Management Information Systems
Worksheet with Formulas
Agreed purchase price of the house (£)
Annual cost of living increase (£)
Annual buildings insurance premium (£)
Annual house maintenance expense (£)
Annual house appreciation rate (%)
Bank deposit interest rate (%)
Bank loan interest rate (%)
Cost of petrol per litre (£)
Council Tax Band A, lowest value (£)
Council Tax Band B, lowest value (£)
Council Tax Band C, lowest value (£)
Days worked per year (days)
Deposit percentage (%)
Distance of house from work (km)
Expected value of renovated house (£)
Initial renovation expenses (£)
Mortgage interest rate (%)
Mortgage percentage (%)
Mortgage repayment period (years)
Personal loan repayment period (months)
Petrol consumption (km/litre)
Savings (£)
Solicitor's fees (£)
Stamp duty limit (£)
Stamp duty rate (%)
VAT rate (%)
INITIAL COSTS
Deposit
PurchasePrice*10%
Solicitor's Fees (including VAT)
SolicitorFee+(SolicitorFee*17.5%)
Stamp Duty Applicable
IF (PurchasePrice>StampDutyLimit, PurchasePrice*StampDutyRate,0)
Total initial costs
Deposit+SolicitorFeeIncVAT+StampDutyApplicable
Amount of personal loan required
Amount placed in bank
CONTINUING COSTS
Year 1
Council tax
VLOOKUP (PurchasePrice,$B$11:$C$13,2)
Insurance premiums
AnnualInsurancePremium
House maintenance
AnnualHouseMaintenance
Travel to and from work
DistanceOfHouseFromWork*2)/PetrolConsumption)*CostOfPetrolPerLiter)*
DaysWorkedPerYear
Initial renovation
InitialRenovationExpense
Mortgage repayments
1)*PMT (MortIntRate, MortRepayPeriod, MortPerc*PurchasePrice)
Personal loan repayments
Less bank account interest
AmtPlacedInBank*BankDepIntRate)*(-1)
Total continuing costs
CouncilTax+InsurancePremium+HouseMaintenance+Travel_to_and_from_work+
InitialRenovation+MortgageRepayments+PersonalLoanRepayments+
LessBankAccountInterest
CAPITAL COSTS
Interest on savings lost
Savings*BankDepIntRate)+LessBankAccountInterest
END OF YEAR SUMMARY
Total costs during year
TotalContinuingCost+InterestOnSavingsLost
Total monthly cost during year
TotalCostsDuringYear/12
Total costs to date at end of year
TotalCostsDuringYear
Value of house at end of year
PurchasePrice+(PurchasePrice*AnnualHouseAppreciationRate)
HOUSE A VARIABLE SECTION
Variable
Agreed purchase price of the house (£)
Annual cost of living increase (£)
Annual buildings insurance premium (£)
Annual house maintenance expense (£)
Annual house appreciation rate (%)
Bank deposit interest rate (%)
Bank loan interest rate (%)
Cost of petrol per litre (£)
Council Tax Band A, lowest value (£)
Council Tax Band B, lowest value (£)
Council Tax Band C, lowest value (£)
Days worked per year (days)
Deposit percentage (%)
Distance of house from work (km)
Expected value of renovated house (£)
Initial renovation expenses (£)
Mortgage interest rate (%)
Mortgage percentage (%)
Mortgage repayment period (years)
Personal loan repayment period (months)
Petrol consumption (km/litre)
Savings (£)
Solicitor's fees (£)
Stamp duty limit (£)
Stamp duty rate (%)
VAT rate (%)
INITIAL COSTS
Deposit
Solicitor's Fees (including VAT)
Stamp Duty Applicable
Total initial costs
Amount of personal loan required
Amount placed in bank
CONTINUING COSTS
Year 1
Year 2
Year 3
Year 4
Year 5
Council tax
Insurance premiums
House maintenance
Continuation of House A Travel to and from work
Initial renovation
Mortgage repayments
Personal loan repayments
Less bank account interest
Total continuing costs
CAPITAL COSTS
Interest on savings lost
END OF YEAR SUMMARY
Total costs during year
Total monthly cost during year
Total costs to date at end of year
Value of house at end of year
HOUSE B
VARIABLE SECTION
Variable
Agreed purchase price of the house (£)
Annual cost of living increase (£)
Annual buildings insurance premium (£)
Annual house maintenance expense (£)
Annual house appreciation rate (%)
Bank deposit interest rate (%)
Bank loan interest rate (%)
Cost of petrol per litre (£)
Council Tax Band A, lowest value (£)
Council Tax Band B, lowest value (£)
Council Tax Band C, lowest value (£)
Days worked per year (days)
Deposit percentage (%)
Distance of house from work (km)
Expected value of renovated house (£)
Initial renovation expenses (£)
Mortgage interest rate (%)
Mortgage percentage (%)
Mortgage repayment period (years)
Personal loan repayment period (months)
Continuation of House B
Petrol consumption (km/litre)
Savings (£)
Solicitor's fees (£)
Stamp duty limit (£)
Stamp duty rate (%)
VAT rate (%)
INITIAL COSTS
Deposit
Solicitor's Fees (including VAT)
Stamp Duty Applicable
Total initial costs
Amount of personal loan required
Amount placed in bank
CONTINUING COSTS
Year 1
Year 2
Year 3
Year 4
Year 5
Council tax
Insurance premiums
House maintenance
Travel to and from work
Initial renovation
Mortgage repayments
Personal loan repayments
Less bank account interest
Total continuing costs
CAPITAL COSTS
Interest on savings lost
END OF YEAR SUMMARY
Total costs during year
Total monthly cost during year
Total costs to date at end of year
Value of house at end of year
HOUSE C
VARIABLE SECTION
Variable
Agreed purchase price of the house (£)
Continuation of House C
Annual cost of living increase (£)
Annual buildings insurance premium (£)
Annual house maintenance expense (£)
Annual house appreciation rate (%)
Bank deposit interest rate (%)
Bank loan interest rate (%)
Cost of petrol per litre (£)
Council Tax Band A, lowest value (£)
Council Tax Band B, lowest value (£)
Council Tax Band C, lowest value (£)
Days worked per year (days)
Deposit percentage (%)
Distance of house from work (km)
Expected value of renovated house (£)
Initial renovation expenses (£)
Mortgage interest rate (%)
Mortgage percentage (%)
Mortgage repayment period (years)
Personal loan repayment period (months)
Petrol consumption (km/litre)
Savings (£)
Solicitor's fees (£)
Stamp duty limit (£)
Stamp duty rate (%)
VAT rate (%)
INITIAL COSTS
Deposit
Solicitor's Fees (including VAT)
Stamp Duty Applicable
Total initial costs
Amount of personal loan required
Amount placed in bank
CONTINUING COSTS
Year 1
Year 2
Year 3
Year 4
Year 5
Council tax
Insurance premiums
House maintenance
Travel to and from work
Initial renovation
Continuation of House C
Mortgage repayments
Personal loan repayments
Less bank account interest
Total continuing costs
CAPITAL COSTS
Interest on savings lost
END OF YEAR SUMMARY
Total costs during year
Total monthly cost during year
Total costs to date at end of year
Value of house at end of year
HOUSE D
VARIABLE SECTION
Variable
Agreed purchase price of the house (£)
Annual cost of living increase (£)
Annual buildings insurance premium (£)
Annual house maintenance expense (£)
Annual house appreciation rate (%)
Bank deposit interest rate (%)
Bank loan interest rate (%)
Cost of petrol per litre (£)
Council Tax Band A, lowest value (£)
Council Tax Band B, lowest value (£)
Council Tax Band C, lowest value (£)
Days worked per year (days)
Deposit percentage (%)
Distance of house from work (km)
Expected value of renovated house (£)
Initial renovation expenses (£)
Mortgage interest rate (%)
Mortgage percentage (%)
Mortgage repayment period (years)
Continuation of House D
Personal loan repayment period (months)
Petrol consumption (km/litre)
Savings (£)
Solicitor's fees (£)
Stamp duty limit (£)
Stamp duty rate (%)
VAT rate (%)
INITIAL COSTS
Deposit
Solicitor's Fees (including VAT)
Stamp Duty Applicable
Total initial costs
Amount of personal loan required
Amount placed in bank
CONTINUING COSTS
Year 1
Year 2
Year 3
Year 4
Year 5
Council tax
Insurance premiums
House maintenance
Travel to and from work
Initial renovation
Mortgage repayments
Personal loan repayments
Less bank account interest
Total continuing costs
CAPITAL COSTS
Interest on savings lost
END OF YEAR SUMMARY
Total costs during year
Total monthly cost during year
Total costs to date at end of year
Value of house at end of year
Ways in which Scenario Manager and other Excel features can aid in the process of decision making.
The Scenario Manager used in the house-buying examples is a method that can facilitate a buyer's process of decision-making. Through the tabular form of expected expenses and expected value of the houses, a buyer can easily see the differences between each house, as well as whether the values match the buyer's financial capabilities.
The Excel features also serve as useful tools that facilitate computations. Such features become handy especially when certain values need to be changed. Through the Excel's capability of storing formulas, automatic computation is made possible. This feature eliminates the need for redundant computations should a value in the variable area of our examples' Scenario Manager is changed.
Aside from the ability to facilitate computations, the Scenario Manager and the Excel features eliminates the time-consuming process of waiting for the essential computational results before a decision can be made. As in our examples, the Scenario Manager and the Excel features can aid a buyer in his decision-making process through a presented organized view of the necessary factors, particularly the expected amount of expenses and liabilities when buying a house, before coming up with a decision.
Every process of decision-making entails the need for a detailed and clear presentation of information to allow a decision-maker see the advantages and disadvantages between available options. This necessity is the fundamental feature that our examples' Scenario Manager provides. Through the organized structure of a house's details and computations, a buyer can easily pre-decide in just a brief study of the information provided by the Scenario Manager.
Implications and Relative Advantages and Disadvantages of Buying Each House
Each house presented has relative advantages and disadvantages to a buyer. Following is a discussion of these factors based on each house and based on comparison of each with the other houses.
Buying house A, being the least expensive of the four houses in terms of purchase price, offers the most financial convenience to a buyer in terms of initial costs. Compared to the other three houses, house A requires the lowest deposit. Unlike houses B, C, and D, house A has no stamp duty applicable due to its below stamp duty limit purchase price. Another advantage of house A is in its distance from work. It is the second nearest house to work among the four houses. However, despite of the low initial costs, the financial load comes to the buyer in terms of renovation costs. House A has the most expensive renovation costs among the four houses. Hence, during the first two years, it has the highest annual costs/expenses.
House B, on the other hand, is the second least expensive among the four houses in terms of purchase price. The two main advantages in buying this house is that it has the least annual house maintenance cost and the nearest house from work (only 2 km). These aspects are beneficial to the annual cost computation of House B, thus, making it the least expensive in terms of annual cost. The disadvantage of this house, however, is that its expected value after renovation is less than the total of its purchase price and the renovation expenses.
You’re 81% through this paper. Sign up to read the full paper.
Sign Up Now — Instant Access Already a member? Log inAlways verify citation format against your institution’s current style guide requirements.