating Expenses Research Development 1,354,370 1 343,000 Selling General and Administrati    2 614 491 2 646,000 Total Operating Expenses 3,968,861 3,989,000 Operating Income or Loss 152,160 80,000 Interest Expense 690,071 685,000 Total Other Income Expenses Net  110,367  104,000 Income Before Tax  606,745  665,000 Income Tax Expense 89,837 110,000 Income from Continuing Operations  696 582  775 000  862,000 Net Income  827,091 Net Income available to common s     827,091  862 000 Reported EPS Basic 1019 Diluted Weighted average shares outst    Basic 177,000 Diluted 177 000 2,174,000 EBITDA Balance Sheet All numbers in thousands   Get access to 15  years of historical data with Yahoo Final Breakdown 12 31 2019 Assets   Current Assets 12,103,000   Non current assets 22 206,000 Total Assets 34 309,000 Liabilities and stockholders' eq   Liabilities Current Liabilities Total Revenue 1,785,000 Accounts Payable 3,771,000 Taxes payable Accrued liabilities 2 905,000 Deferred revenues 1,899,000 Other Current Liabilities 317,000 Total Current Liabilities 10,667,000 Non current liabilities Long Term Debt 11,634,000 Deferred taxes liabilities Deferred revenues 1,207 000 Other long term liabilities 2 691,000 Total non current liabilities 16,175,000 Total Liabilities 26,842 000 Stockholders' Equity Common Stock Retained Earnings Accumulated other comprehe   Total stockholders' equity 6,618,000 Total liabilities and stockholde    34 309,000 Income Statement All numbers in thousands   Get access to 15  years of historical data with Yahoo Finance Premium  Learn more Breakdown TTM 12 31 2019 Total Revenue 24,420,268 24,578,000 Cost of Revenue 20,299,247 20 509,000 Gross Profit 4,121,021 4 069,000 Operating Expenses Research Development 1,354,370 1 343,000 Selling General and Administrati    2 614 491 2 646,000 Total Operating Expenses 3,968,861 3,989,000 Operating Income or Loss 152,160 80,000 Interest Expense 690,071 685,000 Total Other Income Expenses Net  110,367  104,000 Income Before Tax  606,745  665,000 Income Tax Expense 89,837 110,000 Income from Continuing Operations  696 582  775 000  862,000 Net Income  827,091 Net Income available to common s     827,091  862 000 Reported EPS Basic 1019 Diluted Weighted average shares outst    Basic 177,000 Diluted 177 000 2,174,000 EBITDA Balance Sheet All numbers in thousands   Get access to 15  years of historical data with Yahoo Final Breakdown 12 31 2019 Assets   Current Assets 12,103,000   Non current assets 22 206,000 Total Assets 34 309,000 Liabilities and stockholders' eq   Liabilities Current Liabilities Total Revenue 1,785,000 Accounts Payable 3,771,000 Taxes payable Accrued liabilities 2 905,000 Deferred revenues 1,899,000 Other Current Liabilities 317,000 Total Current Liabilities 10,667,000 Non current liabilities Long Term Debt 11,634,000 Deferred taxes liabilities Deferred revenues 1,207 000 Other long term liabilities 2 691,000 Total non current liabilities 16,175,000 Total Liabilities 26,842 000 Stockholders' Equity Common Stock Retained Earnings Accumulated other comprehe   Total stockholders' equity 6,618,000 Total liabilities and stockholde    34 309,000

Accepted Answer

The Answer is in the image, click to view ...

Question

Capital Budgeting Course Project COMPANY PICKED FOR THIS PROJECT: TESLA The parameters for the week 7 project deliverable are as follows. The firm is looking

Step by Step Solution

Step: 1

Get Instant Access to Expert-Tailored Solutions

Step: 2

Step: 3

Ace Your Homework with AI

Recommended Textbook for

Inflation Growth And International Finance

Students also viewed these Finance questions

Question

Question

Question

Question

Question

Question

Question

Question

Question

Question

Question

Question

Question

Question