Group 24 USB143 assignment one 2022
docx
keyboard_arrow_up
School
Queensland University of Technology *
*We aren’t endorsed by this school
Course
143
Subject
Finance
Date
May 25, 2024
Type
docx
Pages
7
Uploaded by ChefIceApe32
Group 24
Created by a group of 3 Section 1 was done by Joshua Corbin
Section 2 was done by Oliver Mirosch
Section 3 and 5 was done by Bailey Gadd
USB143 ASSIGNMENT
SEMESTER ONE 2022
Word Count: 1818 words.
Section 1 – By Josh Corbin
The client has provided a $400,000 budget in which they would like to buy a property in which they would like to invest in. After looking at some listings through numerous real estate listings a $500,000 townhouse could be an ideal property for the client. A property
in Waterford with three bedrooms, two bathrooms, and a two-car garage is an ideal property for many home buyers. With current property prices rising by up to 29.3% in the
last year many people are exploring the option of moving to outlying suburbs to find affordable living (Yardney, 2022).
When buying any property support from the bank is a preferred option for many home buyers. In the case of this client banks generally lend 80% of the purchase price depending on financial situations. Therefore, if the client pays $100,000 of their own money and the bank pays the additional $400,000, the client can pay back the bank overtime.
Although, when buying properties there are numerous legal costs.
Legal and conveyancing fees= $500-$1300
Pest and building inspection= $350
Stamp duty= $0 (First home buyer) - $8750
Mortgage registration= $197
Transfer fees= $1381
Loan application fee= $197
Lenders mortgage insurance= $0 (20% deposit paid)
Council rates= $500/quarter
Therefore, the total cost of legal fees for first home buyers is $11,425 whereas, for non-
first home buyers it costs $20,115 (Insignia Homes, 2021). Therefore, assuming the client isn’t a first home buyer as they are looking for an investment property instead of a home to live in, they would have to pay the full $20,115 leaving the client with $279,885.
As the property is an investment property the property would then have to go back on the market as a rental. In the suburb of Waterford, the average rental price for a townhouse with three bedrooms, and two bathrooms is approximately $370/week. However, once again there are fees involved when renting out a property which includes
advertising, condition reports, letting fees, monthly administration fees, and lease renewal fees. Depending on your agent prices can vary, although the average management fee is 16% per week (Independent Property Group , 2022). This means that management will take $59.2 per week leaving the client $310.8 per week in rental income. With time the market will fall and rise, however, there is a steady rise meaning that there is an opportunity for an increase in rental price to allow the client to have more
cash in hand and pay back the mortgage faster.
Section 2 - By Oliver Mirosch
After-tax Total Return on Investment (dollar terms)
Income from investment property = weekly income for property x weeks in a year
= $370 x 52
= $19 240 per year
Therefore, before tax, the investment property is yielding $19 240 per year
Yearly income (including tax deductions) = yearly income – tax deduction (highest marginal tax rate of 47%)
= $
19 240 x 47%
= $19 240 x 0.47
= $9 042.80
Based upon their yearly income and tax deduction rate, the owner of the investment property can expect a deduction of $9 042.80 in their total income
Total yearly taxable income (considering tax deduction)
= $19 240 – $9 042.80
= $10 197.20
Therefore, after one year, the owner of the investment property can expect to make $10 197.20 off the property after tax
Total income following 6-year investment (considering yearly tax deductions)
= $10 197.20 x 6
= $61 183.20
Therefore, following the 6-year investment period, the investment property owner can expect to make $61 183.20 (after tax deductions) off of the property
Find compound interest of property
=
Total Investment return = total income + capital gain from investment ($) – investment expenses
= ($61 183.20 + $709 259) – $500 000
= $770 442.20 – $500 000
= $270 442.20
Therefore, the total investment return the investment property owner can expect to make following the 6 year investment period is $270 442. 20
After Tax Return on the investment (%) = total investment return / investment expenses
= $270 442.20 / $500 000
= 0.54 x 100
= 54%
Return on Capital = Total investment return / own monies invested (expressed as %)
= $270 442.20
= $270 442.20 / 100 000
= 2.7045 x 100
= 270.44%
Therefore, this investment is quite profitable due to its after-tax return on capital exceeding 100%
Overall, this investment shows to be a good one because not only are you making money on
it throughout the year from rent but also the property itself price will keep rising over the 6 years. It a long investment to wait on but is a low risk one so the price will most definitely go up. The only problem with this investment is that you will not make money back on it until the
house is actual sold, this means someone doing this would have to have a comfortable income due to the fact that they will have a loss of a large some of money for 6 years and only be making very little profit each year until the house is sold. Overall, this shows if you
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Figure 1 Data from ASX
are comfortable making this purchase it would be a investment to make as it is low risk and can make a lot of money from it.
Section 3 – By Bailey Gadd
If the initial $400,000 investment had been spent invested into the Vanguard Australian Shares Index ETF (ASX: VAS). It would be not requiring any money to be borrowed for the investment as the investor views shares as “risky. If the $100,000 that was invested into the home were to be put into Vanguard it would look as follows: As of market close on the 18
th
of May 2022, VAS is trading at $91.37 a share (ASX, 2022). The initial investment was for a duration of 6 years. Therefore, to get the best representation of the property investment against the Vanguard investment the same
amount of money needs to be invested into both. Therefore if $100,000 worth of Vanguard were to be bought it would equate to 1,094.5 shares. Over the past 5 years VAS quarterly dividend payouts have equated to roughly 81 cents a share per quarter, data from investsmart.com. As the shares are said to be fully franked then no tax will be paid on the dividends.
Calculations have been conducted using data from ASX.com, to discover the annual rate of growth for Vanguard over a 5-year period. Figure 1 shows the annual rate of growth for Vanguard, with the average annual rate of growth being 5.28% a year. This estimate considers the black swan event of covid so a more conservative estimate may provide a better look at the return of the potential investment. This
means that the average rate of annual growth and average dividend has considered the covid recession. This is better to determine how the $100,000 will create income over the 6-year period calculations are necessary to guess an estimate that is realistic and reliable.
Using the following data, the questions can be answered.
Dividends: On average dividends are 81 cents a share per quarter
Average rate of growth of Vanguard: 5.28% per annum
i.)
After tax return on investment in dollar terms
$100,000(1.0528) ^6 = The total amount of money worth of Vanguard shares at the end of the 6-year investment period.
Which is $100,000 (1.0528) ^6 = $136,168.06
Which is a $36,168.06 return from investment
But there is the dividend payout. My data told me that VAS pay quarterly dividends which means that over 6-year period dividends are paid out 24 times which means that.
24 x (0.81 x 1,094.5) = $21,277.08 in dividends
Therefore, if the dividends aren’t reinvested and they are fully franked that means that over the 6-year investment period the return on investment is
$21,277.08 + $36,168.06 = $57,445.14
Therefore, the after-tax return, with no tax as the dividends are fully franked the total return is $57,445.14
ii.)
After tax return on investment as a %
(57,445.14 / 100,000) x 100 = 57.45% as a return on investment in a 6-year period
iii.)
After-tax return on capital %
The after-tax return on capital % is the same as ROI % as there was no money borrowed for this to happen
Therefore, Return on capital % = 57.45%
VAS share price and company information for ASX:VAS. (2022). Retrieved 20 May 2022, from https://www2.asx.com.au/markets/etp/vas
Vanguard Australian Shares Index. (2022). Retrieved 20 May 2022, from https://www.investsmart.com.au/shares/asx-vas/vanguard-australian-shares-index/
dividends
Vanguard (2022). Retrieved 20 May 2022, from https://www.vanguard.com.au/personal/en/about-us
Section 5 – By Bailey Gadd
With all things being considered, the client should choose the property investment as
it is considered to be the best for return on investment. The property investment has ROI percentage of 270.44% which is a very good amount. The investment property will also continuously bring in money as well due to the rental payments coming in weekly from the property. The weekly income easily passes the quarterly dividends of the Vanguard investment. The vanguard investment option only had a ROI of 57.45% which is quite small in comparison to the investment property return on investment. Obviously, the Vanguard investment is from data and is only based off of
speculative data and scenarios. But even so, the investment does not come close to the return on investment that the investment property has. The change in ROI from the Vanguard investment to the property investment is nearly 5 times bigger. The investment property is sustainable as well as the mortgage repayments are paid off through the rental repayments. The rental investment is a much better option as the client had $400,000 to spend initially so only putting $100,000 means that $300,000 is left to be invested elsewhere. Furthermore, if the loan were to become a problem and the rent was not coming in, then the $300,000 that was spare could help pay off some of the loan and make it easier for the client to take 100% equity of the property. Therefore with everything taken into account the client is advised to invest in the property.
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Bibliography
Section 3 references
VAS share price and company information for ASX:VAS. (2022). Retrieved 20 May 2022, from https://www2.asx.com.au/markets/etp/vas
Vanguard Australian Shares Index. (2022). Retrieved 20 May 2022, from https://www.investsmart.com.au/shares/asx-vas/vanguard-australian-shares-index/
dividends
Vanguard (2022). Retrieved 20 May 2022, from https://www.vanguard.com.au/personal/en/about-us
Section 1 references
Yardney, M. (2022). What’s ahead for Brisbane’s property market?. Retrieved 20 May 2022, from
https://propertyupdate.com.au/whats-ahead-brisbanes-property-market/
Home buying costs in Qld: the ultimate guide to the hidden extras, and how to save more | Insignia Homes. (2021). Retrieved 20 May 2022, from https://www.insigniahomes.com.au/home-
buying-costs-in-qld-the-ultimate-guide-to-the-hidden-extras-and-how-to-save-more/
How much are property management fees?. (2022). Retrieved 20 May 2022, from https://independent.com.au/how-much-are-property-management-fees
Related Documents
Related Questions
P
00
it View
History
Bookmarks
Window
Help
00
A ezto.mheducation.com
nt Portal
Course Modules: Budgeting and Forecasting 62211
Week 4: Homework
Question 3 - Week 4: Homework - Co
omework G
Saved
Help
Save & Exit
Submit
Check my work
Information pertaining to Noskey Corporation's sales revenue follows:
November 2021
(Actual)
$ 180,000
December 2021
(Budgeted)
$ 160,000
500,000
January 2022
(Budgeted)
Cash sales
000'09
$ 540,000
Credit sales
$ 360,000
000'09
Total sales
000'099 2$
Management estimates 5% of credit sales to be uncollectible. Of collectible credit sales, 60% is collected in the month of sale and the
remainder in the month following the month of sale. Purchases of inventory each month include 70% of the next month's projected
total sales (stated at cost) plus 30% of projected sales for the current month (stated at cost). All inventory purchases are on-account;
25% is paid in the month of purchase, and the remainder is paid in the month following the month of purchase.…
arrow_forward
P Flag question
A recent alumnus of your university
gifted money to the school to fund
annual scholarships for needy
students. The school expects to earn
an average rate of return of 6.5
percent and distribute $40,000
annually in scholarships. What was
the amount of the gift?
a. $260,000.00
b. $328,500.00
c. $615,384.62
d. $658,929.38
Clear my choice
I|
arrow_forward
7/26/2021
Content
The hospital where you are employed is continuing with their analysis with the goal of opening a walk-
in clinic. After conducting additional research, the financial projections for the first year of operations
are as follows:
• Revenues (from 10,000 visits): $400,000
Wages and benefits: $220,000
• Rent: $5,000
Depreciation: $30,000
Utilities: $2,500
• Medical supplies: $50,000
Administrative supplies: $10,000
Assume that all costs are fixed except supply costs, which are variable. Assume that the clinic will be
required to pay taxes at a 30% tax rate. Respond to the following questions. Be sure to show your
work for all calculations.
1. Prepare the clinic's projected Profit and Loss (P&L) Statement. (8 points)
2. What number of visits is required to break even? (3 points)
3. What number of visits is required to provide you with an after-tax profit of $100,000? (4 points)
arrow_forward
Pls correct thanks
arrow_forward
Homework Assignment #13
E Print Item
Pompeii's Pizza has a delivery car that it uses for pizza deliveries. The transmission needs to be replaced and there are several other repairs that need to be done. The car is nearing the end of its life, so the options
are to either overhaul the car or replace it with a new car. Pompeii's has put together the following budgetary items:
Present Car
New Car
Purchase cost new
$32,000
Transmission and other repairs
$8,000
Annual cash operating cost
13,000
10,000
Fair market value now
5,000
Fair market value in five years
1,000
5,000
If Pompeii's replaces the transmission of the pizza delivery vehicle, they expect to be able to use the vehicle for another 5 years. If they sell the old vehicle and purchase a new vehicle, they will use that vehicle for 5
years and then trade it in for another new pizza delivery vehicle. If they trade for the new delivery vehicle, their operating expenses will decrease because the new vehicle is more gas efficient and the…
arrow_forward
Problem 4 – On 1/1/21 Holiday Charity receives a $300,000 pledge to be received $50,000 every 12/31 for the next 6 years. Required; a. Calculate the present value of the pledge assuming an appropriated discount rate of 3%. b. Prepare the necessary journal entries on the following dates; 1/1/21 12/31/21
arrow_forward
please help me
arrow_forward
Question 5 please
arrow_forward
Question Content Area
I AM NEEDING THE PICTURES ANWSERED THE PASSAGE IS JUST FOR ASSISTANCE TO ANSWER THE QUESTIONS
Question Content Area
LearnCo
LearnCo manufactures and sells one product, an abacus for classroom use, with two models, the Basic model and the Deluxe model. The company began operations on January 1, 20Y1, and is planning for 20Y2, its second year of operations, by preparing budgets from its master budget.
The company is trying to decide how many units to manufacture, how much it might spend on direct materials and direct labor, and what their factory overhead expenses might be. In addition, the company is interested in budgeting for selling and administrative costs, and in creating a budgeted income statement showing a prediction of net income for 20Y2.
You have been asked to assist the controller of LearnCo in preparing the 20Y2 budgets.
Sales Budget
The sales budget often uses the prior year’s sales as a starting point, and then sales quantities are revised…
arrow_forward
uestions
Problem 15-15 Algo (Decision Analysis
with Sample Information)
Question 3 of 3
Hint(s)
Check My Work
A-Z
A real estate investor has the opportunity to purchase land
currently zoned as residential. If the county board approves a
request to rezone the property as commercial within the next
year, the investor will be able to lease the land to a large
discount firm that wants to open a new store on the property.
However, if the zoning change is not approved, the investor will
have to sell the property at a loss. Profits (in thousands of
dollars) are shown in the following payoff table:
Office
Decision
Alternative
State of Nature
Rezoning
Approved
Rezoning Not
Approved
S1
S2
Purchase, di
600
-200
Do not purchase,
0
0
d2
(a) If the probability that the rezoning will be approved is 0.5,
what decision is recommended?
Recommended Decision: Purchase
What is the expected profit? Enter your answer in dollars.
For example, an answer of $200 thousands should be
entered as 200,000.
$
20000…
arrow_forward
ACC 202 Milestone One: Operational Costs Data Appendix
You plan to open a small business for manufacturing pet collars, leashes, and harnesses. You have found a workshop space you can use for sewing your products. After some research and planning, you have estimates for the various operating costs for your business.
The total square footage for the sewing rooms is 1,500 square feet broken into three areas (500 square feet each). You have taken out a loan for start-up costs, and the monthly payment is $550; it goes into effect immediately and should be accounted for in your costs. You will also collect a modest salary for the first year of $500 per month; remember to divide evenly among the services.
Salary and Hiring Data
One collar maker, who will be paid $16.00 per hour and work 40 hours per week
One leash maker, who will be paid $16.00 per hour and work 40 hours per week
One harness maker, who will be paid $17.00 per hour and work 40 hours per week
One receptionist, who will…
arrow_forward
/1 16. If an initial investment of $3000.00 had doubled 2 times over the course of 24 years, what is the
interest rate?
a. 1.5%
te24 years
b. 3%
c. 6%
d. 9%
arrow_forward
answer for 12
arrow_forward
Need answer to part a and b
arrow_forward
QUESTION 10
Copy of
A wealthy donor has given $400,000 to a university and specifies that it is to be used to give annual scholarships for the next 25 years. If the university can
hearn 5.5% interest, how much can they give in scholarships each year? Round your answer to the nearest dollar.
******
Summarize the information provided, stating the interest rate in a decimal form.
Po =
r =
N =
k =
Identify the formula you will use to solve by writing the letter of the formula here:
A. A=P (1+rt)
B. PN
= P₁1+
C. PN
=
D.
P₁ = (1-(1+) ~)-(F)
Solve the problem and give your answer here:
arrow_forward
Hi I’m confused about these questions can you help me please?
arrow_forward
Part D
Ken has created a budget, but he wonders if the budget fits his needs. Why would it be useful for Ken to keep records of his
expenses and examine them at the end of the year?
BIUX² X₂
15px
Space used (includes formatting): 0/15000
O
A
2 6 13 8
19
Apr 3
11:36 O
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you
Related Questions
- P 00 it View History Bookmarks Window Help 00 A ezto.mheducation.com nt Portal Course Modules: Budgeting and Forecasting 62211 Week 4: Homework Question 3 - Week 4: Homework - Co omework G Saved Help Save & Exit Submit Check my work Information pertaining to Noskey Corporation's sales revenue follows: November 2021 (Actual) $ 180,000 December 2021 (Budgeted) $ 160,000 500,000 January 2022 (Budgeted) Cash sales 000'09 $ 540,000 Credit sales $ 360,000 000'09 Total sales 000'099 2$ Management estimates 5% of credit sales to be uncollectible. Of collectible credit sales, 60% is collected in the month of sale and the remainder in the month following the month of sale. Purchases of inventory each month include 70% of the next month's projected total sales (stated at cost) plus 30% of projected sales for the current month (stated at cost). All inventory purchases are on-account; 25% is paid in the month of purchase, and the remainder is paid in the month following the month of purchase.…arrow_forwardP Flag question A recent alumnus of your university gifted money to the school to fund annual scholarships for needy students. The school expects to earn an average rate of return of 6.5 percent and distribute $40,000 annually in scholarships. What was the amount of the gift? a. $260,000.00 b. $328,500.00 c. $615,384.62 d. $658,929.38 Clear my choice I|arrow_forward7/26/2021 Content The hospital where you are employed is continuing with their analysis with the goal of opening a walk- in clinic. After conducting additional research, the financial projections for the first year of operations are as follows: • Revenues (from 10,000 visits): $400,000 Wages and benefits: $220,000 • Rent: $5,000 Depreciation: $30,000 Utilities: $2,500 • Medical supplies: $50,000 Administrative supplies: $10,000 Assume that all costs are fixed except supply costs, which are variable. Assume that the clinic will be required to pay taxes at a 30% tax rate. Respond to the following questions. Be sure to show your work for all calculations. 1. Prepare the clinic's projected Profit and Loss (P&L) Statement. (8 points) 2. What number of visits is required to break even? (3 points) 3. What number of visits is required to provide you with an after-tax profit of $100,000? (4 points)arrow_forward
- Pls correct thanksarrow_forwardHomework Assignment #13 E Print Item Pompeii's Pizza has a delivery car that it uses for pizza deliveries. The transmission needs to be replaced and there are several other repairs that need to be done. The car is nearing the end of its life, so the options are to either overhaul the car or replace it with a new car. Pompeii's has put together the following budgetary items: Present Car New Car Purchase cost new $32,000 Transmission and other repairs $8,000 Annual cash operating cost 13,000 10,000 Fair market value now 5,000 Fair market value in five years 1,000 5,000 If Pompeii's replaces the transmission of the pizza delivery vehicle, they expect to be able to use the vehicle for another 5 years. If they sell the old vehicle and purchase a new vehicle, they will use that vehicle for 5 years and then trade it in for another new pizza delivery vehicle. If they trade for the new delivery vehicle, their operating expenses will decrease because the new vehicle is more gas efficient and the…arrow_forwardProblem 4 – On 1/1/21 Holiday Charity receives a $300,000 pledge to be received $50,000 every 12/31 for the next 6 years. Required; a. Calculate the present value of the pledge assuming an appropriated discount rate of 3%. b. Prepare the necessary journal entries on the following dates; 1/1/21 12/31/21arrow_forward
- please help mearrow_forwardQuestion 5 pleasearrow_forwardQuestion Content Area I AM NEEDING THE PICTURES ANWSERED THE PASSAGE IS JUST FOR ASSISTANCE TO ANSWER THE QUESTIONS Question Content Area LearnCo LearnCo manufactures and sells one product, an abacus for classroom use, with two models, the Basic model and the Deluxe model. The company began operations on January 1, 20Y1, and is planning for 20Y2, its second year of operations, by preparing budgets from its master budget. The company is trying to decide how many units to manufacture, how much it might spend on direct materials and direct labor, and what their factory overhead expenses might be. In addition, the company is interested in budgeting for selling and administrative costs, and in creating a budgeted income statement showing a prediction of net income for 20Y2. You have been asked to assist the controller of LearnCo in preparing the 20Y2 budgets. Sales Budget The sales budget often uses the prior year’s sales as a starting point, and then sales quantities are revised…arrow_forward
- uestions Problem 15-15 Algo (Decision Analysis with Sample Information) Question 3 of 3 Hint(s) Check My Work A-Z A real estate investor has the opportunity to purchase land currently zoned as residential. If the county board approves a request to rezone the property as commercial within the next year, the investor will be able to lease the land to a large discount firm that wants to open a new store on the property. However, if the zoning change is not approved, the investor will have to sell the property at a loss. Profits (in thousands of dollars) are shown in the following payoff table: Office Decision Alternative State of Nature Rezoning Approved Rezoning Not Approved S1 S2 Purchase, di 600 -200 Do not purchase, 0 0 d2 (a) If the probability that the rezoning will be approved is 0.5, what decision is recommended? Recommended Decision: Purchase What is the expected profit? Enter your answer in dollars. For example, an answer of $200 thousands should be entered as 200,000. $ 20000…arrow_forwardACC 202 Milestone One: Operational Costs Data Appendix You plan to open a small business for manufacturing pet collars, leashes, and harnesses. You have found a workshop space you can use for sewing your products. After some research and planning, you have estimates for the various operating costs for your business. The total square footage for the sewing rooms is 1,500 square feet broken into three areas (500 square feet each). You have taken out a loan for start-up costs, and the monthly payment is $550; it goes into effect immediately and should be accounted for in your costs. You will also collect a modest salary for the first year of $500 per month; remember to divide evenly among the services. Salary and Hiring Data One collar maker, who will be paid $16.00 per hour and work 40 hours per week One leash maker, who will be paid $16.00 per hour and work 40 hours per week One harness maker, who will be paid $17.00 per hour and work 40 hours per week One receptionist, who will…arrow_forward/1 16. If an initial investment of $3000.00 had doubled 2 times over the course of 24 years, what is the interest rate? a. 1.5% te24 years b. 3% c. 6% d. 9%arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you