Feasibility Calculator

Build Sq’s (M2 divided by 9.29)

Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
SQUARES TOTAL (M2)

Gross Sales ($)

Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
GROSS SALES TOTAL ($)

Fees

Sales Agent Fee ($)
Enter Marketing Fees ($)
Enter Legal/Conveyancing fees – Settlement ($)
FEE TOTAL ($)

Revenue

TOTAL REVENUE ($)

Acquisition Costs

Enter Land Purchase Value ($)
Enter Stamp Duty Value ($)
Enter Legal/Conveyancing/Settlement fees (refer to statement of account) ($)
TOTAL ACQUISITION ($)

Consultant/Design Fees

Enter Re-estab and associated costs ($)
Enter Subdivision Costs ($)
Enter Architect (TP & WD’s) Costs ($)
Enter Engineering & Civil, soil report costs ($)
Enter Landscape, WMP, SDA Costs ($)
Enter Energy Rater Costs ($)
Enter Traffic report for waste management Costs ($)
Enter Adverse possession/ title re-establishment costs (existing dwelling) Costs ($)
TOTAL DESIGN ($)

Construction Costs

Construction Cost ($)
As per current cost estimate ( average cost TBC on finish product ) $22,500 PER BUILD SQUARE
Contingency (5%)
Enter Demolition Cost ($)
Enter Asbestos report & removal works cost ($)
TOTAL CONS. ($)

Authorities/Services Fees

Enter Building Surveyor inc levy cost ($)
Enter Council application fees (building permit items) cost ($)
Enter Asset protection permit fees cost ($)
Enter Water Authority fees ($)
Enter PIC application fee ($)
Enter Mains power inc application fee ($)
Enter Council Planning Permit fees inc advertising cost ($)
Enter Council Subdivision Permit fees ($)
Enter Titles lodgement fees ($)
Enter Other pre con items costs ($)
Enter Electricity new connection fees ($)
Enter Open space contribution ($)
TOTAL AUTH/SERV ($)

Holding Costs

Interest On Loan – 10 Month Period ($)
Interest Rate (%)
Enter Rental income – based on $400 per week for 12 months
TOTAL HOLDING COSTS ($)

GST

GST paid throughout project ($)
GST liability ($)
GST TOTAL ($)

Interest and Finance Costs

Enter Broker Fees ($)
Enter Valuation and QS report fee ($)
Enter Lender app fee ($)
Enter Lender interest fee ($)
Enter Developer interest ($)
INTEREST & FINANCE COSTS TOTAL ($)
TOTAL DEVELOPMENT COSTS ($)
PROFIT ON DEVELOPMENT COST (%)
PROFIT 

Ready to take the first step?

Get in touch with the Mavi Built team today.

10 Things You Need to Know Before Building a Boutique Townhouse Development

Building a boutique townhouse development can be an exciting opportunity, but a project this size requires  planning & forethought. 

Download our detailed guide now:

Joshua Scuderi-Camilleri

Carpenter

Joshua joined Mavi Built in 2021 as a carpentry apprentice. He’s is in the process of learning the Mavi Built way and training alongside our senior members to work on defects, maintenance, framing, lockup & fixing work. We look forward to watching him evolve and work through his carpentry apprenticeship.

Andrew Branella

Carpenter

Andrew started with Mavi Built in 2020 as a carpentry apprentice. He has great carpentry knowledge and specialises in assisting with carpentry tasks, including defects, maintenance, framing, lockup & fixing work. Andrew is soon to complete his apprenticeship to be a qualified carpenter.

Kosta Kouzoumis

Leading Hand Carpenter

Kosta joined Mavi Built in 2019 as one of our valued carpentry members. He has great carpentry knowledge and specialises in building tasks, including defects, maintenance, framing, lockup work and fixing work. Kosta is an all-rounder who assists in various on-site carpentry roles and the management of key stages of building where required.

Luke Delaney

Maintenance & Defects Manager

Luke commenced with Mavi Built in 2020 as our maintenance manager. He has great carpentry knowledge and specialises in defects and ongoing maintenance for Mavi Built. Luke also assists in various onsite carpentry roles and the management of key stages of building where required.

Arif Yildirim

Contract Administrator

Arif started with Mavi Built in 2016 as an estimator, assisting with all tendering for Mavi Built. Arif is now a contract administrator, he is responsible for running live projects, schedule assistance, accounting liaison, key contracting preparation tasks, estimating and all administration aspects of running live and pre-construction projects.

Adam Gazic

Senior Project Manager

Adam started with Mavi Built in 2012 as a contract administrator and is now a senior project manager. He is responsible for running live projects, scheduling, accounting liaison, key contracting preparation tasks and general overview and planning requirements for any live and pre-construction tasks.

Christina Raftopoulos

Accounts and Admin Manager

Christina is George’s sister and started her career with Mavi Built as a bookkeeper in 2015. She is now George`s PA and Head of Accounts, looking after admin and finances. Christina assists George with administration and accounting duties, including contract administration, operations and other general tasks.

Rhys Cunningham

Site Manager

Rhys started with Mavi Built as a 3rd year apprentice in 2017. Rhys has followed a similar path to Daniel, starting as an apprentice carpenter and now being a head site manager. Rhys is currently undergoing a course to become a registered builder to further his career with Mavi Built and his knowledge in the industry.

Daniel Vassillos

Site Manager

Daniel started as an apprentice with Mavi Built back in 2009 and has made huge strides since then, becoming a leader in the company. He started as an apprentice carpenter, to leading hand carpenter, to the maintenance and defects manager to now being a head site manager.

Daniel is George’s right hand man, assisting to manage on-site duties and day-to-day functions, including the management of the on-site specialist team.

George Raftopoulos

Managing Director

A carpenter by trade, George began his building career with a successful carpentry business before establishing Mavi Built in 2009. Having worked hands-on building projects from the ground up, George has the technical knowledge and construction expertise to ensure all projects are built and finished to the highest standard.

George acts as the Construction Manager and Senior Project Manager on all projects and overseas all construction works, liaising with the site and project management team on a daily basis to ensure build quality, planning and client satisfaction remain the focus on all projects.