Townhouse
Apartments:
2 - 5 storey
Apartments:
6 - 10 storey
Apartments:
11 - 15 storey
Apartments:
16+ storey
Housing calculator manual
Dwelling types
Costs
Development assumptions
& finance
Affordable housing
& incentives
Social benefits
Final report
* Visit a property website like propertydata.com.au to research sales prices of comparable properties
Land tax reduction
Annual council rates reduction
AH Scenario project | |
---|---|
Cost | |
Development project value | 0 |
Profit margin | 0 |
Profit on development cost | 0 |
Profit on project value | 0 |
Base case project | |
---|---|
Cost | 0 |
Development project value | 0 |
Profit margin | |
Profit on development cost | 0 |
Profit on project value | 0 |
Market housing | sqm |
Affordable housing | sqm |
Common area - facilities | sqm |
Additional common area | sqm |
Car spaces | car spaces |
Total dwelling area | sqm |
Common area - facilities | sqm |
Additional common area | sqm |
Car spaces | car spaces |
Total area | sqm |
---|
Total area | sqm |
---|
Revenue & project value | AH scenario | Base case | % Difference |
---|---|---|---|
Gross Sales - Market Homes | % | ||
Gross Sales - Affordable Homes | |||
Sales costs | - | - | % |
Project Value (Net Realisation) | $ | $ | % |
Cash Contribution to Offset Costs | |||
Affordable Housing subsidy (Gov) | |||
Affordable Housing subsidy (Philantrophic) | |||
Cost analysis | % Total development costs | ||
Land costs | % | % | % |
Construction costs | % | % | % |
Finance costs | % | % | % |
Total development costs | $ | $ | % |
Estimated Profit | $ | $ | % |
Minimum Profit requirement | $ | $ | % |
Is project feasible? |
The affordable case is feasible not feasible
The base case is feasible not feasible
Number of affordable homes | |
---|---|
1 bedroom home | |
2 bedroom home | |
3 bedroom home | |
Carparks | |
Discount on market price | 0 % |
Developer Contribution (Cash Equivalent) | |
Number of Lower Income Residents Housed | |
Affordable Housing Incentives | |
Land Tax reduction | |
Annual Council Rate reduction | |
Cheaper finance (reduction amount) | |
Density bonus | |
Planning process reduction | |
Government land incentive | |
Car park reduction | |
Cash subsidy per unit (Gov) | |
Cash Contribution (whole development) Gov | |
Cash subsidy per unit (Philanthropic) | |
Cash Contribution (whole development)( Philanthropic) |
Rental savings | |
---|---|
Discounted | |
Government Savings 1 bedroom home | |
Government Savings 2 bedroom home | |
Government Savings 3 bedroom home | |
Total Government Savings | |
Cost of building AH homes | |
Less: | |
Cash subsidy per home (gov) | |
Cash subsidy for development (gov) | -$ 0 |
Government land incentive | $ 0 |
Total social benefit |
Density bonus | ||
---|---|---|
Additional market units | Number of units | Increase in sales |
1 bedroom home | ||
2 bedroom home | ||
3 bedroom home | ||
Carparks | ||
Council Rate Reduction | ||
Planning process reduction | 0 months | |
Government land incentive | $ 0 | |
Cash subsidy | ||
Gross Margin implications | 0 % |
Market dwellings | Number of | $ / unit | Total sales |
---|---|---|---|
1 bedroom dwelling | 0 | 0 | 0 |
2 bedroom dwelling | 0 | 0 | 0 |
3 bedroom dwelling | 0 | 0 | 0 |
Car spaces | 0 | 0 | 0 |
Gross returns | 0 |
Market dwellings | Number of | $ / unit | Total sales |
---|---|---|---|
1 bedroom dwelling | 0 | 0 | 0 |
2 bedroom dwelling | 0 | 0 | 0 |
3 bedroom dwelling | 0 | 0 | 0 |
Car spaces | 0 | 0 | 0 |
Gross returns | 0 |
Affordable housing | Number of | $ / unit | Total sales |
---|---|---|---|
1 bedroom dwelling | 0 | 0 | 0 |
2 bedroom dwelling | 0 | 0 | 0 |
3 bedroom dwelling | 0 | 0 | 0 |
Car spaces | 0 | 0 | 0 |
Gross returns | 0 |
Gross returns | 0 |
---|
Gross returns | 0 |
---|
Less sales commissions and marketing (sales apartments only) |
0 | 0 |
---|---|---|
Other marketing costs | ||
0 |
Less sales commissions and marketing (sales apartments only) |
0 | 0 |
---|---|---|
Other marketing costs | ||
0 |
Net Realisation (Project value) | 0 |
---|
Net Realisation (Project value) | 0 |
---|
Land costs | |
---|---|
Land | |
Purchase expenses | |
0 |
Land costs | |
---|---|
Land | 0 |
Purchase expenses | 0 |
Land incentive (gov) | 0 |
0 |
Land holding costs | |
---|---|
Interest | 12.00 % |
Design and planning | 18 months |
Preconstruction and presales | 12 months |
Construction | 18 months |
Settlement | 6 months |
Finance period | 51 months |
0 | |
Loan fee | 0 |
Annual rates | 0 |
Land tax | 0 |
0 | |
Total land costs | 0 |
Land holding costs | |
---|---|
Interest | 12.00 % |
Design and planning | 18 months |
Preconstruction and presales | 12 months |
Construction | 18 months |
Settlement | 6 months |
Finance period | 51 months |
0 | |
Loan fee | 0 |
Annual rates | 0 |
Land tax | 0 |
0 | |
Total land costs | 0 |
Construction costs | |
---|---|
Apartment area costs | 0 |
Additional common area costs | 0 |
Car area costs | 0 |
Subtotal building costs | 0 |
Consultant fees | 0 |
Additional site works | 0 |
Additional contamination costs | 0 |
Contingency | 0 |
0 |
Construction costs | |
---|---|
Apartment area costs | 0 |
Additional common area costs | 0 |
Car area costs | 0 |
Subtotal building costs | 0 |
Consultant fees | 0 |
Additional site works | 0 |
Additional contamination costs | 0 |
Contingency | 0 |
0 |
Construction Finance | |
---|---|
Interest | 12.00 % |
Construction | 18 months |
Settlement | 6 months |
Finance period | 0 months |
0 | |
Total construction cost | 0 |
Construction Finance | |
---|---|
Interest | 0 % |
Construction | 18 months |
Settlement | 6 months |
Finance period | 0 months |
0 | |
Total construction cost | 0 |
Total development costs | 0 |
---|
Total development costs | 0 |
---|
Cost offsets | |
---|---|
Government subsidy: per unit |
0 |
Government subsidy: for development |
0 |
0 | |
Philanthropic subsidy: per unit |
0 |
Philanthropic subsidy: for development |
0 |
0 |
Total Cost Offsets | 0 |
---|
Indicated Profit/Loss | 0 |
---|---|
Allowance for Profit & Risk (Margin/Dev Costs) | 0 |
Indicated Profit/Loss | 0 |
---|---|
Allowance for Profit & Risk (Margin/Dev Costs) | 0 |
Indicated Profit/Loss | 0 |
---|---|
Allowance for Profit & Risk (Margin/Revenue) | 0 |
Indicated Profit/Loss | 0 |
---|---|
Allowance for Profit & Risk (Margin/Revenue) | 0 |
The University of Melbourne (the “University”) has developed the affordable housing negotiation calculator (the “Calculator”) in light of the need in Victoria for more education and awareness of the financial dynamics involved in affordable housing development feasibility.
The Calculator is primarily aimed at students and local council planning officers in Victoria, Australia. The aim of the Calculator is to provide an educational tool through which users can learn about general feasibility implications for subsidised housing, using illustrative examples.
It is important for you to be aware of the Calculator’s limitations.
The Calculator has been developed for educational purposes. The modelling that underpins the Calculator and the default inputs are based on various assumptions. Please read the guide available at [insert link] for an explanation of the terminology used by the Calculator and the assumptions on which it is based.
You must not rely on the results that the Calculator generates. They are approximate and generated only for educational and general information purposes.
The results are based on the assumptions used, as well as your own inputs, and are intended to be illustrative only.
The University does not provide any guarantee or warranty whatsoever about the Calculator or its results.
While developing the Calculator, the University has not factored in anyone’s specific circumstances or aims. The Calculator does not factor in any particular tax, legal or policy requirements.
The University is not licensed or certified to advise on financial decisions, real estate or property valuations.
Before making any investment decision or making any representation during negotiations or otherwise committing yourself to any obligation, it is important that you consider obtaining appropriate, expert professional advice.
The Calculator is no substitute for professional advice.
Please read these terms carefully. They contain important provisions that you must comply with. If you do not accept these terms, please do not use the Calculator.
By using the Calculator, you will be deemed to have accepted these terms and to have read and understood the introduction and limitations described above.
You must not:
You must not use the University's name, logo or trademark for any purpose whatsoever, without the express prior written approval of the University.
You must not and must not attempt to:
You must ensure that the information you input into the Calculator or otherwise submit:
These Terms of Use are governed by the laws of the State of Victoria, Australia and you irrevocably and unconditionally submit to the exclusive jurisdiction of the courts of Victoria, Australia.
Full report
$ 0
$ 0
$ 0
Original | Market | Affordable | |
---|---|---|---|
0 | 0 | 0 | |
0 | 0 | 0 | |
0 | 0 | 0 | |
0 | 0 | 0 |