This report documents and quantifies the recent historical impact of changing client profiles in South Australia and Victoria; forecasts public housing recurrent income given existing allocation priorities; assesses the long-term cost to State Housing Authorities of pursuing a policy of allocating to those 'most in need'; identifies the implications of policy changes for future recurrent income; and provides a quantitative modelling tool for housing providers to assess their own circumstances.