Report* NEED sensitivity analysis(MS Excel data tables) and break-even analysis(MS Excel Solver or Goal seek) - Essay Example

Comments (0) Cite this document
IRR is at 13.48% (12372/91750*100) which is greater than the required return of 4.51%. This investment has a payback period of 8 years. As…
Download full paperFile format: .doc, available for editing
GRAB THE BEST PAPER94% of users find it useful
Report* NEED sensitivity analysis(MS Excel data tables) and break-even analysis(MS Excel Solver or Goal seek)
Read TextPreview

Extract of sample "Report* NEED sensitivity analysis(MS Excel data tables) and break-even analysis(MS Excel Solver or Goal seek)"

INTRODUCTION TO FINANCE Project Report May 12, Executive summary: As the granny flat has a positive NPV (Net Present Value) of $10144.73, s the IRR (internal rate of return) is greater than Required Return. IRR is at 13.48% (12372/91750*100) which is greater than the required return of 4.51%. This investment has a payback period of 8 years. As this granny flat has a greater than required Rate of Return, and a large NPV, the construction of this granny flat should go ahead, as it is a good investment.
Q2) Rental Revenue
renting for whole granny flat with 2 bedrooms- $455. Electricity bill- $350 per quarter which is taken from the average of small (3500kWh pa) household scenario.(insert grapgh)
Water bill Per week- $27.22
Service charge $1.78/week at $22.93/quarter
Usage charge- $19.4/week at $250/quarter
Total water bill per week= $21.18/week
Real estate weekly commision = approx. $50
Justification- 2 bedroom 60 square metres is chosen as it is the maximum area of approval and can generate maximum revenue
Rental revenue $445-($27.22+$21.18+50)=$346.6
3. Estimate of initial costs such as building and council approval costs.
The initial cost of construction will depend on the existing market price of the building materials. The pricing regimes listed below are estimates based on trends previously reported in the literature (See cost estimates sheet on the provided spreadsheet).
The table captures almost the entire list of items needed to begin and complete the construction process. These estimates are based on the approximation; therefore, these figures may change with time. However, when making the purchase for most of these items, the personnel may attract discounts that may reduce the overall cost estimates depending on the supplier Table showing the cost estimates of building the house Figure 1 showing the breakdown of costs as per the material types used with possible percentages.
Figure 3: distribution of different Costs
Question 4-ongoing cost
The construction would incur maintenance and utility cost from the drainage and the dike systems, the solid wastes and the recycling of materials that were not used after completion of the construction process. Besides, other cost associated with maintenance and utilities include the sewer system, water supply, operations and maintenance, constructions of the systems that still need polishing up and the salaries and benefits of the employees. The average daily cost is represented in the diagram below for all the utilities.
Figure 4:: showing the average daily cost for the utilities and the maitenannce associated with the construction
These costs represent estimates computed for the first three months to obtain the daily cost in the first 90 days. However, it is likely that the amount may be slightly higher during the first one month. The values will fall thereafter with the third and fourth months and even subsequent duration recording lower values owing to the decreasing utilities and maintenance requirement.
Question 5-Growth Rates of Revenue/ongoing cost
Over the first quarter of 2015, there has been strong growth in the rental market, with national rental growth averaging at 1.3%, and Sydney rental growth at 1.0%. [1] However, this moderately strong rental growth over the first quarter does not reflect the low annual rental growth rate, 2.6% nationally from March 2014 to March 2015[1], with lower rental growth expected to be the trend for the rest of year.“Given the recent high number of dwelling approvals and commencements coupled with the
high level of purchase activity from investors, we would anticipate that the rate of rental growth will remain soft throughout 2015” – Cameron Kusher, CoreLogic RP Research Analyst. [2] This low rental growth is exacerbated by the steep rises in the price of property, particularly within Sydney, with prices up 12.2% over 2014. [3] The large growth in the price of property compared to rental growth has resulted in rental income becoming more incapable of covering the mortgage payments required by investors
who have taken a loan, resulting in increased ongoing costs. [4] Ongoing costs for property investment include; Council rates, utility rates, building and landlord insurance, body corporate fees, land tax ($100+1.6% of property value above threshold of $432,000, and under $2,641,000), property management fees if you don’t look after the property yourself and maintenance costs, as well as interest
repayments if money was borrowed. These costs are set to rise year-to-year as the property sector of the Australian economy grows. The capital return on the granny flat is expected to be in line with the rate of property price growth, which is currently high in Australia, particularly in Sydney.
6. Estimate the required return of the project
The required return of the project was calculated through the CAPM (Capital Asset Pricing Model) and SML (Security Market Line). The Beta required for this calculation was estimated using the β of companies considered to have a similar level of systematic risk, Amalgamated Holdings (β=0.29), Land Lease Group (β=1.35), Lantern Hotel Group (β=0.56) and Cardinal Property Trust (β=0.37) (Reuters, 2015). The average of these β was 0.6425. The current risk free rate for a Government Bond is 2% (RBA, 2015), as it is the current cash rate set by the RBA (Sydney Morning Herald, 2012) and was used as the Risk-Free rate. The Market Risk Premium was found to be at 5.9% (Fernandez, Linares and Fernandez Acín, 2014) and is the percentage used in the calculation. Therefore, using the formula the required return is;
Question 7
8. Risks
The risks that can be faced by such a project are numerous, and here I highlight the major risk factors that may either slow down the project or lead to its not being completed at all. First is inadequate personnel with relevant skills to undertake a given task, getting the right personnel is a very important factor in project management and lack of it can lead to a project failure. In the sensitivity analysis, the unforeseen factors such as inflation, government regulation on taxes has been analyzed. If the rate of inflation is high, the project will take longer time to recover (break-even) The project is also prone to the changes in tax rates, land rates, which must take into account as planning of the project takes place. Other risks such as equipment delays, changing of requirement when the building had already been started, rescheduling of the activities when the project has started off, Parkinson’s Law (overutilization of resources due to inflation e.t.c.) may also apply.
The risk factors can be controlled, avoided or diverted. These are the major ways of mitigating risks. One way to control risks is through ranking of the risks, risk prioritization according to the extent of damage and impact of the risk. Other way of dealing with the risk is through reducing the scope of the risk thus reducing the chances of the risk occurring. Assigning of work in parallel reduces chances of overrunning the deadline. Avoiding change of labour through attractive remunerations and eliminating unnecessary expenditure can help reduce the chances of a project failing. Above all proper planning is an undoubtedly the best tool in mitigating risks. Taking account of all factors into the project plan and training personnel on the importance of finishing projects in good time can help reduce the risk factors.
Question 1, (2015). Planning & Environment > Home. [online] Available at: [Accessed 16 May 2015]., (2015). Quarterly Rental Review by CoreLogic RP Data. [online] Available at: [Accessed 16 May 2015].
Farris, P., Bendle, N., Pfeifer, P. and Reibstein, D. (2010). Marketing metrics. Upper Saddle River, N.J.: Pearson Education.
Guide, G. (2015). House price rises continue in Australia. [online] Global Property Guide. Available at: [Accessed 16 May 2015]., (2015). Reserve Bank of Australia - Home Page. [online] Available at: [Accessed 16 May 2015].
TheAustralian, (2015). Property investors face soft rental growth in 2015, says quarterly review. [online] Available at: [Accessed 16 May 2015].
Tucker, S. (1966). Break-even-Analyse. München: Verl. Moderne Industrie.
Question 2/ 3, (2015). Aust Domains. [online] Available at: [Accessed 16 May 2015]., (2015). Granny Flats Sydney | Expert Builders, Approvals & Designs. [online] Available at: [Accessed 16 May 2015]., (2015). Our Instant Build Pricing Calculator. [online] Available at: [Accessed 16 May 2015]., (2015). Mitula Homes, Homes For Rent And For Sale In Australia. [online] Available at: [Accessed 16 May 2015]., (2015). West Pennant Hills Granny Flats for Rent, NSW 2125 - [online] Available at: [Accessed 16 May 2015].
Question 6/7/8:
Gittins, R. (2012). Cash rate is dominant despite what banks say. [online] The Sydney Morning Herald. Available at: [Accessed 16 May 2015]., (2015). Lend Lease Group (LLC.AX) Quote| [online] Available at: [Accessed 16 May 2015]., (2015). Lantern Hotel Group Ltd (LTN.AX) Company Profile | [online] Available at: [Accessed 16 May 2015]., (2015). Amalgamated Holdings Ltd (AHD.AX) Company Profile | [online] Available at: [Accessed 16 May 2015]., (2015). Carindale Property Trust (CDP.AX) Quote| [online] Available at: [Accessed 16 May 2015]. Read More
Cite this document
  • APA
  • MLA
(“Report* NEED sensitivity analysis(MS Excel data tables) and break-even Essay”, n.d.)
Report* NEED sensitivity analysis(MS Excel data tables) and break-even Essay. Retrieved from
(Report* NEED Sensitivity analysis(MS Excel Data Tables) and Break-Even Essay)
Report* NEED Sensitivity analysis(MS Excel Data Tables) and Break-Even Essay.
“Report* NEED Sensitivity analysis(MS Excel Data Tables) and Break-Even Essay”, n.d.
  • Cited: 0 times
Comments (0)
Click to create a comment or rate a document

CHECK THESE SAMPLES OF Report* NEED sensitivity analysis(MS Excel data tables) and break-even analysis(MS Excel Solver or Goal seek)

M&Ms Project Report

...The process of Sampling In Statistical analysis the most important part is to collect any data which is called Sampling. The entire goal of sampling is to draw a set of data that will represent the true population or all the incidences of total occurences of a population and that too without bias i.e it should not depend on the individual likes and dislikes of an experimenter and should conform to the laws of probability. Sampling can be of various type that they include Random Sampling, Judgement Sampling, Purposive Sampling and Accidental Sampling. The sampling that was used in our case was Simple Random Sampling in which a random choice of events(any 3 bags drawn at a...
4 Pages(1000 words)Assignment

Tables' data analysis

.... Unfortunately, this shows us that even aspiring teachers are not always clear with their concepts, leading to the realization that "Teachers often subscribe to the same alternative conceptions as their students." as per a previous research, Alternative Conceptions, Concept Change, and Constructivism, These teachers, in turn would pass on the misconception, or alternate conception, to their students, causing a network of misinformed science students. These tables help professionals to avoid situations like those, by restricting the spread of these alternate conceptions. The above table gives us an insight into the percentage of students, who got the first part of the question...
4 Pages(1000 words)Essay

MS Excel

...1. Describe ways in which the use of MS Excel as a tool for interpreting data can be used by a manager of an organization. Microsoft Excel is a toolthat the various members of an organization utilize for various purposes and reasons. Among the most prominent users of Excel are the managers who happen to serve as the decision-makers in the firm. These people gain the most from the numerous tools that the software offers its users. Managers can utilize Excel in several ways and for several scenarios as well. Primarily though, the spreadsheet is most valuable when managers ponder on and engage in the decision making process. Its value lies...
2 Pages(500 words)Essay

Goal Seek and Solver

..., the Solver may use its own (often bad) judgment and increase the price of chairs from the current $65 to $92 and the price of chairs from the currents $450 to only $453. Since the price of a table is almost seven times the price of a chair, the constraint F5 = 7xF4 is used to force the Solver to keep the same ratio for increased prices. Solver can also create an Answer Report as a separate worksheet showing the original and changed values without making any changes to the original worksheet. The Answer Report shows the new price of chairs and tables to be $78.64 and $550.47, respectively, for a labor price recovery...
4 Pages(1000 words)Essay

Use of MS Excel to interpret data in the context of organizational management

...Use of MS Excel to Interpret Data in the Context of Organizational Management Microsoft Excel is a tremendous resource for managers of organizations. Many large companies use it to guide decision-making processes (Michel, 2006). It can be used to organize and interpret data in ways that reveal significant data patterns that might not otherwise be evident, thereby directly impacting the quality of decision-making. Among the useful features of Excel for data interpretation are the graph and chart wizard, data sorting and filtering, and formulae. These are just a few examples of the robust...
2 Pages(500 words)Essay


...interferences The polyatomic interferences are only obtained for Se 78 and 80. Co and Mo can be easily quantified using ICP-MS. Determination of Se by ICP-MS and DRC method The determination of Se should be done by ICP-MS and not by DRC mode because the response obtained for Se 82 in DRC shows lower response as compared to good counts in ICP-MS. The chances of error are less when ICP-MS is employed for estimation of metals. Enclosures: Excel Sheet containing calculations Appendix Table 1: Calculations and Calibration for Mo 95 Table 2: Calculations and Calibration for Se 80 DRC Table...
3 Pages(750 words)Lab Report


... “Not Met,” then choose “Light Red Fill.” 16. Calculate the “Analysis” portion using the MAX, MIN and AVERAGE functions. 17. Page Orientation Landscape; Create a header to include your name (center section), INFS 3100 Spring 2015 (right section), and Excel Assignment # 1 (left section). (Use the header function.) 18. Print a copy of your completed worksheet. (No row or column borders, e.g., A, B, C, 1, 2, 3) 19. Print a copy of your cell formulas. 20. Submit hardcopies of your work. There will be 2 pages. (Staple the pages together.) 21. Save your file. You may need to use it again for another assignment. (I may also request to see the file electronically.)... INFS 3100 EXCEL ASSIGNMENT DUE: Wednesday, February 11...
1 Pages(250 words)Assignment

Programming MS Excel to freeze panes

...Programming MS Excel to freeze panes Insert Insert Introduction Freezing panes is the process whereby a section of the worksheet remains constant while you are scrolling other sections of the same worksheet. Freezing panes facilitates the locking of these rows or columns (Johnson, 2007. The aim is to keep particular columns or rows visible when scrolling. To freeze the top row containing headings, you need to select the row then click on menu view. You then select freeze top menu under the submenu freeze panes. Meanwhile, to freeze a number of rows, select the rows then under the freeze panes submenu, you select freeze panes. The same applies to when applying to more than one column....
1 Pages(250 words)Article


...of return. The standard deviation is the representation of the risk associated with a given security (stocks, bonds) or the risk of a portfolio of securities and it is obtained by taking the square root of the variance. Table below shows the report on the mean, median, range, variance and Standard deviation based on the weekly returns of each of the three assets.   Abbott Labs Unilever S&P 500 Mean 34.51503 37.05433 1654.891 Median 34.75 38.11 1649.6 Range 21.14 16.57 810.96 Variance 28.72163 20.6085 57890.58 Standard D. 5.359257 4.539659 240.6046 Statistically these value returns helps investors understand he financial market empirically. Financially investors who seek incomes have...
11 Pages(2750 words)Essay

MS Excel and Access in Financial Calculations of Business Operations

...and now it is easier for him to check and analyze the running of the company. Newer reports can also be easily generated as desired. All goals successfully met As is evident from the above scenario, all the requirements can be implemented using both MS Access and MS Excel, however, a few issues shall be noted. Currently the range of Excel file is set to 5000 records. With time, this value will rise asymptotically and Excel is known to be slower with a staggering number of records. Access however, manages large data more efficiently and so even on moderately powerful computers, speed...
8 Pages(2000 words)Coursework
sponsored ads
We use cookies to create the best experience for you. Keep on browsing if you are OK with that, or find out how to manage cookies.

Let us find you another Essay on topic Report* NEED sensitivity analysis(MS Excel data tables) and break-even analysis(MS Excel Solver or Goal seek) for FREE!

Contact Us