MIRVAC GROUP - Interim / Quarterly Report 2020

==> picture [81 x 45] intentionally omitted <==

1H20 Reimagine Urban Life 06.02.2020 Property Compendium

Investment Overview

==> picture [73 x 8] intentionally omitted <==

----- Start of picture text -----

South Eveleigh, Sydney
----- End of picture text -----

Mirvac manages a diverse portfolio of investment assets across the office, industrial and retail sectors, leased to quality tenants including leading Australian and international companies.

Mirvac’s integrated business approach includes utilising the specialised in-house asset management team, that is responsible for all leasing and property management across the entire portfolio.

Investment Overview

Property Portfolio

as at 31 DECEMBER 2019

==> picture [479 x 103] intentionally omitted <==

----- Start of picture text -----

NO. OF BOOK GLA/NLA WALE OCCUPANCY CAP
TYPE OF PROPERTY PROPERTIES [1 ] VALUE [2] (sqm) (by income) (by area) RATE
OFFICE 29 $7,088m 685,882 sqm 6.9 yrs 98.5% 5.25%
INDUSTRIAL 10 $927m 469,315 sqm 7.4 yrs 100.0% 5.69%
RETAIL 16 $3,457m 428,652 sqm 4.0 yrs 99.0% 5.37%
SUBTOTAL 55 $11,644m [3] 1,583,849 sqm 5.9 yrs 99.1% 5.34%
OTHER INVESTMENTS n/a $251m n/a n/a n/a n/a
TOTAL PORTFOLIO 55 $11,895m [3] 1,583,849 sqm 5.9 yrs 99.1% 5.34%
----- End of picture text -----

Property Portfolio Diversification

Sector Diversification[4]

==> picture [191 x 123] intentionally omitted <==

----- Start of picture text -----

OFFICE 62%
INDUSTRIAL 8%
RETAIL 30%
----- End of picture text -----

Geographic Diversification[4]

==> picture [234 x 123] intentionally omitted <==

----- Start of picture text -----

NSW 64%
VIC 18%
QLD 11%
WA 4%
ACT 3%
----- End of picture text -----

Lease Expiry Profile[5]

Total Portfolio

==> picture [187 x 125] intentionally omitted <==

----- Start of picture text -----

70%
60%
51%
50%
40%
30%
20%
10% 7% 10% 11% 9% 10%
2%
0%
Vacant 2H20 FY21 FY22 FY23 FY24 FY25+
----- End of picture text -----

Industrial Portfolio

Office Portfolio

==> picture [200 x 129] intentionally omitted <==

----- Start of picture text -----

70%
61%
60%
50%
40%
30%
20%
10% 9% 8% 7% 9%
2% 4%
0%
Vacant 2H20 FY21 FY22 FY23 FY24 FY25+
----- End of picture text -----

Retail Portfolio

==> picture [460 x 129] intentionally omitted <==

----- Start of picture text -----

70% 70%
70% 70%
61% 61%
60% 60%
60% 60%
50% 50%
50% 50%
40% 40%
40% 40% 34% 34%
30% 30%
30% 30%
20%10% 20%10% 0% 0% 2% 2% 11% 11% 7% 7% 5% 5% 14% 14% 20%10% 20%10% 1% 1% 14% 14% 11% 11% 15% 15% 13% 13% 12% 12%
0% 0%
0% 0%
Vacant Vacant 2H20 2H20 FY21 FY21 FY22 FY22 FY23 FY23 FY24 FY24 FY25+ FY25+
Vacant Vacant 2H20 2H20 FY21 FY21 FY22 FY22 FY23 FY23 FY24 FY24 FY25+ FY25+
----- End of picture text -----

Portfolio number includes investment properties under construction (IPUC), but excludes properties being held for development.
Portfolio value includes IPUC, and properties being held for development and excludes AASB 16 lease liability gross up amounts. Subject to rounding.
Includes $172m of residential IPUC, relating to Building 3 and 5 at Pavilions, held by Australian Build to Rent Club and excludes AASB 16 lease liability gross up amounts.
By book value, including IPUC and properties being held for development, but excluding other investments.
By income, excludes other investments, IPUC and properties being held for development.

==> picture [585 x 735] intentionally omitted <==

----- Start of picture text -----

Office
80 Ann St, Brisbane (artist impression)
----- End of picture text -----

Comprising 62% of Mirvac’s property portfolio, the office portfolio is focused on the core markets of Sydney and Melbourne and has a weighted average lease expiry of 6.9 years.

Office

Grade Diversification[1]

Geographic Diversification[2]

==> picture [92 x 85] intentionally omitted <==

Premium 34%Premium 34% A Grade 62%A Grade 62% B Grade 3%B Grade 3% Other 1%Other 1%

==> picture [102 x 78] intentionally omitted <==

Sydney 56%Sydney 56% Melbourne 29%Melbourne 29% Perth 7%Perth 7% Canberra 4%Canberra 4% Brisbane 4%Brisbane 4%

==> picture [479 x 436] intentionally omitted <==

----- Start of picture text -----

% OF OFFICE
PORTFOLIO
BOOK GROSS VALUATION AT NABERS
PROPERTY LOCATION NLA VALUE [3] OFFICE RENT 31 DEC 2019 [4] RATING
1 101-103 MILLER STREET NORTH SYDNEY, NSW 37,473 SQM 4.4% $1,005/SQM $309.8m 5.0 Star
2 40 MILLER STREET NORTH SYDNEY, NSW 12,615 SQM 2.5% $901/SQM $175.0m 5.0 Star
3 10-20 BOND STREET SYDNEY, NSW 38,298 SQM 4.6% $1,137/SQM $329.2m 5.5 Star
4 200 GEORGE STREET SYDNEY, NSW 38,983 SQM 7.1% $1,341/SQM $504.8m 5.5 Star
5 275 KENT STREET SYDNEY, NSW 76,047 SQM 12.1% $1,109/SQM $860.0m 5.0 Star
6 60 MARGARET STREET SYDNEY, NSW 40,875 SQM 4.9% $1,013/SQM $345.3m 4.0 Star
7 QUAY WEST CAR PARK, 109-111 HARRINGTON STREET SYDNEY, NSW 398 SQM 0.5% - $38.9m -
8 75 GEORGE STREET PARRAMATTA, NSW 9,568 SQM 1.2% $615/SQM $87.6m 2.0 Star
9 1 DARLING ISLAND PYRMONT, NSW 22,197 SQM 4.3% $847/SQM $307.0m 6.0 Star
10 65 PIRRAMA ROAD PYRMONT, NSW 15,931 SQM 2.7% $796/SQM $189.4m 6.0 Star
11 SOUTH EVELEIGH (BUILDINGS 1 & 3) SOUTH EVELEIGH, NSW 48,995 SQM 2.8% $692/SQM $200.4m -
12 699 BOURKE STREET MELBOURNE, VIC 19,303 SQM 1.5% $689/SQM $106.3m 5.0 Star
13 90 COLLINS STREET MELBOURNE, VIC 21,308 SQM 3.7% $747/SQM $260.7m 4.0 Star
14 367 COLLINS STREET MELBOURNE, VIC 37,863 SQM 5.7% $702/SQM $406.8m 4.0 Star
15 664 COLLINS STREET MELBOURNE, VIC 26,476 SQM 2.1% $665/SQM $150.0m 5.5 Star
16 383 LA TROBE STREET MELBOURNE, VIC 10,211 SQM 1.8% $667/SQM $124.2m 2.5 Star
17 380 ST KILDA ROAD MELBOURNE, VIC 24,554 SQM 2.6% $513/SQM $182.0m 5.0 Star
18 RIVERSIDE QUAY SOUTHBANK, VIC 31,833 SQM 4.8% $661/SQM $340.0m 4.5 Star
19 2 RIVERSIDE QUAY SOUTHBANK, VIC 21,132 SQM 2.0% $672/SQM $145.0m 5.0 Star
20 23 FURZER STREET PHILLIP, ACT 46,167 SQM 4.3% $527/SQM $306.5m 6.0 Star
21 340 ADELAIDE STREET BRISBANE, QLD 12,727 SQM 1.1% $602/SQM $74.8m 4.5 Star
22 189 GREY STREET SOUTHBANK, QLD 12,729 SQM 1.2% $668/SQM $86.7m 4.5 Star
23 ALLENDALE SQUARE, 77 ST GEORGES TERRACE PERTH, WA 28,969 SQM 3.2% $925/SQM $229.0m 4.0 Star
OFFICE INVESTMENT PROPERTIES TOTAL 634,652 SQM 93.4% [5] $6,035.3m [5]
24 SOUTH EVELEIGH (BUILDING 2) SOUTH EVELEIGH, NSW $138.4m
25 LOCOMOTIVE WORKSHOPS SOUTH EVELEIGH, NSW $110.2m
26 80 ANN STREET BRISBANE, QLD $90.6m
27 477 COLLINS STREET MELBOURNE, VIC $250.7m
OFFICE INVESTMENT PROPERTIES UNDER CONSTUCTION TOTAL $589.9m
OFFICE INVESTMENT PROPERTIES AND INVESTMENT PROPERTIES UNDER
CONSTRUCTION TOTAL 634,652 SQM $6,625.2m [5]
28 8 CHIFLEY SQUARE SYDNEY, NSW 19,349 SQM 3.4% $1,636/SQM $239.6m 5.0 Star
29 DAVID MALCOLM JUSTICE CENTRE, 28 BARRACK STREET PERTH, WA 31,881 SQM 3.2% $915/SQM $223.5m 5.0 Star
INVESTMENTS IN JOINT VENTURES TOTAL 51,230 SQM 6.6% $463.1m
OFFICE TOTAL 685,882 SQM 100% [5] $7,088.3m [5]
WEIGHTED AVERAGE LEASE EXPIRY (BY INCOME) 6.9 YEARS
OCCUPANCY % (BY AREA) 98.5%
----- End of picture text -----

By book value, excluding IPUC and properties being held for development.
By book value, including IPUC and properties being held for development.
Excludes office properties under development.
Book values represent Mirvac’s ownership.
This total value includes 37 & 51 Pitt/6-8 Underwood Streets, Sydney, valued at $161.0m, 55 Coonara Avenue West Pennant Hills, valued at $76.5m, and 53 Walker Street & 97 Pacific Highway, North Sydney, valued at
$25.9m, which are being held for development, and various other of $12.5m. These assets are excluded from all other metrics. Subject to rounding.

Investment Property Office

101-103 MILLER STREET

NORTH SYDNEY, NSW

==> picture [196 x 138] intentionally omitted <==

This landmark premium grade office tower and major retail centre is located above Greenwood Plaza in the heart of the North Sydney CBD, with a direct link to North Sydney Railway Station. The complex was built in 1992 and underwent major refurbishment in 2008. A premium grade office tower in North Sydney, it has achieved a 5 Star Green Star rating and a 5 Star NABERS Energy rating.

==> picture [480 x 361] intentionally omitted <==

----- Start of picture text -----

Summary Information
GRADE Premium
NABERS RATING 5.0 Star
OWNERSHIP 50% Mirvac, 50% Nuveen
NLA 37,473 SQM
CAR SPACES 184
ACQUISITION DATE Jun-94
LAST EXTERNAL VALUATION DATE 31-Dec-18
VALUATION AT 31 DECEMBER 19 $309.8m [1]
VALUER Directors Valuation
CAPITALISATION RATE 5.25%
DISCOUNT RATE 6.50%
GROSS OFFICE RENT $1,005/SQM
Major Tenants NLA SQM Lease Expiry
Commonwealth Government 10,324 Nov-26
Genworth Financial Mortgage Insurance 5,898 Jul-23
Lease Expiry Profile % Income
VACANCY 0.5%
2H20 0.3%
FY21 0.2%
FY22 17.7%
FY23 1.4%
FY24 24.4%
FY25+ 55.5%
WALE 5.4 YEARS
----- End of picture text -----

Book value represents Mirvac's ownership.

Investment Property Office

40 MILLER STREET

NORTH SYDNEY, NSW

==> picture [150 x 137] intentionally omitted <==

40 Miller Street is an A-grade office building located adjacent to North Sydney Railway Station. Developed by Mirvac in 2000, it enjoys commanding views of Sydney harbour from all floors, with outdoor balconies providing additional amenity for tenants. The building has achieved a 5 Star NABERS Energy rating.

==> picture [476 x 361] intentionally omitted <==

----- Start of picture text -----

Summary Information
GRADE A
NABERS RATING 5.0 Star
OWNERSHIP 100%
NLA 12,615 SQM
CAR SPACES 105
ACQUISITION DATE May-98
LAST EXTERNAL VALUATION DATE 31-Dec-19
VALUATION AT 31 DECEMBER 19 $175.0m
VALUER Savills
CAPITALISATION RATE 5.38%
DISCOUNT RATE 6.75%
GROSS OFFICE RENT $901/SQM
Major Tenants NLA SQM Lease Expiry
UGL Limited 7,703 Feb-28
InvoCare Australia Pty Ltd 1,658 May-21
Lease Expiry Profile % Income
VACANCY 1.8%
2H20 0.1%
FY21 26.8%
FY22 4.8%
FY23 9.0%
FY24 9.8%
FY25+ 47.7%
WALE 5.0 YEARS
----- End of picture text -----

Investment Property Office

10-20 BOND STREET

SYDNEY, NSW

==> picture [153 x 141] intentionally omitted <==

Following a $60 million transformation, 10-20 Bond Street delivers a powerful blend of modern style and function. An A-grade office building with premium grade services, this efficient commercial office tower provides regularly shaped floor plates throughout, inviting natural light to permeate the workspaces and showcase the impressive cityscape and harbour views. The building has achieved a 4 Star Green Star design rating, and a 5.5 Star NABERS Energy rating.

Summary Information

==> picture [481 x 362] intentionally omitted <==

----- Start of picture text -----

GRADE A
NABERS RATING 5.5 Star
50% Mirvac, 50% Prime Property Fund Asia
OWNERSHIP Limited Partnership
NLA 38,298 SQM
CAR SPACES 150
ACQUISITION DATE Dec-09
LAST EXTERNAL VALUATION DATE 30-Jun-19
VALUATION AT 31 DECEMBER 19 $329.2m [1]
VALUER Directors Valuation
CAPITALISATION RATE 5.00%
DISCOUNT RATE 6.50%
GROSS OFFICE RENT $1,137/SQM
Major Tenants NLA SQM Lease Expiry
The Trust Company 3,444 Apr-21
Johnson Winter & Slattery Lawyers 2,772 Jun-21
Lease Expiry Profile % Income
VACANCY 13.5%
2H20 0.7%
FY21 23.7%
FY22 11.5%
FY23 7.8%
FY24 29.7%
FY25+ 13.1%
WALE 3.1 YEARS
----- End of picture text -----

Book value represents Mirvac's ownership.

Investment Property Office

200 GEORGE STREET

SYDNEY, NSW

==> picture [195 x 138] intentionally omitted <==

Completed in 2016, EY Centre is an iconic Premium-grade office tower, designed by award winning architects Francis-Jones Morehen Thorp. The distinctive appearance of a closed cavity façade with timber blinds is a world first. The tower is one of the first 'smart' office buildings in Australia, with market leading technology that adjusts the internal environment to meet the needs of tenants. In March 2017, Mirvac received Australia's first Gold WELL-certification for its tenancy at 200 George Street, in addition to a 6 Star Green Star Interior rating. The building has achieved a 6 Green Star As-Built rating, and a 5.5 Star NABERS rating.

Summary Information

==> picture [480 x 350] intentionally omitted <==

----- Start of picture text -----

GRADE Premium
NABERS RATING 5.5 Star
OWNERSHIP 50% Mirvac, 50% AMP
NLA 38,983 SQM
CAR SPACES 65
ACQUISITION DATE Jun-16
LAST EXTERNAL VALUATION DATE 31-Dec-18
VALUATION AT 31 DECEMBER 19 $504.8m [1]
VALUER Directors Valuation
CAPITALISATION RATE 4.63%
DISCOUNT RATE 6.50%
GROSS OFFICE RENT $1,341/SQM
Major Tenants [2] NLA SQM Lease Expiry
EY 25,850 Dec-26
AGL Energy 3,457 Jun-29
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.1%
FY21 0.0%
FY22 0.0%
FY23 9.0%
FY24 1.4%
FY25+ 89.5%
WALE 6.8 YEARS
----- End of picture text -----

Book value represents Mirvac's ownership.
Excludes Mirvac tenancy.

Investment Property Office

275 KENT STREET

SYDNEY, NSW

==> picture [190 x 138] intentionally omitted <==

Completed in 2006, Westpac Place is one of the largest office buildings in Australia and is located in the fast growing north-western corridor of the Sydney CBD. The winner of numerous property industry awards, it provides premium grade office accommodation and is the head office of Westpac Banking Corporation. The precinct also includes a sun-filled urban park available for public use, a newly renovated food court, childcare facilities and a public thoroughfare linking Darling Harbour to the Wynyard transport hub. The building features state-of-the-art technology to minimise environmental impacts and reduce energy costs, and has a 6 Star Green Star Performance rating, and a 5 Star NABERS Energy rating.

Summary Information

==> picture [480 x 351] intentionally omitted <==

----- Start of picture text -----

GRADE Premium
NABERS RATING 5.0 Star
OWNERSHIP 50% Mirvac, 50% ISPT
NLA 76,047 SQM
CAR SPACES 214
ACQUISITION DATE Aug-10
LAST EXTERNAL VALUATION DATE 31-Dec-19
VALUATION AT 31 DECEMBER 19 $860.0m [1]
VALUER Cushman & Wakefield
CAPITALISATION RATE 4.63%
DISCOUNT RATE 6.38%
GROSS OFFICE RENT $1,109/SQM
Major Tenants NLA SQM Lease Expiry
Westpac Banking Corporation 59,417 Oct-30
Westpac Banking Corporation 16,131 Jul-24
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.0%
FY21 0.0%
FY22 0.0%
FY23 0.0%
FY24 0.3%
FY25+ 99.7%
WALE 9.1 YEARS
----- End of picture text -----

Book value represents Mirvac's ownership.

Investment Property Office

60 MARGARET STREET

SYDNEY, NSW

==> picture [180 x 137] intentionally omitted <==

This A-grade building is situated in the heart of the Sydney CBD and comprises 36 levels of office accommodation and three levels of retail, with direct access to the Wynyard railway station and bus terminal. Developed in 1980, the complex has been progressively refurbished. The building has achieved a 4 Star NABERS rating.

==> picture [480 x 361] intentionally omitted <==

----- Start of picture text -----

Summary Information
GRADE A
NABERS RATING 4.0 Star
OWNERSHIP 50% Mirvac, 50% Blackstone
NLA 40,875 SQM
CAR SPACES 143
ACQUISITION DATE Aug-98
LAST EXTERNAL VALUATION DATE 31-Dec-18
VALUATION AT 31 DECEMBER 19 $345.3m [1]
VALUER Directors Valuation
CAPITALISATION RATE 5.13%
DISCOUNT RATE 6.25%
GROSS OFFICE RENT $1,013/SQM
Major Tenants NLA SQM Lease Expiry
ING Bank 11,023 May-27
Cliftons 4,171 Dec-26
Lease Expiry Profile % Income
VACANCY 1.8%
2H20 6.8%
FY21 15.9%
FY22 5.9%
FY23 10.7%
FY24 8.3%
FY25+ 50.6%
WALE 4.9 YEARS
----- End of picture text -----

Book value represents Mirvac's ownership.

Investment Property Office

QUAY WEST CAR PARK, 109-111 HARRINGTON STREET

SYDNEY, NSW

==> picture [169 x 138] intentionally omitted <==

----- Start of picture text -----

image
----- End of picture text -----

Located under Quay West Suites in The Rocks area of Sydney, this eight-level commercial car park is close to the financial district of the Sydney CBD and several five star hotels. Two retail outlets are also incorporated at street level.

==> picture [476 x 336] intentionally omitted <==

----- Start of picture text -----

Summary Information
GRADE n/a
OWNERSHIP 100%
NLA 398 SQM
CAR SPACES 598
ACQUISITION DATE Nov-89
LAST EXTERNAL VALUATION DATE 31-Dec-18
VALUATION AT 31 DECEMBER 19 $38.9m
VALUER Directors Valuation
CAPITALISATION RATE 6.50%
DISCOUNT RATE 7.75%
Major Tenants NLA SQM Lease Expiry
S&S (NSW) 268 Feb-23
-
Wilson Parking Aug-24
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.0%
FY21 0.0%
FY22 0.0%
FY23 7.9%
FY24 0.0%
FY25+ 92.1%
WALE 4.7 YEARS
----- End of picture text -----

Investment Property Office

75 GEORGE STREET

PARRAMATTA, NSW

==> picture [195 x 138] intentionally omitted <==

75 George Street is an A-grade twin tower comprising of six levels. Prominently positioned in the heart of Parramatta CBD, at the intersection of George Street and Smith Street, the asset benefits from being located between the traditional centre of Parramatta, and the new development precinct concentrated around Parramatta Square and the future Parramatta metro train station.

==> picture [476 x 362] intentionally omitted <==

----- Start of picture text -----

Summary Information
GRADE A
NABERS RATING 2.0 Star
OWNERSHIP 100%
NLA 9,568 SQM
CAR SPACES 104
ACQUISITION DATE Jan-18
LAST EXTERNAL VALUATION DATE n/a
VALUATION AT 31 DECEMBER 19 $87.6m
VALUER Directors Valuation
CAPITALISATION RATE 5.75%
DISCOUNT RATE 7.00%
GROSS OFFICE RENT $615/SQM
Major Tenants NLA SQM Lease Expiry
St George Bank 6,485 Apr-23
HCF 1,888 Apr-23
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 5.8%
FY21 7.6%
FY22 1.8%
FY23 84.3%
FY24 0.0%
FY25+ 0.5%
WALE 3.0 YEARS
----- End of picture text -----

Investment Property Office

1 DARLING ISLAND

PYRMONT, NSW

==> picture [172 x 138] intentionally omitted <==

Developed by Mirvac in 2006, this A-grade office campus comprises six office floors along with two basement levels of parking. Situated on the Sydney CBD fringe close to the waterfront, the building features large floor plates of more than 4,400 square metres each and has achieved a 6 Star NABERS Energy rating.

==> picture [476 x 349] intentionally omitted <==

----- Start of picture text -----

Summary Information
GRADE A
NABERS RATING 6.0 Star
OWNERSHIP 100%
NLA 22,197 SQM
CAR SPACES 131
ACQUISITION DATE Apr-04
LAST EXTERNAL VALUATION DATE 31-Dec-19
VALUATION AT 31 DECEMBER 19 $307.0m
VALUER JLL
CAPITALISATION RATE 5.38%
DISCOUNT RATE 6.50%
GROSS OFFICE RENT $847/SQM
Major Tenants NLA SQM Lease Expiry
Google [1] 22,197 Jun-27
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.0%
FY21 0.0%
FY22 0.2%
FY23 0.0%
FY24 0.0%
FY25+ 99.8%
WALE 7.5 YEARS
----- End of picture text -----

Direct lease is to Fairfax, with Google subleasing until 2020.

Investment Property Office

65 PIRRAMA ROAD

PYRMONT, NSW

==> picture [193 x 137] intentionally omitted <==

Developed by Mirvac in 2002 and located next to Darling Harbour and The Star casino, 65 Pirrama Road is an A- grade, waterfront commercial office complex, comprising five office levels. Also known as Bay Centre, the building has large floor plates in excess of 3,000 square metres each, and offers tenants a flexible and modern working environment with city and harbour views from all levels. The building has achieved a 6.0 Star NABERS Energy rating and a 4 star NABERS water rating.

Summary Information

==> picture [476 x 351] intentionally omitted <==

----- Start of picture text -----

GRADE A
NABERS RATING 6.0 Star
OWNERSHIP 100%
NLA 15,931 SQM
CAR SPACES 114
ACQUISITION DATE Jun-01
LAST EXTERNAL VALUATION DATE 30-Jun-19
VALUATION AT 31 DECEMBER 19 $189.4m
VALUER Directors Valuation
CAPITALISATION RATE 5.63%
DISCOUNT RATE 6.50%
GROSS OFFICE RENT $796/SQM
Major Tenants NLA SQM Lease Expiry
John Holland 6,843 Dec-24
Aust Communications & Media Authority 3,289 Feb-21
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 7.5%
FY21 22.0%
FY22 4.9%
FY23 0.0%
FY24 0.0%
FY25+ 65.6%
WALE 3.8 YEARS
----- End of picture text -----

Investment Property Office

SOUTH EVELEIGH (BUILDINGS 1 & 3)

SOUTH EVELEIGH, NSW

==> picture [177 x 121] intentionally omitted <==

Located on Sydney's CBD fringe, South Eveleigh is Mirvac's largest office development to date. Along with its consortium partners, AMP Capital, Sunsuper and Centuria Property Funds, Mirvac is bringing to life a new technology and innovation hub at the site, comprising over 93,000 square metres of office space across three buildings, which is 100 per cent leased to Commonwealth Bank of Australia. The precinct has direct links to Redfern train station offering workers convenience, and its ground plane retail, public artworks and range of community facilities, will create a state-of-the-art workplace and new lifestyle destination for Sydney. Axle (Building 1) and Yerrabingin House (Building 3) reached completion in March 2019. Axle comprises of 8 levels and over 44,000 square metres of NLA with 179 car spaces and premium end of trip facilities and has achieved a 6 star Green Star rating, a 5 star NABERS energy rating and a 4 star NABERS water rating. Yerrabingin House is the precinct’s cultural hub that brings together Aboriginal and eco-tourism history and knowledge into a multilayered heritage experience.

Summary Information

==> picture [482 x 351] intentionally omitted <==

----- Start of picture text -----

GRADE A
NABERS RATING -
OWNERSHIP 33.3% Mirvac, 33.3% AMP, 33.3% SUNSUPER
NLA 48,995 SQM
CAR SPACES 205
ACQUISITION DATE Aug-19
LAST EXTERNAL VALUATION DATE 31-Dec-19
VALUATION AT 31 DECEMBER 19 $200.4m [1]
VALUER Colliers
CAPITALISATION RATE 4.88%
DISCOUNT RATE 6.75%
GROSS OFFICE RENT $692/SQM
Major Tenants NLA SQM Lease Expiry
CBA 46,570 Aug-34
Top Education Group 1,060 Apr-29
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.0%
FY21 0.0%
FY22 0.0%
FY23 0.0%
FY24 0.2%
FY25+ 99.8%
WALE 14.3 YEARS
----- End of picture text -----

Book value represents Mirvac's ownership.

Investment Property Office

699 BOURKE STREET

MELBOURNE, VIC

==> picture [195 x 138] intentionally omitted <==

Developed by Mirvac and completed in mid-2015, 699 Bourke Street is located at the western edge of Southern Cross Station and affords direct access to transport, food and lifestyle amenities, with the Docklands waterfront within minutes from the front door. The A-grade building is designed to provide premium grade services and promote visual and vertical connectivity for employees, boasting 270 degree views and natural light provided via floor to ceiling glazing. The building has received a 6 Star Green Star Design rating and a 5 Star NABERS Energy rating.

Summary Information

==> picture [480 x 366] intentionally omitted <==

----- Start of picture text -----

GRADE A
NABERS RATING 5.0 Star
50% Mirvac, 50% Prime Property Fund Asia Limited
OWNERSHIP
Partnership
NLA 19,303 SQM
CAR SPACES 86
ACQUISITION DATE Jun-15
LAST EXTERNAL VALUATION DATE 30-Jun-18
VALUATION AT 31 DECEMBER 19 $106.3m [1]
VALUER Directors Valuation
CAPITALISATION RATE 5.13%
DISCOUNT RATE 6.50%
GROSS OFFICE RENT $689/SQM
Major Tenants NLA SQM Lease Expiry
AGL Energy 19,303 May-25
Secure Parking - Jul-20
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.0%
FY21 3.4%
FY22 0.0%
FY23 0.0%
FY24 0.0%
FY25+ 96.6%
WALE 5.3 YEARS
----- End of picture text -----

Book value represents Mirvac's ownership.

Investment Property Office

90 COLLINS STREET

MELBOURNE, VIC

==> picture [181 x 138] intentionally omitted <==

90 Collins Street is an A-grade office tower located at the prestigious Paris end of Collins Street in Melbourne's CBD. The property has undergone a multi-million dollar refurbishment to provide state-of-the-art building services, contemporary finishes and modern end-of-trip facilities. The building has achieved a 4 Star NABERS rating.

Summary Information

==> picture [476 x 351] intentionally omitted <==

----- Start of picture text -----

GRADE A
NABERS RATING 4.0 Star
OWNERSHIP 100%
NLA 21,308 SQM
CAR SPACES 111
ACQUISITION DATE May-13
LAST EXTERNAL VALUATION DATE 31-Dec-18
VALUATION AT 31 DECEMBER 19 $260.7m
VALUER Directors Valuation
CAPITALISATION RATE 5.25%
DISCOUNT RATE 6.50%
GROSS OFFICE RENT $747/SQM
Major Tenants NLA SQM Lease Expiry
FBR Management Services 1,408 Jun-20
Richemont 406 Jul-22
Lease Expiry Profile % Income
VACANCY 1.5%
2H20 22.4%
FY21 19.1%
FY22 15.2%
FY23 17.4%
FY24 5.3%
FY25+ 19.1%
WALE 2.4 YEARS
----- End of picture text -----

Investment Property Office

367 COLLINS STREET

MELBOURNE, VIC

==> picture [166 x 137] intentionally omitted <==

367 Collins Street is ideally located in the centre of the Melbourne CBD, close to public transport, retail, the theatre and arts district and is a short tram ride to the MCG and Etihad Stadium. Recently completed lobby and retail upgrades have added to its surrounding aspect, the tower offers spectacular views of the Yarra River and is five minutes walk to Flinders Street Station. The building has achieved a 4 Star NABERS rating.

Summary Information

==> picture [476 x 351] intentionally omitted <==

----- Start of picture text -----

GRADE A
NABERS RATING 4.0 Star
OWNERSHIP 100%
NLA 37,863 SQM
CAR SPACES 196
ACQUISITION DATE Nov-13
LAST EXTERNAL VALUATION DATE 31-Dec-18
VALUATION AT 31 DECEMBER 19 $406.8m
VALUER Directors Valuation
CAPITALISATION RATE 5.25%
DISCOUNT RATE 6.50%
GROSS OFFICE RENT $702/SQM
Major Tenants NLA SQM Lease Expiry
Sportsbet 11,048 Jun-29
Optus Administration 8,922 Jul-23
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 3.0%
FY21 2.8%
FY22 5.9%
FY23 10.0%
FY24 31.6%
FY25+ 46.7%
WALE 5.5 YEARS
----- End of picture text -----

Investment Property Office

664 COLLINS STREET

MELBOURNE, VIC

==> picture [184 x 139] intentionally omitted <==

Developed by Mirvac and completed in 2018, 664 Collins Street provides approximately 26,000 square metres of office space across nine levels, with expansive floor plates of over 3,100 square metres. In its unique urban location above Southern Cross Station, 664 Collins Street provides its tenants with uninterrupted city views on all sides, as well as pedestrian access to the station, major tram routes, and both Collins and Bourke streets through a unique elevated open-air public walkway. The building is equipped with smart technology that collects real-time data to improve operational efficiency, as well as pioneering sustainability features. A 6 Star Green Star Design and 5.5 Star NABERS Energy rating are being targeted. The building also boasts best in class end-of-trip facilities exclusive to its tenants, along with on-site car parking.

Summary Information

==> picture [480 x 356] intentionally omitted <==

----- Start of picture text -----

GRADE A
NABERS RATING 5.5 Star
50% Mirvac, 50% Prime Property Fund Asia Limited
OWNERSHIP
Partnership
NLA 26,476 SQM
CAR SPACES 101
ACQUISITION DATE Apr-18
LAST EXTERNAL VALUATION DATE 30-Jun-18
VALUATION AT 31 DECEMBER 19 $150.0m [1]
VALUER Directors Valuation
CAPITALISATION RATE 5.00%
DISCOUNT RATE 6.50%
GROSS OFFICE RENT $665/SQM
Major Tenants NLA SQM Lease Expiry
Pitcher Partners 9,086 Jun-30
ExxonMobil 7,360 Apr-28
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.0%
FY21 0.0%
FY22 0.0%
FY23 3.8%
FY24 0.0%
FY25+ 96.2%
WALE 8.5 YEARS
----- End of picture text -----

Book value represents Mirvac's ownership.

Investment Property Office

383 LA TROBE STREET

MELBOURNE, VIC

==> picture [186 x 138] intentionally omitted <==

Located within Melbourne CBD’s legal precinct and close to Flagstaff train station and other public transport services, 383 La Trobe Street is a seven-level B-grade office asset with future redevelopment potential. The office component covers approximately 10,200 square metres and is 100 per cent leased to the Australian Federal Police.

==> picture [476 x 362] intentionally omitted <==

----- Start of picture text -----

Summary Information
GRADE B
NABERS RATING 2.5 Star
OWNERSHIP 100%
NLA 10,211 SQM
CAR SPACES 544
ACQUISITION DATE Sep-18
LAST EXTERNAL VALUATION DATE n/a
VALUATION AT 31 DECEMBER 19 $124.2m
VALUER Directors Valuation
CAPITALISATION RATE 5.38%
DISCOUNT RATE 7.00%
GROSS OFFICE RENT $667/SQM
Major Tenants NLA SQM Lease Expiry
Australian Federal Police 10,211 Dec-21
Secure Parking - Dec-21
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.0%
FY21 0.0%
FY22 100.0%
FY23 0.0%
FY24 0.0%
FY25+ 0.0%
WALE 2.0 YEARS
----- End of picture text -----

Investment Property Office

380 ST KILDA ROAD

MELBOURNE, VIC

==> picture [220 x 138] intentionally omitted <==

----- Start of picture text -----

image
----- End of picture text -----

This 15-level, A-grade office building comprises six podium levels of up to 2,800 square metres each, with tower floors of 1,200 square metres each. Prominently located at the city end of St Kilda Road and opposite the Royal Botanic Gardens, the building has excellent natural light and views to Port Phillip Bay. The building has achieved a 5 Star NABERS Energy rating and a 4.5 star NABERS Water rating.

==> picture [476 x 362] intentionally omitted <==

----- Start of picture text -----

Summary Information
GRADE A
NABERS RATING 5.0 Star
OWNERSHIP 100%
NLA 24,554 SQM
CAR SPACES 331
ACQUISITION DATE Oct 95 (50%), Apr 01 (50%)
LAST EXTERNAL VALUATION DATE 31-Dec-19
VALUATION AT 31 DECEMBER 19 $182.0m
VALUER Colliers
CAPITALISATION RATE 5.75%
DISCOUNT RATE 6.50%
GROSS OFFICE RENT $513/SQM
Major Tenants NLA SQM Lease Expiry
Toll Transport 6,856 Nov-20
WPP AUNZ 3,813 Jun-22
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 7.2%
FY21 40.2%
FY22 24.4%
FY23 15.2%
FY24 0.0%
FY25+ 13.0%
WALE 2.3 YEARS
----- End of picture text -----

Investment Property Office

RIVERSIDE QUAY

SOUTHBANK, VIC

==> picture [229 x 138] intentionally omitted <==

----- Start of picture text -----

image
----- End of picture text -----

Riverside Quay is a modern A-grade office complex comprising three individual buildings, situated along the riverfront of Southbank, directly across from Melbourne's CBD. Enjoying panoramic views of the city, Riverside Quay is in close proximity to strong public transport links and excellent amenity, with Flinders Street Station, the Crown Entertainment Complex, Southgate and extensive dining precincts situated in the nearby area. The buildings have achieved an average NABERS rating of 4.5 stars.

Summary Information

==> picture [476 x 351] intentionally omitted <==

----- Start of picture text -----

GRADE A
NABERS RATING 4.5 Star
OWNERSHIP 100%
NLA 31,833 SQM
CAR SPACES 105
ACQUISITION DATE April 02 (1&3), Jul 03 (2)
LAST EXTERNAL VALUATION DATE 31-Dec-19
VALUATION AT 31 DECEMBER 19 $340.0m
VALUER Colliers
CAPITALISATION RATE 5.38%
DISCOUNT RATE 6.75%
GROSS OFFICE RENT $661/SQM
Major Tenants NLA SQM Lease Expiry
Walker Group 4,661 Dec-22
Leftbank Right 655 Oct-29
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 10.5%
FY21 4.3%
FY22 8.5%
FY23 27.5%
FY24 14.9%
FY25+ 34.3%
WALE 4.1 YEARS
----- End of picture text -----

Investment Property Office

2 RIVERSIDE QUAY

SOUTHBANK, VIC

==> picture [209 x 138] intentionally omitted <==

Developed by Mirvac and completed in 2016, 2 Riverside Quay is located along the waterfront of Southbank, directly across from Melbourne's CBD. The office development was built above an existing eight-level car park structure and comprises 12 levels of office with ground floor retail and a roof top terrace. Leading sustainability initiatives were implemented within the building, including high-performance air conditioning, rainwater capture and recycling, and the use of high-performance glazing and façade systems to reduce solar loads resulting in a 5 star NABERS rating.

Summary Information

==> picture [480 x 351] intentionally omitted <==

----- Start of picture text -----

GRADE A
NABERS RATING 5.0 Star
OWNERSHIP 50% Mirvac, 50% ISPT
NLA 21,132 SQM
CAR SPACES 567
ACQUISITION DATE Dec-16
LAST EXTERNAL VALUATION DATE 30-Jun-19
VALUATION AT 31 DECEMBER 19 $145.0m [1]
VALUER Directors Valuation
CAPITALISATION RATE 5.00%
DISCOUNT RATE 6.50%
GROSS OFFICE RENT $672/SQM
Major Tenants NLA SQM Lease Expiry
PwC 19,130 Jan-29
Wilson Parking 0 Jan-29
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.0%
FY21 0.0%
FY22 0.7%
FY23 1.5%
FY24 0.0%
FY25+ 97.8%
WALE 8.8 YEARS
----- End of picture text -----

Book value represents Mirvac's ownership.

Investment Property Office

23 FURZER STREET

PHILLIP, ACT

==> picture [196 x 138] intentionally omitted <==

Completed in 2010, this campus style office building was purpose built for the Department of Health and Ageing and comprises 10 office levels with floors of approximately 4,500 square metres each, as well as two levels of basement parking. The building has achieved a 6 Star NABERS Energy rating, a 6 star NABERS Water rating and a 6 Star GREEN star performance rating.

==> picture [476 x 361] intentionally omitted <==

----- Start of picture text -----

Summary Information
GRADE A
NABERS RATING 6.0 Star
OWNERSHIP 100%
NLA 46,167 SQM
CAR SPACES 374
ACQUISITION DATE Feb-10
LAST EXTERNAL VALUATION DATE 31-Dec-18
VALUATION AT 31 DECEMBER 19 $306.5m
VALUER Directors Valuation
CAPITALISATION RATE 6.00%
DISCOUNT RATE 7.00%
GROSS OFFICE RENT $527/SQM
Major Tenants NLA SQM Lease Expiry
Department of Health 45,967 Feb-35
Blue Fez 200 Feb-21
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.0%
FY21 0.4%
FY22 0.0%
FY23 0.0%
FY24 0.0%
FY25+ 99.6%
WALE 15.0 YEARS
----- End of picture text -----

Investment Property Office

340 ADELAIDE STREET

BRISBANE, QLD

==> picture [187 x 138] intentionally omitted <==

Located in the heart of the Brisbane CBD within a short walk to Central Station, 340 Adelaide Street is a modern 16-level, B-grade office building with two levels of basement parking. Floors are column-free and enjoy four sides of natural light, with balconies featured on selected floors.

==> picture [476 x 362] intentionally omitted <==

----- Start of picture text -----

Summary Information
GRADE B
NABERS RATING 4.5 Star
OWNERSHIP 100%
NLA 12,727 SQM
CAR SPACES 100
ACQUISITION DATE Dec-09
LAST EXTERNAL VALUATION DATE 30-Jun-19
VALUATION AT 31 DECEMBER 19 $74.8m
VALUER Directors Valuation
CAPITALISATION RATE 6.75%
DISCOUNT RATE 7.25%
GROSS OFFICE RENT $602/SQM
Major Tenants NLA SQM Lease Expiry
CPL - Cerebral Palsy League of Queensland 1,329 Aug-23
Wilson Parking 0 Feb-20
Lease Expiry Profile % Income
VACANCY 12.3%
2H20 21.3%
FY21 14.1%
FY22 7.8%
FY23 2.0%
FY24 19.0%
FY25+ 23.5%
WALE 3.1 YEARS
----- End of picture text -----

Investment Property Office

189 GREY STREET

SOUTHBANK, QLD

==> picture [195 x 137] intentionally omitted <==

Developed by Mirvac in 2005, this 12-level complex features large efficient floor plates of approximately 1,600 square metres each, with excellent natural light and spectacular river and city views. It has achieved a 4.5 Star NABERS energy rating.

Summary Information

==> picture [476 x 351] intentionally omitted <==

----- Start of picture text -----

GRADE A
NABERS RATING 4.5 Star
OWNERSHIP 100%
NLA 12,729 SQM
CAR SPACES 146
ACQUISITION DATE Apr-04
LAST EXTERNAL VALUATION DATE 31-Dec-18
VALUATION AT 31 DECEMBER 19 $86.7m
VALUER Directors Valuation
CAPITALISATION RATE 6.50%
DISCOUNT RATE 7.25%
GROSS OFFICE RENT $668/SQM
Major Tenants NLA SQM Lease Expiry
Insurance Australia Limited 5,640 Mar-25
Thiess 4,659 Dec-20
Lease Expiry Profile % Income
VACANCY 12.6%
2H20 0.0%
FY21 44.8%
FY22 0.0%
FY23 0.0%
FY24 4.5%
FY25+ 38.1%
WALE 3.0 YEARS
----- End of picture text -----

Investment Property Office

ALLENDALE SQUARE, 77 ST GEORGES TERRACE

PERTH, WA

==> picture [218 x 138] intentionally omitted <==

Allendale Square is an iconic 31 level, A-Grade office tower, prominently located in the heart of Perth’s CBD. The office tower sits above a brand new retail arcade known as Underground at Allendale Square. Underground provides food, beverage and retail services to the office customers at Allendale Square as well as to the visitors from the surrounding precinct. The retail arcade acts as an important pedestrian link to the central Perth shopping malls as well as providing access to public transport networks such as Elizabeth Quay train station and bus port. Allendale Square benefits from its close proximately to the State’s Elizabeth Quay development which provides Swan River waterfront amenity such as restaurants, hotels, marina and food and beverage retail. The office tower enjoys column free floor plates and magnificent views of Swan River from the upper levels. Mirvac has progressively upgraded the property since acquisition in 2013 providing our customers with a quality workplace and desirable amenity.

Summary Information

==> picture [476 x 346] intentionally omitted <==

----- Start of picture text -----

GRADE A
NABERS RATING 4.0 Star
OWNERSHIP 100%
NLA 28,969 SQM
CAR SPACES 82
ACQUISITION DATE May-13
LAST EXTERNAL VALUATION DATE 30-Jun-19
VALUATION AT 31 DECEMBER 19 $229.0m
VALUER Directors Valuation
CAPITALISATION RATE 6.75%
DISCOUNT RATE 7.25%
GROSS OFFICE RENT $925/SQM
Major Tenants NLA SQM Lease Expiry
WA Bar Chambers 6,037 Feb-31
Australia and New Zealand Banking Group 4,666 Sep-20
Lease Expiry Profile % Income
VACANCY 4.4%
2H20 16.0%
FY21 21.6%
FY22 7.1%
FY23 0.3%
FY24 13.2%
FY25+ 37.4%
WALE 5.7 YEARS
----- End of picture text -----

Investment Property Under Construction Office

SOUTH EVELEIGH (BUILDING 2)

SOUTH EVELEIGH, NSW

==> picture [228 x 149] intentionally omitted <==

In November 2015, Mirvac entered into an agreement with AMP Capital Wholesale Office Fund and AMP Capital separate account client, SunSuper, for the purchase of a one-third interest each in the

development of three new office buildings within South Eveleigh, via a fund through arrangement. Mirvac has secured the Commonwealth Bank as the major tenant for the office space. Settlement of the site acquisition occurred in April 2016, with practical completion of Building 1 and Building 3 achieved in FY19, and FY20 targeted for Building 2.

Project Update:

Building 2 (Foundry): Fit-out is progressing on the specialist floor and all typical office floors. Ground plane works including retail areas are currently under construction.

Public Domain: Work is progressing on Stage 2 which includes Locomotive Street and Village Square. Site works have commencement for the Village Square public art work.

==> picture [476 x 84] intentionally omitted <==

----- Start of picture text -----

||||
|---|---|---|
|Summary Information|
|VALUATION AT 31 DECEMBER 19|$138.4m|[1]|
|EXPECTED DEVELOPMENT VALUE ON COMPLETION|$1,026m|[2]|
|ACQUISITION DATE|Apr-16|
|TARGET COMPLETION|FY20|
|OWNERSHIP|33.3% Mirvac, 33.3% AMP, 33.3% SUNSUPER|

----- End of picture text -----

Book value represents Mirvac's ownership.
Represents 100% of expected development end value, based on cap rate sold-down.

Investment Property Under Construction Office

LOCOMOTIVE WORKSHOPS SOUTH EVELEIGH, NSW

==> picture [174 x 139] intentionally omitted <==

The adaptive re-use and redevelopment of the 1880’s-built heritage listed Locomotive Workshop will comprise a combination of bespoke retail, modern infill office with innovative heritage design and interpretation. The redevelopment will comprise approximately 8,000 square metres of retail NLA and 22,000 square metres of modern infill office.

The Locomotive Workshop is of high heritage significance and as such it is intended to preserve and celebrate the building fabric, its collections and blacksmith activity to create an industry leading example of adaptive reuse and heritage interpretation. Practical competition for the whole project is forecasted as second half of FY21.

Project Update

Construction is progressing well at the Locomotive Workshop with structural steel complete to Bays 3-4a North and slab pours complete. Piling is complete to Bays 5-13 and site establishment for excavation of the travelator structure connecting the retail to Building 2 has commenced.

Summary Information

==> picture [476 x 70] intentionally omitted <==

----- Start of picture text -----

VALUATION AT 31 DECEMBER 19 $110.2m
EXPECTED DEVELOPMENT VALUE ON COMPLETION $406m
ACQUISITION DATE Apr-16
TARGET COMPLETION FY21
OWNERSHIP 100% Mirvac
----- End of picture text -----

Investment Property Under Construction Office

80 ANN STREET

BRISBANE, QLD

==> picture [157 x 146] intentionally omitted <==

80 Ann Street is a 35 level, 60,000 square metre premium office building in Brisbane’s CBD with frontages to both Turbot and Ann Street. Over 66% of the building has been pre-committed to Suncorp which will bring over 4,000 staff members together under the one roof for the first time in many years.

The building’s design provides a number of breathable spaces throughout to take advantage of the local climate and also pays homage to the old Brisbane Produce Exchange which was located on the site until the mid-1900s. This is reflected in the heritage façade fronting Turbot Street and the marketplace experience being created on the ground plane which extends through to the main lobby on Level 1. Designed by leading Architects, Woods Bagot, the building is targeting WELL Gold Shell and Core and 6 Star Green Star as built ratings. The remaining 18,000 square metres of office space is made up of flexible floorplates of up to 2,100 square metres and will feature a co-working operator and business lounge.

Project Update:

With all demolition and civil works complete Mirvac took over as principle contractor in August last year and tower building works have commenced with the structure now up to level 3. Suncorp AFL obligations and milestones continue to be met. Practical completion is due on the first half of FY22. An additional 3 floors (~4,700 square metres) lease has been signed recently to a co-working operator which takes the building to 80% pre-leased.

==> picture [476 x 84] intentionally omitted <==

----- Start of picture text -----

||||
|---|---|---|
|Summary Information|
|VALUATION AT 31 DECEMBER 19|$90.6m|[1]|
|EXPECTED DEVELOPMENT VALUE ON COMPLETION|$851m|[2]|
|ACQUISITION DATE|Jul-18|
|TARGET COMPLETION|FY22|
|OWNERSHIP|50% Mirvac, 50% M&G Real Estate|

----- End of picture text -----

Book value represents Mirvac ownership.
Represents 100% of expected development end value, based on cap rate sold-down.

Investment Property Under Construction Office

477 COLLINS STREET

MELBOUNRE, VICTORIA

==> picture [193 x 138] intentionally omitted <==

477 Collins Street is being redeveloped into a 56,000 square metre, 40-storey, premium office tower offering innovative, contemporary and engaging work spaces. The development will incorporate the unique 1880s façade of the Olderfleet buildings, which will undergo an extensive refurbishment and modernisation of the interiors to create boutique office and retail space. In July 2017, Mirvac entered into an agreement with Suntec REIT for the sale of a 50 per cent interest in the development.

Project Update:

Concrete structural works are complete. Façade installation nearing finalisation. Internal services and finishes are progressing well with works up to and including level 38. Works to the P3 lobby well underway. Reaching Practical Completion second half of FY20. Office space is now 93% pre-committed with two additional HOA’s (non-binding) signed which, if executed will take the building to 97% pre-leased.

==> picture [476 x 84] intentionally omitted <==

----- Start of picture text -----

||||
|---|---|---|
|Summary Information|
|VALUATION AT 31 DECEMBER 19|$250.7m|[1]|
|EXPECTED DEVELOPMENT VALUE ON COMPLETION|$857m|[2]|
|ACQUISITION DATE|Nov-13|
|TARGET COMPLETION|FY20|
|OWNERSHIP|50% Mirvac, 50% SUNTEC REIT|

----- End of picture text -----

Book value represents Mirvac ownership.
Represents 100% of expected development end value, based on cap rate sold-down.

Investment Property Office

8 CHIFLEY SQUARE SYDNEY, NSW

==> picture [195 x 138] intentionally omitted <==

8 Chifley brings to life the vision of the internationally renowned Richard Rogers of Rogers Stirk Harbour + Partners together with the Lippmann Partnership. A building for a changing world, this iconic tower pioneers the vertical village concept in Australia, delivering a flexible platform designed to support connectivity, collaboration and flexibility for its tenants. With a commitment to delivering exceptional environmental performance and sustainability, 8 Chifley has been awarded a 6 Star Green Star Office Design v2 certified rating, which represents World Leadership in environmental sustainability practices and has achieved a 5 Star NABERS Energy rating.

Summary Information

==> picture [480 x 351] intentionally omitted <==

----- Start of picture text -----

GRADE Premium
NABERS RATING 5.0 Star
OWNERSHIP 50% Mirvac, 50% Keppel REIT
NLA 19,349 SQM
CAR SPACES 31
ACQUISITION DATE Dec-13
LAST EXTERNAL VALUATION DATE 31-Dec-18
VALUATION AT 31 DECEMBER 19 $239.6m [1]
VALUER Directors Valuation
CAPITALISATION RATE 4.88%
DISCOUNT RATE 6.50%
GROSS OFFICE RENT $1,636/SQM
Major Tenants NLA SQM Lease Expiry
Corrs 8,080 Sep-25
Quantium Group 7,940 Sep-21
Lease Expiry Profile % Income
VACANCY 0.3%
2H20 0.0%
FY21 0.0%
FY22 28.4%
FY23 0.0%
FY24 16.8%
FY25+ 54.5%
WALE 4.2 YEARS
----- End of picture text -----

Book value represents Mirvac's ownership.

Investment Property Office

DAVID MALCOLM JUSTICE CENTRE, 28 BARRACK STREET

PERTH, WA

==> picture [195 x 138] intentionally omitted <==

Developed by Mirvac and completed in late-2015, the David Malcolm Justice Centre (previously Treasury Building) is a 33-level office tower, which fronts on to Barrack Street and is immediately south of Town Hall. The property offers a vaulted multi-storey ground floor lobby, column-free floor plates and views of the Swan River above Level 4. The office tower received a 5 Star Green Star Design rating, a 6 Star Green Star Performance rating and has achieved a 5 Star NABERS Energy rating.

Summary Information

==> picture [480 x 351] intentionally omitted <==

----- Start of picture text -----

GRADE Premium
NABERS RATING 5.0 Star
OWNERSHIP 50% Mirvac, 50% Keppel REIT
NLA 31,881 SQM
CAR SPACES 200
ACQUISITION DATE Sep-15
LAST EXTERNAL VALUATION DATE 31-Dec-18
VALUATION AT 31 DECEMBER 19 $223.5m [1]
VALUER Directors Valuation
CAPITALISATION RATE 5.50%
DISCOUNT RATE 7.25%
GROSS OFFICE RENT $915/SQM
Major Tenants NLA SQM Lease Expiry
Minister for Works 30,588 Nov-40
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.0%
FY21 1.5%
FY22 0.0%
FY23 0.0%
FY24 0.0%
FY25+ 98.5%
WALE 21.2 YEARS
----- End of picture text -----

Book value represents Mirvac's ownership.

Calibre, Sydney

Industrial

Comprising 8% of Mirvac’s property portfolio, the industrial portfolio is 100% occupied with a weighted average lease expiry of 7.4 years.

Industrial

Geographic Diversification[1]

==> picture [193 x 131] intentionally omitted <==

----- Start of picture text -----

Sydney 100%
----- End of picture text -----

==> picture [485 x 212] intentionally omitted <==

----- Start of picture text -----

% OF INDUSTRIAL
PORTFOLIO BOOK VALUATION AT
PROPERTY LOCATION NLA VALUE 31 DEC 2019 [2]
1 CALIBRE ESTATE (BUILDINGS 1-5), 60 WALLGROVE ROAD EASTERN CREEK, NSW 110,276 SQM 14.1% $131.1m
2 HOXTON DISTRIBUTION PARK HOXTON PARK, NSW 139,607 SQM 19.5% $181.0m
3 8 BRABHAM DRIVE HUNTINGWOOD, NSW 6,249 SQM 2.7% $25.5m
4 36 GOW STREET PADSTOW, NSW 20,389 SQM 3.8% $35.0m
5 NEXUS INDUSTRY PARK (BUILDINGS 1-5), LYN PARADE PRESTONS, NSW 75,774 SQM 15.3% $142.3m
6 274 VICTORIA ROAD RYDALMERE, NSW 22,734 SQM 5.7% $52.8m
7 34-39 ANZAC AVENUE SMEATON GRANGE, NSW 22,062 SQM 3.3% $31.0m
8 1-47 PERCIVAL ROAD SMITHFIELD, NSW 22,545 SQM 4.9% $45.1m
9 39 BRITTON STREET SMITHFIELD, NSW 13,390 SQM 2.5% $23.6m
10 39 HERBERT STREET ST LEONARDS, NSW 36,289 SQM 20.9% $194.2m
INDUSTRIAL INVESTMENT PROPERTIES TOTAL 469,315 SQM 100% [3] $927.3m [3]
INDUSTRIAL TOTAL 469,315 SQM 100% $927.3m [3]
WEIGHTED AVERAGE LEASE EXPIRY (BY INCOME) 7.4 YEARS
OCCUPANCY % (BY AREA) 100.0%
----- End of picture text -----

By book value excluding assets held in funds.
Book values represent Mirvac’s ownership.
This total value includes 271 Lane Cove Road, North Ryde, valued at $38.4m, and land at Kemps Creek, valued at $27.3m, which are being held for development. These properties are excluded from all other metrics. Subject to rounding.

Investment Property Industrial

CALIBRE ESTATE (BUILDINGS 1-5), 60 WALLGROVE ROAD

EASTERN CREEK, NSW

==> picture [238 x 149] intentionally omitted <==

Calibre Industrial Estate is located in Eastern Creek, NSW, approximately 40 kilometres west of the Sydney CBD and Sydney Airport. The site is positioned on the north western corner of the M4 and M7 motorway intersection with an exclusive signalised intersection on Wallgrove Road providing excellent access to the site. The estate comprises of five modern freestanding warehouse buildings that are fully leased.

Summary Information

==> picture [493 x 334] intentionally omitted <==

----- Start of picture text -----

OWNERSHIP 50% Mirvac, 50% MILP
NLA 110,276 SQM
CAR SPACES 559
ACQUISITION DATE Dec-16
LAST EXTERNAL VALUATION DATE 30-Jun-19
VALUATION AT 31 DECEMBER 19 $131.1m [1]
VALUER Directors Valuation
CAPITALISATION RATE 5.02%
DISCOUNT RATE 6.75%
Major Tenants NLA SQM Lease Expiry
Sheldon & Hammond Pty Ltd 31,221 Jun-28
ACFS Port Logistics Pty Ltd 21,718 Jan-24
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.0%
FY21 18.4%
FY22 0.0%
FY23 20.2%
FY24 21.3%
FY25+ 40.1%
WALE 4.8 YEARS
----- End of picture text -----

Book value represents Mirvac's ownership.

Investment Property Industrial

HOXTON DISTRIBUTION PARK

HOXTON PARK, NSW

==> picture [243 x 145] intentionally omitted <==

Hoxton Distribution Park is one of Australia's largest industrial developments, located approximately 35 kilometres south-west of Sydney with excellent access to Port Botany in Sydney's south. It comprises two state-of-the-art facilities that benefit from a close proximity to the M7 Westlink Motorway, a major interchange, facilitating north and south bound access to Sydney's orbital network. Both facilities are 100% leased to Woolworths Limited.

Summary Information

==> picture [492 x 320] intentionally omitted <==

----- Start of picture text -----

OWNERSHIP 50% Mirvac, 50% JP Morgan
NLA 139,607 SQM
CAR SPACES 787
ACQUISITION DATE Jul-10
LAST EXTERNAL VALUATION DATE 31-Dec-19
VALUATION AT 31 DECEMBER 19 $181.0m [1]
VALUER JLL
CAPITALISATION RATE 4.84%
DISCOUNT RATE 6.50%
Major Tenants NLA SQM Lease Expiry
Woolworths Group Ltd 139,607 Feb-37
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.0%
FY21 0.0%
FY22 0.0%
FY23 0.0%
FY24 0.0%
FY25+ 100.0%
WALE 15.3 YEARS
----- End of picture text -----

Book value represents Mirvac's ownership.

Investment Property Industrial

8 BRABHAM DRIVE

HUNTINGWOOD, NSW

==> picture [236 x 149] intentionally omitted <==

8 Brabham Drive is an A-grade industrial logistics facility designed as a cross-dock incorporating a highclearance, column-free warehouse. On a long-term lease to specialist logistics operator BagTrans, it also features over one hectare of heavy-duty, concrete hard stand areas, as well as a truck-washing facility.

Summary Information

==> picture [485 x 321] intentionally omitted <==

----- Start of picture text -----

OWNERSHIP 100%
NLA 6,249 SQM
CAR SPACES 83
ACQUISITION DATE Jan-15
LAST EXTERNAL VALUATION DATE 31-Dec-19
VALUATION AT 31 DECEMBER 19 $25.5m
VALUER Colliers
CAPITALISATION RATE 5.75%
DISCOUNT RATE 6.75%
Major Tenants NLA SQM Lease Expiry
BagTrans Pty Ltd 6,249 Apr-24
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.0%
FY21 0.0%
FY22 0.0%
FY23 0.0%
FY24 100.0%
FY25+ 0.0%
WALE 4.3 YEARS
----- End of picture text -----

Investment Property Industrial

36 GOW STREET

PADSTOW, NSW

==> picture [211 x 149] intentionally omitted <==

36 Gow Street is a modern high clearance warehouse with high-quality offices and located near the M5 Motorway, providing quick and easy access to Port Botany and the Sydney CBD.

==> picture [485 x 332] intentionally omitted <==

----- Start of picture text -----

Summary Information
OWNERSHIP 100%
NLA 20,389 SQM
CAR SPACES 161
ACQUISITION DATE Feb-17
LAST EXTERNAL VALUATION DATE 30-Jun-19
VALUATION AT 31 DECEMBER 19 $35.0m
VALUER Directors Valuation
CAPITALISATION RATE 6.25%
DISCOUNT RATE 7.25%
Major Tenants NLA SQM Lease Expiry
WSI Logistics 20,389 Feb-28
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.0%
FY21 0.0%
FY22 0.0%
FY23 0.0%
FY24 0.0%
FY25+ 100.0%
WALE 8.2 YEARS
----- End of picture text -----

Investment Property Industrial

NEXUS INDUSTRY PARK (BUILDINGS 1-5), LYN PARADE

PRESTONS, NSW

==> picture [208 x 149] intentionally omitted <==

Nexus Industry Park comprises a multi-building industrial estate consisting of five freestanding buildings and is located on the western alignment of Lyn Parade within the established industrial precinct of Prestons approximately 40 kilometres south west of the Sydney CBD.

==> picture [485 x 345] intentionally omitted <==

----- Start of picture text -----

Summary Information
OWNERSHIP 100%
NLA 75,774 SQM
CAR SPACES 604
ACQUISITION DATE Aug-04
LAST EXTERNAL VALUATION DATE 31-Dec-18
VALUATION AT 31 DECEMBER 19 $142.3m
VALUER Directors Valuation
CAPITALISATION RATE 6.42%
DISCOUNT RATE 7.21%
Major Tenants NLA SQM Lease Expiry
Legrand Australia Pty Ltd 23,356 Oct-28
De'Longhi Pty Ltd 17,250 Feb-24
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.0%
FY21 0.0%
FY22 12.5%
FY23 0.0%
FY24 20.9%
FY25+ 66.6%
WALE 6.7 YEARS
----- End of picture text -----

Investment Property Industrial

274 VICTORIA ROAD

RYDALMERE, NSW

==> picture [227 x 149] intentionally omitted <==

274 Victoria Road is an industrial facility located two kilometres north-east of the Parramatta CBD, and lies in close proximity to several major roads, including James Ruse Drive, the M4 Motorway, the Cumberland Highway and Parramatta Road.

==> picture [485 x 194] intentionally omitted <==

----- Start of picture text -----

Summary Information
OWNERSHIP 100%
NLA 22,734 SQM
CAR SPACES 301
ACQUISITION DATE Jul-16
LAST EXTERNAL VALUATION DATE 30-Jun-18
VALUATION AT 31 DECEMBER 19 $52.8m
VALUER Directors Valuation
CAPITALISATION RATE 5.25%
DISCOUNT RATE 6.75%
Major Tenants NLA SQM Lease Expiry
Thales Australia 22,734 Nov-32
----- End of picture text -----

Lease Expiry Profile % Income

==> picture [485 x 108] intentionally omitted <==

----- Start of picture text -----

VACANCY 0.0%
2H20 0.0%
FY21 0.0%
FY22 0.0%
FY23 0.0%
FY24 0.0%
FY25+ 100.0%
WALE 12.9 YEARS
----- End of picture text -----

Investment Property Industrial

34-39 ANZAC AVENUE

SMEATON GRANGE, NSW

==> picture [238 x 149] intentionally omitted <==

Located at Smeaton Grange in Sydney's south-western growth corridor, this facility was constructed in 2008 into a multi-unit industrial estate and subdivided into six high-clearance units, combined with highquality office space. The estate is easily accessible from the Federal Highway and close to the M5/M7 junction.

Summary Information

==> picture [485 x 333] intentionally omitted <==

----- Start of picture text -----

OWNERSHIP 100%
NLA 22,062 SQM
CAR SPACES 155
ACQUISITION DATE Jan-15
LAST EXTERNAL VALUATION DATE 31-Dec-18
VALUATION AT 31 DECEMBER 19 $31.0m
VALUER Directors Valuation
CAPITALISATION RATE 6.50%
DISCOUNT RATE 7.50%
Major Tenants NLA SQM Lease Expiry
Hurford Wholesale Pty Ltd 7,356 Jul-24
Unistrut Australia Pty Ltd 3,697 Dec-20
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.0%
FY21 51.1%
FY22 0.0%
FY23 15.9%
FY24 0.0%
FY25+ 33.0%
WALE 2.6 YEARS
----- End of picture text -----

Investment Property Industrial

1-47 PERCIVAL ROAD

SMITHFIELD, NSW

==> picture [187 x 149] intentionally omitted <==

1-47 Percival Street is an industrial development comprising multiple warehouses leased to three key tenants, and fronts the Cumberland Highway at Smithfield with direct access to the M4 Motorway.

Summary Information

==> picture [485 x 334] intentionally omitted <==

----- Start of picture text -----

OWNERSHIP 100%
NLA 22,545 SQM
CAR SPACES 275
ACQUISITION DATE Nov-02
LAST EXTERNAL VALUATION DATE 31-Dec-18
VALUATION AT 31 DECEMBER 19 $45.1m
VALUER Directors Valuation
CAPITALISATION RATE 6.50%
DISCOUNT RATE 7.25%
Major Tenants NLA SQM Lease Expiry
Vulcan Steel Pty Ltd 12,115 Jun-22
Voith Turbo Pty Ltd 4,993 Jul-24
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.0%
FY21 0.0%
FY22 54.1%
FY23 0.0%
FY24 20.2%
FY25+ 25.7%
WALE 3.4 YEARS
----- End of picture text -----

Investment Property Industrial

39 BRITTON STREET

SMITHFIELD, NSW

==> picture [235 x 149] intentionally omitted <==

Developed in 1998, 39 Britton Street is a high-clearance standalone warehouse with six loading docks and six on-grade roller doors plus an adjoining two-storey office and amenities block.

Summary Information

==> picture [485 x 321] intentionally omitted <==

----- Start of picture text -----

OWNERSHIP 100%
NLA 13,390 SQM
CAR SPACES 35
ACQUISITION DATE Jan-15
LAST EXTERNAL VALUATION DATE 30-Jun-19
VALUATION AT 31 DECEMBER 19 $23.6m
VALUER Directors Valuation
CAPITALISATION RATE 6.25%
DISCOUNT RATE 7.25%
Major Tenants NLA SQM Lease Expiry
Snack Brands 13,390 Jan-21
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 0.0%
FY21 100.0%
FY22 0.0%
FY23 0.0%
FY24 0.0%
FY25+ 0.0%
WALE 1.1 YEARS
----- End of picture text -----

Investment Property Industrial

39 HERBERT STREET

ST LEONARDS, NSW

==> picture [238 x 149] intentionally omitted <==

39 Herbert Street is a high-quality 3.7 hectare business park on Sydney's lower North Shore, located three kilometres from North Sydney CBD, six kilometres from the Sydney CBD and in close proximity to St Leonards train station. It comprises two commercial buildings, 21 industrial/warehouse/office units as well as a childcare centre and a multi-storey carpark.

Summary Information

==> picture [485 x 334] intentionally omitted <==

----- Start of picture text -----

OWNERSHIP 100%
NLA 36,289 SQM
CAR SPACES 505
ACQUISITION DATE Jan-15
LAST EXTERNAL VALUATION DATE 30-Jun-18
VALUATION AT 31 DECEMBER 19 $194.2m
VALUER Directors Valuation
CAPITALISATION RATE 6.04%
DISCOUNT RATE 7.37%
Major Tenants NLA SQM Lease Expiry
Interactive Pty Ltd 12,235 Nov-30
Westcon Group Pty Ltd 2,681 Feb-25
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 9.2%
FY21 13.7%
FY22 5.1%
FY23 8.1%
FY24 11.1%
FY25+ 52.8%
WALE 6.3 YEARS
----- End of picture text -----

==> picture [596 x 741] intentionally omitted <==

----- Start of picture text -----

Retail
Toombul, Brisbane
----- End of picture text -----

Comprising 30% of Mirvac’s property portfolio, the retail portfolio is 99.0% occupied with 67% of the portfolio located in metropolitan Sydney.

Retail

Grade Diversification[1]

Geographic Diversification[1]

==> picture [480 x 130] intentionally omitted <==

----- Start of picture text -----

Regional 42%
NSW 67%
Sub regional 23%
QLD 28%
CBD Retail 14%
VIC 3%
Neighbourhood 9%
ACT 2%
Outlet 12%
----- End of picture text -----

==> picture [493 x 276] intentionally omitted <==

----- Start of picture text -----

% OF RETAIL
PORTFOLIO BOOK CENTRE VALUATION AT
PROPERTY LOCATION GLA VALUE MAT [2] 31 DEC 2019 [3]
1 BIRKENHEAD POINT BRAND OUTLET DRUMMOYNE, NSW 33,171 SQM 12.4% $303.3m $431.5m
2 BROADWAY SYDNEY GLEBE, NSW 52,711 SQM 14.1% $633.9m $487.3m
3 CHERRYBROOK VILLAGE CHERRYBROOK, NSW 9,679 SQM 2.8% $119.4m $97.5m
4 EAST VILLAGE ZETLAND, NSW 32,961 SQM 9.5% $175.5m $327.0m
5 GREENWOOD PLAZA NORTH SYDNEY, NSW 9,051 SQM 3.4% $84.3m $119.0m
6 HARBOURSIDE SYDNEY, NSW 20,566 SQM 7.6% $164.0m $262.0m
7 METCENTRE SYDNEY, NSW 6,496 SQM 2.5% $84.6m $85.0m
8 RHODES WATERSIDE RHODES, NSW 34,646 SQM 6.0% $227.3m $206.0m
9 SOUTH VILLAGE SHOPPING CENTRE KIRRAWEE, NSW 14,194 SQM 3.1% n/a $108.0m
10 STANHOPE VILLAGE STANHOPE GARDENS, NSW 18,071 SQM 4.3% $183.0m $149.0m
11 TRAMSHEDS SYDNEY HAROLD PARK, NSW 5,952 SQM 1.2% $45.9m $41.0m
12 KAWANA SHOPPINGWORLD BUDDINA, QLD 45,389 SQM 6.0% $329.3m $208.5m
13 ORION SPRINGFIELD CENTRAL SPRINGFIELD, QLD 69,797 SQM 13.0% $432.3m $448.8m
14 TOOMBUL NUNDAH, QLD 46,422 SQM 9.3% $248.8m $320.0m
15 MOONEE PONDS CENTRAL MOONEE PONDS, VIC 18,859 SQM 2.8% $157.2m $96.0m
16 COOLEMAN COURT WESTON, ACT 10,687 SQM 2.0% $131.0m $70.0m
RETAIL INVESTMENT PROPERTIES TOTAL 428,652 SQM 100.0% $3,456.6m
RETAIL TOTAL 428,652 SQM $3,456.6m
WEIGHTED AVERAGE LEASE EXPIRY (BY INCOME) 4.0 YEARS
OCCUPANCY % (BY AREA) 99.0%
----- End of picture text -----

By book value.
12 months to 31 December 2019, in accordance with SCCA guidelines.
Book values represent Mirvac’s ownership. Total portfolio value excludes the gross up of lease liabilities under AASB 16.

Investment Property Retail

BIRKENHEAD POINT BRAND OUTLET

DRUMMOYNE, NSW

==> picture [188 x 127] intentionally omitted <==

Birkenhead Point Brand Outlet is situated five kilometres from the Sydney CBD on a prime 3.7 hectare waterfront site. The asset incorporates a premium outlet centre complemented by a convenience-based retail offering anchored by Coles and ALDI, with approximately 150 specialty tenancies. The centre features a range of quality brands including Armani, Bally, Coach, Michael Kors, Nike, Polo Ralph Lauren and Peter's of Kensington. The centre also incorporates 3,500 square metres of commercial office suites and a marina comprising ~200 berths.

==> picture [489 x 370] intentionally omitted <==

----- Start of picture text -----

Summary Information
CLASSIFICATION OUTLET CENTRE
OWNERSHIP 100%
GLA 33,171 SQM
CAR SPACES 1,351
ACQUISITION DATE Dec-14
LAST EXTERNAL VALUATION DATE 31-Dec-19
VALUATION AT 31 DECEMBER 19 $431.5m [1]
VALUER Savills
CAPITALISATION RATE 5.25% [2]
DISCOUNT RATE 7.00% [2]
CENTRE MAT $303.3m
SPECIALTY OCCUPANCY COSTS 10.7%
SPECIALTY SALES $11,230/SQM
Major Tenants GLA SQM Lease Expiry
Coles 2,692 Nov-26
Spotlight 1,796 Sep-20
ALDI 1,448 Nov-25
Peter's of Kensington 1,132 Jul-22
Lease Expiry Profile % Income
VACANCY 0.5%
2H20 19.4%
FY21 13.8%
FY22 18.1%
FY23 24.4%
FY24 10.7%
FY25+ 13.1%
WALE 2.4 YEARS
----- End of picture text -----

Includes Marina operating business (owned by Mirvac Limited) and nearby property 64 Roseby St, Drummoyne.
Relates to retail component only.

Investment Property Retail

BROADWAY SYDNEY

GLEBE, NSW

==> picture [179 x 125] intentionally omitted <==

This dominant centre is located on the fringe of the Sydney CBD and services the densely populated and growing catchment of Sydney's inner city and inner west. The centre is anchored by Coles, Kmart, Target, Hoyts, ALDI, Apple, H&M, LEGO, Mecca, Sephora and features approximately 140 specialty stores. Broadway Sydney was ranked "Number 1" in Australia, six years in a row (2013-2018), in Shopping Centre News Big Guns Awards for annual turnover per square metre.

==> picture [489 x 383] intentionally omitted <==

----- Start of picture text -----

Summary Information
CLASSIFICATION REGIONAL
OWNERSHIP 50% Mirvac, 50% Perron
GLA 52,711 SQM
CAR SPACES 1,665
ACQUISITION DATE Jan-07
LAST EXTERNAL VALUATION DATE 31-Dec-19
VALUATION AT 31 DECEMBER 19 $487.3m [1]
VALUER Colliers International
CAPITALISATION RATE 4.50% [2]
DISCOUNT RATE 6.50% [2]
CENTRE MAT $633.9m
SPECIALTY OCCUPANCY COSTS 16.9%
SPECIALTY SALES $14,026/SQM
Major Tenants GLA SQM Lease Expiry
Kmart 7,394 Mar-23
Hoyts 4,857 Jul-28
Target 4,721 Apr-27
Coles 4,122 Jul-24
H&M 2,475 Aug-31
Lease Expiry Profile % Income
VACANCY 0.6%
2H20 24.4%
FY21 9.0%
FY22 10.7%
FY23 15.4%
FY24 10.4%
FY25+ 29.5%
WALE 3.3 YEARS
----- End of picture text -----

Book value represents Mirvac's ownership. Also includes adjoining properties 52-60 Francis St, Glebe; 80 Bay Street, Ultimo and 1-3 Smail Street, Ultimo.
Relates to retail component only.

Investment Property Retail

CHERRYBROOK VILLAGE

CHERRYBROOK, NSW

==> picture [193 x 128] intentionally omitted <==

Located in north-west Sydney, Cherrybrook Village was constructed in 1989 and was extensively refurbished and expanded in 2004. Significant remixing and car park works were undertaken in 2018 to improve customer convenience and amenity. This single level neighbourhood centre is anchored by a Woolworths supermarket, in addition to 55 specialty tenancies, including a strong fresh food precinct.

==> picture [484 x 347] intentionally omitted <==

----- Start of picture text -----

Summary Information
CLASSIFICATION NEIGHBOURHOOD
OWNERSHIP 100%
GLA 9,679 SQM
CAR SPACES 441
ACQUISITION DATE Dec-09
LAST EXTERNAL VALUATION DATE 31-Dec-18
VALUATION AT 31 DECEMBER 19 $97.5m
VALUER Directors Valuation
CAPITALISATION RATE 6.00%
DISCOUNT RATE 7.50%
CENTRE MAT $119.4m
SPECIALTY OCCUPANCY COSTS 14.1%
SPECIALTY SALES $10,628/SQM
Major Tenants GLA SQM Lease Expiry
Woolworths 3,832 Mar-25
Martelli's Fruit Market 682 Aug-22
Lease Expiry Profile % Income
VACANCY 2.5%
2H20 10.2%
FY21 7.5%
FY22 11.0%
FY23 14.1%
FY24 13.9%
FY25+ 40.8%
WALE 3.8 YEARS
----- End of picture text -----

Investment Property Retail

EAST VILLAGE

ZETLAND, NSW

==> picture [179 x 127] intentionally omitted <==

East Village is an award-winning mixed-use retail centre that opened in October 2014, located three kilometres south of the Sydney CBD in the rapidly densifying urban renewal area of Zetland. The centre is strongly anchored by Coles, an Audi Service Centre and Virgin Active Health Club with over 50 specialty stores. The centre ranked “Number 1” in Australia, in Shopping Centre News Little Guns Awards for annual turnover per square metre, four years in a row (2016-2019) and is set to benefit from strong forecast population growth in its catchment.

==> picture [484 x 393] intentionally omitted <==

----- Start of picture text -----

Summary Information
CLASSIFICATION SUB REGIONAL
OWNERSHIP 100%
GLA 32,961 SQM
CAR SPACES 671
ACQUISITION DATE Jul 16 (49.9%) Aug 17 (50.1%)
LAST EXTERNAL VALUATION DATE 30-Jun-19
VALUATION AT 31 DECEMBER 19 $327.0m
VALUER Directors Valuation
CAPITALISATION RATE 5.25%
DISCOUNT RATE 7.00%
CENTRE MAT $175.5m
SPECIALTY OCCUPANCY COSTS 12.9%
SPECIALTY SALES $11,876/SQM
Major Tenants GLA SQM Lease Expiry
Audi 13,172 Oct-34
Virgin Active 4,835 Nov-34
Coles 4,015 Oct-34
East Phoenix 1,280 Dec-26
Montessori Academy 1,173 Dec-26
Lease Expiry Profile % Income
VACANCY 2.3%
2H20 5.8%
FY21 7.5%
FY22 15.3%
FY23 4.9%
FY24 2.0%
FY25+ 62.2%
WALE 6.6 YEARS
----- End of picture text -----

Investment Property Retail

GREENWOOD PLAZA

NORTH SYDNEY, NSW

==> picture [179 x 127] intentionally omitted <==

Greenwood Plaza is a three-level centre at the base of Mirvac's iconic 101-103 Miller Street office tower, providing a major pedestrian thoroughfare to the busy North Sydney train station, with approximately 18 million visitations per annum. It comprises over 90 specialty retail and service outlets, including Romeo's IGA.

==> picture [488 x 347] intentionally omitted <==

----- Start of picture text -----

Summary Information
CLASSIFICATION CBD RETAIL
OWNERSHIP 50% Mirvac, 50% Nuveen
GLA 9,051 SQM
CAR SPACES 347
ACQUISITION DATE Jun-94
LAST EXTERNAL VALUATION DATE 31-Dec-18
VALUATION AT 31 DECEMBER 19 $119.0m [1]
VALUER Directors Valuation
CAPITALISATION RATE 5.50%
DISCOUNT RATE 7.50%
CENTRE MAT $84.3m
SPECIALTY OCCUPANCY COSTS 22.2%
SPECIALTY SALES $10,612/SQM
Major Tenants GLA SQM Lease Expiry
Greenwood Hotel 856 Jan-26
IGA Romeo's 864 Dec-30
Lease Expiry Profile % Income
VACANCY 2.3%
2H20 8.9%
FY21 13.3%
FY22 6.1%
FY23 28.9%
FY24 16.7%
FY25+ 23.8%
WALE 3.5 YEARS
----- End of picture text -----

Book value represents Mirvac's ownership and includes the 101-103 Miller St car park.

Investment Property Retail

HARBOURSIDE

SYDNEY, NSW

==> picture [179 x 125] intentionally omitted <==

Harbourside is a CBD retail centre which stretches over 240 metres of water frontage within Sydney's iconic Darling Harbour. Situated over three levels, the centre is predominantly focused on food catering/restaurants and entertainment. Harbourside is well-positioned to benefit from the multi-billion dollar urban regeneration of Darling Harbour which includes major residential, commercial, hotel and convention centre developments in addition to upgraded public spaces.

==> picture [484 x 358] intentionally omitted <==

----- Start of picture text -----

Summary Information
CLASSIFICATION CBD RETAIL
OWNERSHIP 100%
GLA 20,566 SQM
CAR SPACES -
ACQUISITION DATE Jan-14
LAST EXTERNAL VALUATION DATE 30-Jun-18
VALUATION AT 31 DECEMBER 19 $262.0m
VALUER Directors Valuation
CAPITALISATION RATE 5.75%
DISCOUNT RATE 6.75%
CENTRE MAT $164.0m
SPECIALTY OCCUPANCY COSTS 19.3%
SPECIALTY SALES $10,389/SQM
Major Tenants GLA SQM Lease Expiry
Kingpin 3,381 Sep-22
Hard Rock Café 1,365 Oct-21
Cyren 1,138 Sep-27
Lease Expiry Profile % Income
VACANCY 3.5%
2H20 10.9%
FY21 6.8%
FY22 26.7%
FY23 11.7%
FY24 14.9%
FY25+ 25.5%
WALE 3.2 YEARS
----- End of picture text -----

Investment Property Retail

METCENTRE

SYDNEY, NSW

==> picture [180 x 126] intentionally omitted <==

MetCentre is located at the base of 60 Margaret Street in Sydney and adjoins Wynyard train station. It has excellent exposure to George Street, well positioned to benefit from the light rail project, and currently draws approximately 12 million visitations per annum. The centre is anchored by a Woolworths supermarket and comprises approximately 75 specialty stores, including a significant food offering.

==> picture [489 x 335] intentionally omitted <==

----- Start of picture text -----

Summary Information
CLASSIFICATION CBD RETAIL
OWNERSHIP 50% Mirvac, 50% Blackstone
GLA 6,496 SQM
CAR SPACES -
ACQUISITION DATE Aug-98
LAST EXTERNAL VALUATION DATE 31-Dec-18
VALUATION AT 31 DECEMBER 19 $85.0m [1]
VALUER Directors Valuation
CAPITALISATION RATE 5.50%
DISCOUNT RATE 7.00%
CENTRE MAT $84.6m
SPECIALTY OCCUPANCY COSTS 22.4%
SPECIALTY SALES $12,015/SQM
Major Tenants GLA SQM Lease Expiry
Woolworths 1,486 Aug-29
Lease Expiry Profile % Income
VACANCY 0.8%
2H20 18.8%
FY21 24.5%
FY22 11.3%
FY23 6.2%
FY24 11.7%
FY25+ 26.7%
WALE 3.0 YEARS
----- End of picture text -----

Book value represents Mirvac's ownership.

Investment Property Retail

RHODES WATERSIDE

RHODES, NSW

==> picture [179 x 126] intentionally omitted <==

Rhodes Waterside is co-located with IKEA in the significant Rhodes residential and office precinct. Major retailers include Coles, ALDI, Target, Bing Lee and Reading Cinemas in addition to over 120 specialty stores. The centre features a strong dining offering and has seen significant growth through population growth, remixing and customer-focussed initiatives.

==> picture [489 x 382] intentionally omitted <==

----- Start of picture text -----

Summary Information
CLASSIFICATION REGIONAL
OWNERSHIP 50% Mirvac, 50% Perron
GLA 34,646 SQM
CAR SPACES 2,414
ACQUISITION DATE Jan-07
LAST EXTERNAL VALUATION DATE 30-Jun-19
VALUATION AT 31 DECEMBER 19 $206.0m [1]
VALUER Directors Valuation
CAPITALISATION RATE 5.25%
DISCOUNT RATE 7.00%
CENTRE MAT $227.3m
SPECIALTY OCCUPANCY COSTS 17.4%
SPECIALTY SALES $8,994/SQM
Major Tenants GLA SQM Lease Expiry
Reading Cinemas 4,122 Dec-29
Target 3,795 Nov-24
Coles 3,497 Dec-19
ALDI 1,597 Jul-33
Bing Lee 1,022 Feb-25
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 23.6%
FY21 8.7%
FY22 13.3%
FY23 17.1%
FY24 14.5%
FY25+ 22.8%
WALE 3.1 YEARS
----- End of picture text -----

Book value represents Mirvac's ownership.

Investment Property Retail

SOUTH VILLAGE SHOPPING CENTRE

KIRRAWEE, NSW

==> picture [180 x 127] intentionally omitted <==

A newly developed neighbourhood centre as part of a broader mixed-use project incorporating approximately 750 residential apartments and a significant public park. The centre is located in Kirrawee, 25 kilometres south of Sydney, and is serviced by nearby public transport and the Princes Highway. The centre is anchored by Coles and ALDI, with other key uses including dining, fresh food, services and child care, with more than 30 specialty stores.

==> picture [484 x 346] intentionally omitted <==

----- Start of picture text -----

Summary Information
CLASSIFICATION NEIGHBOURHOOD
OWNERSHIP 100%
GLA 14,194 SQM
CAR SPACES 463
ACQUISITION DATE Oct 16 (50%) Jun 17 (50%)
LAST EXTERNAL VALUATION DATE 31-Dec-19
VALUATION AT 31 DECEMBER 19 $108.0m
VALUER Savills
CAPITALISATION RATE 5.75%
DISCOUNT RATE 7.00%
CENTRE MAT n/a
SPECIALTY OCCUPANCY COSTS n/a
SPECIALTY SALES n/a
Major Tenants GLA SQM Lease Expiry
Coles 4,501 Nov-38
ALDI 1,518 Nov-28
Lease Expiry Profile % Income
VACANCY 6.2%
2H20 4.7%
FY21 0.0%
FY22 1.0%
FY23 0.0%
FY24 10.2%
FY25+ 77.9%
WALE 9.8 YEARS
----- End of picture text -----

Investment Property Retail

STANHOPE VILLAGE

STANHOPE GARDENS, NSW

==> picture [181 x 127] intentionally omitted <==

Developed by Mirvac in the rapidly growing north-west corridor of Sydney, Stanhope Village is conveniently situated adjacent to the area's busy leisure centre and pool facility. Stanhope Village was expanded in 2015 and is anchored by Coles, Kmart and ALDI with approximately 75 specialty stores.

==> picture [484 x 358] intentionally omitted <==

----- Start of picture text -----

Summary Information
CLASSIFICATION SUB REGIONAL
OWNERSHIP 100%
GLA 18,071 SQM
CAR SPACES 736
ACQUISITION DATE Nov-03
LAST EXTERNAL VALUATION DATE 31-Dec-18
VALUATION AT 31 DECEMBER 19 $149.0m
VALUER Directors Valuation
CAPITALISATION RATE 5.75%
DISCOUNT RATE 7.00%
CENTRE MAT $183.0m
SPECIALTY OCCUPANCY COSTS 12.0%
SPECIALTY SALES $10,195/SQM
Major Tenants GLA SQM Lease Expiry
Kmart 5,060 Mar-22
Coles 3,500 Nov-28
ALDI 1,329 Aug-28
Lease Expiry Profile % Income
VACANCY 1.3%
2H20 20.1%
FY21 9.5%
FY22 23.5%
FY23 2.7%
FY24 9.9%
FY25+ 33.0%
WALE 3.4 YEARS
----- End of picture text -----

Investment Property Retail

TRAMSHEDS SYDNEY

HAROLD PARK, NSW

==> picture [192 x 127] intentionally omitted <==

Tramsheds Sydney is an iconic restoration and reimagining of the historic former tram depot at Harold Park in Sydney's inner-west. Supported by an affluent urban catchment, including residents of the 1,300 new dwellings within Mirvac's Harold Park residential development, Tramsheds Sydney offers an eclectic mix of reputable Sydney eateries, in addition to a local supermarket and services in a bespoke heritage setting.

==> picture [484 x 347] intentionally omitted <==

----- Start of picture text -----

Summary Information
CLASSIFICATION NEIGHBOURHOOD
OWNERSHIP 100%
GLA 5,952 SQM
CAR SPACES 141
ACQUISITION DATE Oct-15
LAST EXTERNAL VALUATION DATE 30-Jun-19
VALUATION AT 31 DECEMBER 19 $41.0m
VALUER Directors Valuation
CAPITALISATION RATE 5.75%
DISCOUNT RATE 7.00%
CENTRE MAT $45.9m
SPECIALTY OCCUPANCY COSTS 11.0%
SPECIALTY SALES $8,824/SQM
Major Tenants GLA SQM Lease Expiry
Supamart 2,440 Sep-31
The Butcher and Farmer 536 Sep-26
Lease Expiry Profile % Income
VACANCY 0.0%
2H20 11.4%
FY21 0.0%
FY22 22.3%
FY23 0.0%
FY24 18.1%
FY25+ 48.2%
WALE 5.5 YEARS
----- End of picture text -----

Investment Property Retail

KAWANA SHOPPINGWORLD

BUDDINA, QLD

==> picture [180 x 126] intentionally omitted <==

Located one hour north of Brisbane in the growing lifestyle region of the Sunshine Coast, Kawana Shoppingworld is a dominant convenience and lifestyle centre. The centre incorporates Woolworths, Coles, ALDI, Big W, six mini-majors and approximately 150 specialty stores. The centre successfully launched Event Cinemas and an expanded dining precinct in late 2018, introducing the first Gold Class theatres on the Sunshine Coast in response to significant customer demand.

==> picture [489 x 382] intentionally omitted <==

----- Start of picture text -----

Summary Information
CLASSIFICATION SUB REGIONAL
OWNERSHIP 50% Mirvac, 50% ISPT
GLA 45,389 SQM
CAR SPACES 2,088
ACQUISITION DATE Dec 93 (50%) Jun 98 (50%) Dec 17 (-50%)
LAST EXTERNAL VALUATION DATE 30-Jun-19
VALUATION AT 31 DECEMBER 19 $208.5m [1]
VALUER Directors Valuation
CAPITALISATION RATE 5.50%
DISCOUNT RATE 7.25%
CENTRE MAT $329.3m
SPECIALTY OCCUPANCY COSTS 16.1%
SPECIALTY SALES $8,602/SQM
Major Tenants GLA SQM Lease Expiry
Big W 8,383 Jun-21
Event Cinemas 5,865 Nov-33
Woolworths 3,648 Nov-29
Coles 3,351 Oct-27
ALDI 1,753 Jul-24
Lease Expiry Profile % Income
VACANCY 1.0%
2H20 15.5%
FY21 32.6%
FY22 11.4%
FY23 6.1%
FY24 8.8%
FY25+ 24.6%
WALE 3.5 YEARS
----- End of picture text -----

Book value represents Mirvac's ownership.

Investment Property Retail

ORION SPRINGFIELD CENTRAL

SPRINGFIELD, QLD

==> picture [179 x 126] intentionally omitted <==

Located in Brisbane's rapidly growing south-western corridor, Orion was developed by Mirvac in March 2007 and underwent a major expansion that was completed in March 2016. The latest development introduced an expanded casual dining, fashion and entertainment offer to position the centre as the dominant retail offer in its catchment. The centre is anchored by Woolworths, Coles, ALDI, Target, Big W and Event Cinemas with over 180 specialty stores and 11 pad sites, with significant sundry land holdings for future expansion.

==> picture [489 x 382] intentionally omitted <==

----- Start of picture text -----

Summary Information
CLASSIFICATION REGIONAL
OWNERSHIP 100%
GLA 69,797 SQM
CAR SPACES 3,053
ACQUISITION DATE Aug-02
LAST EXTERNAL VALUATION DATE 31-Dec-18
VALUATION AT 31 DECEMBER 19 $448.8m [1]
VALUER Directors Valuation
CAPITALISATION RATE 5.00%
DISCOUNT RATE 7.50%
CENTRE MAT $432.3m
SPECIALTY OCCUPANCY COSTS 12.2%
SPECIALTY SALES $8,568/SQM
Major Tenants GLA SQM Lease Expiry
Big W 7,988 Mar-27
Target 6,021 Nov-30
Event Cinemas 5,801 Oct-30
Coles 5,618 Oct-30
Woolworths 4,471 Mar-27
Lease Expiry Profile % Income
VACANCY 1.2%
2H20 6.4%
FY21 11.3%
FY22 15.7%
FY23 12.4%
FY24 13.0%
FY25+ 40.0%
WALE 4.6 YEARS
----- End of picture text -----

Includes sundry vacant land.

Investment Property Retail

TOOMBUL

NUNDAH, QLD

==> picture [179 x 127] intentionally omitted <==

Toombul is located in a growing inner urban area of Brisbane, just seven kilometres from Brisbane's CBD and six kilometres from Brisbane Airport. The centre benefits from excellent accessibility via major roadways as well as rail and bus links. Toombul has approximately 46,000 square metres of gross lettable area comprising Coles, ALDI, Kmart, Target, BCC Cinemas, Bunnings Warehouse and approximately 150 specialty stores. Since Mirvac’s acquisition in 2016 the centre has been progressively remixed and upgraded, with the latest development of an alfresco dining and entertainment precinct which was completed late 2019.

==> picture [489 x 382] intentionally omitted <==

----- Start of picture text -----

Summary Information
CLASSIFICATION REGIONAL
OWNERSHIP 100%
GLA 46,422 SQM
CAR SPACES 1,917
ACQUISITION DATE Jun-16
LAST EXTERNAL VALUATION DATE 31-Dec-19
VALUATION AT 31 DECEMBER 19 $320.0m [1]
VALUER Knight Frank
CAPITALISATION RATE 5.75%
DISCOUNT RATE 7.00%
CENTRE MAT $248.8m
SPECIALTY OCCUPANCY COSTS 14.9%
SPECIALTY SALES $8,825/SQM
Major Tenants GLA SQM Lease Expiry
Kmart 6,725 Feb-27
Target 6,582 Oct-26
Coles 3,589 May-32
Bunnings 3,033 Jul-21
BCC Cinemas 2,664 Apr-27
Lease Expiry Profile % Income
VACANCY 1.4%
2H20 14.0%
FY21 9.3%
FY22 10.2%
FY23 14.3%
FY24 12.2%
FY25+ 38.6%
WALE 4.4 YEARS
----- End of picture text -----

Includes sundry vacant land.

Investment Property Retail

MOONEE PONDS CENTRAL

MOONEE PONDS, VIC

==> picture [200 x 126] intentionally omitted <==

Moonee Ponds Central is located seven kilometres north of the Melbourne CBD and conveniently connected to the busy Puckle Street retail strip. Moonee Ponds is currently undergoing strong population growth and densification in the immediate catchment, with the centre well positioned to benefit. The centre was most recently expanded in 2009 and comprises Kmart, Coles and an ALDI Supermarket as well as over 67 specialty stores. A new Dining Lane, which will service the residents of the ~1,500 apartments completing in the surrounding area, will be complete in FY20.

==> picture [484 x 359] intentionally omitted <==

----- Start of picture text -----

Summary Information
CLASSIFICATION SUB REGIONAL
OWNERSHIP 100%
GLA 18,859 SQM
CAR SPACES 898
ACQUISITION DATE May 03 & Feb 08
LAST EXTERNAL VALUATION DATE 30-Jun-19
VALUATION AT 31 DECEMBER 19 $96.0m
VALUER Directors Valuation
CAPITALISATION RATE 6.00%
DISCOUNT RATE 7.00%
CENTRE MAT $157.2m
SPECIALTY OCCUPANCY COSTS 12.2%
SPECIALTY SALES $8,624/SQM
Major Tenants GLA SQM Lease Expiry
Kmart 4,728 Mar-24
Coles 4,000 May-22
ALDI 1,221 Mar-23
Lease Expiry Profile % Income
VACANCY 3.7%
2H20 7.5%
FY21 8.7%
FY22 23.5%
FY23 13.7%
FY24 26.1%
FY25+ 16.8%
WALE 3.2 YEARS
----- End of picture text -----

Investment Property Retail

COOLEMAN COURT

WESTON, ACT

==> picture [180 x 126] intentionally omitted <==

Cooleman Court is a neighbourhood centre located in the Canberra suburb of Weston. The centre comprises two supermarkets, Woolworths and ALDI, a Target Country, Best & Less and approximately 40 specialty stores. The new residential area of Molonglo Valley is currently being developed a few kilometres from Cooleman Court and is expected to positively impact the centre.

==> picture [484 x 347] intentionally omitted <==

----- Start of picture text -----

Summary Information
CLASSIFICATION NEIGHBOURHOOD
OWNERSHIP 100%
GLA 10,687 SQM
CAR SPACES 500
ACQUISITION DATE Dec-09
LAST EXTERNAL VALUATION DATE 30-Jun-19
VALUATION AT 31 DECEMBER 19 $70.0m
VALUER Directors Valuation
CAPITALISATION RATE 6.50%
DISCOUNT RATE 7.25%
CENTRE MAT $131.0m
SPECIALTY OCCUPANCY COSTS 14.9%
SPECIALTY SALES $7,379/SQM
Major Tenants GLA SQM Lease Expiry
Woolworths 3,102 Aug-31
ALDI 1,548 Jan-24
Lease Expiry Profile % Income
VACANCY 2.0%
2H20 15.1%
FY21 5.3%
FY22 9.8%
FY23 10.4%
FY24 18.2%
FY25+ 39.2%
WALE 5.4 YEARS
----- End of picture text -----

Other investments

% of Mirvac’s property

Travelodge, Tucker Box Hotel Group

Other Investments

JV & Funds Under Management

Tucker Box Hotel Group

==> picture [481 x 74] intentionally omitted <==

----- Start of picture text -----

FOCUS FUM ($M) NO. OF INVESTORS
Wholesale 578 2
The Tucker Box Hotel Group is a sector specific wholesale fund established in March 2005 and focuses on the 3 to
3.5 star, limited service hotel market in Australia. The portfolio comprises 11 hotels and 2,032 rooms all of which
are leased to Value Lodging Pty Limited, a subsidiary of Toga Far East Hotels.
----- End of picture text -----

LAT Portfolio

==> picture [481 x 175] intentionally omitted <==

----- Start of picture text -----

FOCUS FUM ($M) NO. OF INVESTORS
Office UNDISCLOSED N/A
In December 2015, Mirvac reached an agreement with a subsidiary of China Investment Corporation (CIC) to
become asset manager of the LAT portfolio. Mirvac also invested an interest in the CIC controlled trusts that are
managed by Mirvac.
MILP Trust
FOCUS FUM ($M) NO. OF INVESTORS
Industrial 239 2
MILP Trust is owned by Mirvac (10%) and Prime Property Fund Asia Limited Partnership (90%). MILP will focus on
core and value add industrial opportunities. Mirvac will provide trust administration, property management, and
development management services. The Trust's industrial assets comprise of two facilities in Victoria, one in
Campbelltown NSW and a 50% interest in the Calibre Estate in Eastern Creek, NSW
----- End of picture text -----

Duck River Auburn Trust

==> picture [481 x 61] intentionally omitted <==

----- Start of picture text -----

FOCUS FUM ($M) NO. OF INVESTORS
Industrial 11 2
Duck River Auburn Trust is owned by Mirvac (51%) and North Haven Real Estate Fund IX Global (49%). The Trust
has entered into an option to acquire and redevelop an industrial site in Auburn, NSW.
----- End of picture text -----

Residential overview

==> picture [69 x 8] intentionally omitted <==

----- Start of picture text -----

Marrick & Co, Sydney
----- End of picture text -----

Mirvac is one of the leading residential brands in the Australian development and construction industry and has a proven track record of delivering innovative and quality products that exceed customers’ expectations and lead the market.

Residential Development

Overview

==> picture [365 x 120] intentionally omitted <==

----- Start of picture text -----

Expected Revenue Pipeline Lots
$13.9 billion 27,551 lots
Insert Pie Chart
VIC 46% VIC 48%
NSW 36% NSW 27%
QLD 12% QLD 17%
WA 6% WA 8%
----- End of picture text -----

Residential Expected Revenue

==> picture [365 x 121] intentionally omitted <==

----- Start of picture text -----

Mirvac Share Expected Revenue Masterplanned Communities
$10.6 billion $7.2 billion
VIC 49% VIC 56%
NSW 29% NSW 24%
QLD 16% QLD 14%
WA 6% WA 6%
----- End of picture text -----

==> picture [174 x 121] intentionally omitted <==

----- Start of picture text -----

Apartments
$3.4 billion
NSW 40%
VIC 32%
QLD 20%
WA 8%
----- End of picture text -----

JV & Funds Under Management

FOCUS	FUM($M)	NO. OF INVESTORS
Australian Build to Rent Club1	146	2
Mirvac Ping An Waterloo Development Trust	2	2
Mirvac SLS Development Trust	329	2

1.The fund is consolidated and the co-investor's ownership is recognised as a non-controlling interest.

Residential Development

NEW SOUTH WALES

==> picture [519 x 134] intentionally omitted <==

----- Start of picture text -----

Mirvac Share Expected Revenue Pipeline Lots
$3.1 billion 7,436 lots
pie chart
Masterplanned Masterplanned
Communities 43% Communities 79%
Apartments 57% Apartments 21%
----- End of picture text -----

In Progress

==> picture [1067 x 360] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/ PROJECT
AGREEMENT VALUE TOTAL SETTLEMENT DATE [1] CURRENT PRICE RANGE CONSTRUCTION
PROPERTY DATE LOCATION (INCL. GST) LOTS RELEASED EXCHANGED SETTLED FROM TO FROM TO PROGRESS [2] DESCRIPTION OWNERSHIP STRUCTURE
The Avenue, Alex Avenue Various from 2012 Schofields $276.3m 492 480 480 480 FY14 FY23 $295,000 $819,900 MPC - Mix of land & housing 100% Mirvac
Completed Stages $83.9m 133 133 133 133 FY15 FY17 $312,900 $731,533 100%
Released Stages $192.4m 359 347 347 347 FY14 FY23 $295,000 $819,900 94%
Crest, Raby Road Sep 14 Gledswood Hills $270.1m 584 455 420 385 FY17 FY22 $324,000 $690,000 65% MPC - Mix of land & housing 100% Mirvac
Googong, Googong Dam Road Dec 11 Googong $1,898.9m 5,741 2,134 2,016 1,947 FY14 FY34 $112,000 $785,000 MPC - Mix of land & housing JV with PEET Limited
Released Stages $596.6m 2,301 2,134 2,016 1,947 FY14 FY24 $112,000 $785,000 94%
Future Stages $1,302.2m 3,440 0 0 0 FY21 FY34 $140,000 $783,273 0%
Green Square, Botany Road Mar 12 Zetland $1,495.0m 1,097 476 475 474 FY17 FY26 $498,000 $3,000,000 Apartments with mixed use PDA with Landcom
Ebsworth $172.2m 174 174 174 174 FY17 FY17 $498,000 $1,280,000 100%
No.8 Ebsworth, Ovo & Ovo Portman Place $334.2m 302 302 301 300 FY18 FY20 $560,000 $2,080,000 100%
Future Stages $988.6m 621 0 0 0 FY24 FY26 $700,000 $3,000,000 0%
Marrick & Co., Marrickville Road Oct 15 Marrickville $228.9m 216 216 177 172 FY20 FY22 $615,000 $1,950,000 100% Apartments 100% Mirvac
Menangle, STATION STREET Jan 17 Menangle $143.5m 373 0 0 0 FY21 FY24 $425,000 $515,000 0% MPC - Land PDA with SouWest Developments Pty Ltd
Moorebank Cove, NEWBRIDGE ROAD Dec 14 Moorebank $164.4m 179 0 0 0 FY22 FY23 $745,000 $1,250,000 0% MPC - Medium density housing PDA with Benedict Industries
Pavilions, Figtree Drive Nov 14 Sydney Olympic Park $358.6m 359 359 261 0 FY20 FY23 $575,000 $1,980,000 81% Apartments PDA with Sydney Olympic Park Authority
Riverlands, PRESCOT PARADE Oct 19 Milperra $352.9m 345 0 0 0 FY22 FY25 $860,000 $1,250,000 0% MPC - Medium density housing 100% Mirvac
St Leonards Square, Pacific Highway Jun 15 St Leonards $813.8m 561 [3] 560 551 327 FY20 FY21 $635,000 $5,585,000 Apartments with mixed use JV with Ping An Real Estate
The William $356.5m 241 240 234 216 FY20 FY20 $635,000 $2,725,000 100%
The Jackson $457.3m 320 320 317 111 FY20 FY21 $640,000 $5,585,000 100%
The Finery, Lachlan Street Jun 14 Waterloo $268.0m 239 239 239 239 FY18 FY20 $620,000 $1,980,000 100% Apartments and terraces with mixed use JV with Ping An Real Estate
----- End of picture text -----

Proposed

==> picture [1067 x 79] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/ PROJECT
AGREEMENT VALUE SETTLEMENT DATE [1]
PROPERTY DATE LOCATION (INCL. GST) TOTAL LOTS FROM TO DESCRIPTION OWNERSHIP STRUCTURE
Marsden Park North Nov 14 Marsden Park $286.7m 541 FY22 FY25 MPC - Mix of land & housing PDA with MAC 1 MP Pty Ltd
Milperra, Western Sydney University Campus Aug 19 Milperra $422.2m 425 FY24 FY28 MPC - Medium density housing PDA with Western Sydney University
JV with John Holland Pty Ltd / PDA with
Waterloo Metro Quarter Dec 19 Waterloo TBC 308 FY25 FY25 Apartments with mixed use Sydney Metro Pty Ltd
----- End of picture text -----

Settlement date may vary as circumstances change.
Construction progress as a percentage of cost, which includes land subdivision but not land acquisition.
Includes 34 retail/commercial strata lots.

Residential Development New South Wales

THE AVENUE, ALEX AVENUE

SCHOFIELDS, NSW

==> picture [279 x 184] intentionally omitted <==

A land and housing project, The Avenue is in the North West Growth corridor of Sydney approximately 45 kilometres from the Sydney CBD. This masterplanned community will ultimately deliver 492 residential lots and includes a 1.2 hectare public park. Precincts 1, 2 and 3 are complete. Precinct 4 consists of 99 lots.

Summary Information - In Progress

==> picture [458 x 101] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Various (from 2012)
LOCATION Schofields
PROJECT VALUE (INCL. GST) $276.3m
TOTAL LOTS 492
PROJECT PERIOD FY14-FY23
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

Residential Development New South Wales

CREST, RABY ROAD

GLEDSWOOD HILLS, NSW

==> picture [256 x 162] intentionally omitted <==

Crest at Gledswood Hills is a residential masterplanned subdivision located in Sydney’s south west within the Camden LGA. The project consists of 584 land lots to be integrated with approximately 41 hectares of recreational open space. “My Ideal House” at Crest won the Australian Institute of Architects’ 2019 NSW Architecture Award for Sustainable Architecture.

Summary Information - In Progress

==> picture [458 x 100] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Sep-14
LOCATION Gledswood Hills
PROJECT VALUE (INCL. GST) $270.1m
TOTAL LOTS 584
PROJECT PERIOD FY17-FY22
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

Residential Development New South Wales

GOOGONG, GOOGONG DAM ROAD

GOOGONG, NSW

==> picture [261 x 170] intentionally omitted <==

Googong is a new township located on former grazing land on the NSW/ACT border, just 16 kilometres south east of Parliament House, and eight kilometres south of Queanbeyan. The project is being developed on a 780 hectare site over 20 to 25 years, and will eventually be home to approximately 18,000 people. As a new, self-contained township, Googong will provide housing, community and recreational facilities, shops, schools and employment opportunities. Over 20 per cent of the site will be dedicated to council as open space for parklands and playing fields.

Summary Information - In Progress

==> picture [458 x 100] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Dec-11
LOCATION Googong
PROJECT VALUE (INCL. GST) $1,898.9m
TOTAL LOTS 5,741
PROJECT PERIOD FY14-FY34
OWNERSHIP STRUCTURE JV with PEET Limited
----- End of picture text -----

Residential Development New South Wales

GREEN SQUARE, BOTANY ROAD ZETLAND, NSW

==> picture [245 x 157] intentionally omitted <==

Green Square, a joint development between Mirvac and Landcom, is a mixed-use development located just over three kilometres from Sydney’s CBD, approximately four kilometres from Sydney airport and is conveniently located near the Green Square train station. The Green Square region is one of the largest urban renewal projects in Australia and when complete, Mirvac and Landcom will have delivered over 1,000 apartments, along with office and retail space and a substantial public domain within the Green Square Town Centre.

Summary Information - In Progress

==> picture [458 x 100] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Mar-12
LOCATION Zetland
PROJECT VALUE (INCL. GST) $1,495.0m
TOTAL LOTS 1,097
PROJECT PERIOD FY17-FY26
OWNERSHIP STRUCTURE PDA with Landcom
----- End of picture text -----

Residential Development New South Wales

MARRICK & CO., MARRICKVILLE ROAD

MARRICKVILLE, NSW

==> picture [290 x 82] intentionally omitted <==

Located in Sydney’s inner west, seven kilometres south west of Sydney’s CBD, Marrick & Co is the first One Planet Living certified community in NSW. The project, on the former Marrickville Hospital site and delivered in partnership with Inner West Council, comprises 225[1] lots across residential apartments and terrace homes and a new library named ‘Patyegarang Place’. The library was dedicated by Mirvac to Inner West Council along with four percent of the residential apartments for key worker housing. The development, completed in mid-2019, boasts an abundance of open space including ‘The Common’ where fitness classes are hosted in the mornings, a rooftop deck where a kitchen provides residents with BBQ and pizza oven facilities and kitchen gardens for residents to grow their own produce. Significant elements of the site’s rich history have been retained, including the heritage conversion of the main ward building as the new library and the former nurses’ quarters as luxury, whole floor, boutique terrace dwellings.

Summary Information - In Progress

==> picture [458 x 101] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Oct-15
LOCATION Marrickville
PROJECT VALUE (INCL. GST) $228.9m
TOTAL LOTS 216
PROJECT PERIOD FY20-FY22
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

Includes nine affordable housing lots.

Residential Development New South Wales

MENANGLE, STATION STREET MENANGLE, NSW

==> picture [255 x 166] intentionally omitted <==

Menangle is a residential masterplanned community located in Sydney’s south west within the Wollondilly Shire LGA. The 40 hectare site is located adjacent the historical Menangle train station and Menangle village. Two parks are proposed within the masterplanned community. Mirvac’s partners Benedict industries and the Halfpenny family are planning for a new tourism and lifestyle destination adjacent the residential subdivision securing the future of the heritage listed Camden Park Estate Central Creamery and Rotolactor.

Summary Information - In Progress

==> picture [458 x 100] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Jan-17
LOCATION Menangle
PROJECT VALUE (INCL. GST) $143.5m
TOTAL LOTS 373
PROJECT PERIOD FY21-FY24
OWNERSHIP STRUCTURE PDA with SouWest Developments Pty Ltd
----- End of picture text -----

Residential Development New South Wales

MOOREBANK COVE, NEWBRIDGE ROAD MOOREBANK, NSW

==> picture [255 x 166] intentionally omitted <==

The development is located in Moorebank, approximately 27 kilometres south west of Sydney CBD, on the banks of the Georges River and in close proximity to Mirvac’s award winning Masterplanned Community site, Brighton Lakes. The 179 lot estate includes a mix of Mirvac designed and built detached, semi-detached and terrace homes as well as a Community Facility comprising landscaped green space, a swimming pool, and covered BBQ area. The site will benefit from existing local schools, cafes and restaurants and is only minutes’ drive to the M5 and major arterial roads that link to the Liverpool CBD. Bus services are within walking distance and Holsworthy train station is only 3 kilometres away.

Summary Information - In Progress

==> picture [458 x 100] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Dec-14
LOCATION Moorebank
PROJECT VALUE (INCL. GST) $164.4m
TOTAL LOTS 179
PROJECT PERIOD FY22-FY23
OWNERSHIP STRUCTURE PDA with Benedict Industries
----- End of picture text -----

Note: Concept image only (artist impression), final design may differ from above image.

Residential Development New South Wales

PAVILIONS, FIGTREE DRIVE

SYDNEY OLYMPIC PARK, NSW

==> picture [275 x 163] intentionally omitted <==

Located within the Sydney Olympic Park precinct, the site is 16 kilometres west of the Sydney CBD and nine kilometres from the Parramatta CBD. In addition to build-to-sell apartments, two of the buildings will house Mirvac’s first purpose, build-to-rent assets in Australia. The project has a strong focus on amenity and private open space for its residents and tenants, with a private landscape podium situated over four levels of basement car parking, gym, community herb and kitchen garden, and communal room for all residents provided. In addition, 1,500 square metres of retail space will be handed back to the Sydney Olympic Park Authority which will own and lease to a commercial operator.

Summary Information - In Progress

==> picture [458 x 101] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Nov-14
LOCATION Sydney Olympic Park
PROJECT VALUE (INCL. GST) $358.6m
TOTAL LOTS 359 [1]
PROJECT PERIOD FY20-FY23
OWNERSHIP STRUCTURE PDA with Sydney Olympic Park Authority
----- End of picture text -----

Excludes affordable housing lots to be delivered to Sydney Olympic Park Authority and Build-to-Rent lots.

Residential Development New South Wales

ST LEONARDS SQUARE, PACIFIC HIGHWAY ST LEONARDS SQUARE, NSW

==> picture [155 x 213] intentionally omitted <==

Located in the heart of Sydney's Lower North Shore, St Leonards Square is just a few hundred metres from St Leonards Train Station and diagonally opposite the future Crows Nest Metro Station. Completed in the second half of 2019, the project has delivered 527 luxury residential apartments across two striking towers. Only 4.5 kilometres from the Sydney CBD, the project offers iconic views of Sydney CBD and Sydney Harbour and amenities across two levels. The project has also provided 32 commercial strata office suites, a Virgin Active gym and a vibrant ground floor retail precinct for residents and the wider community.

Summary Information - In Progress

==> picture [458 x 100] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Jun-15
LOCATION St Leonards
PROJECT VALUE (INCL. GST) $813.8m
TOTAL LOTS 561 [1]
PROJECT PERIOD FY20-FY21
OWNERSHIP STRUCTURE JV with Ping An Real Estate
----- End of picture text -----

Includes 34 retail/commercial strata lots.

Residential Development New South Wales

RIVERLANDS, PRESCOT PARADE

MILPERRA, NSW

==> picture [258 x 168] intentionally omitted <==

The Riverlands Golf Course is a newly acquired residential masterplanned community project. It is an infill site located approximately 30 kilometres south west of the Sydney CBD with direct access to the Georges River foreshore. The site is proposed to include 345 dwellings to be constructed by Mirvac along with community facilities and recreational opportunities.

Summary Information - In Progress

==> picture [459 x 101] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Oct-19
LOCATION Milperra
PROJECT VALUE (INCL. GST) $352.9m
TOTAL LOTS 345
PROJECT PERIOD FY22-FY25
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

Note: Concept image only (artist impression), final design may differ from above image.

Residential Development New South Wales

THE FINERY, LACHLAN STREET

WATERLOO, NSW

==> picture [330 x 173] intentionally omitted <==

The Finery offers a refined living experience for the emerging Lachlan Precinct in Waterloo, just 3.5 kilometres from Sydney’s CBD. Comprised of six low rise buildings, the project delivered 223 residential apartments and terrace homes. The development also incorporates 1,200 square metres of ground floor retail, generous green areas and a residents’ private entertaining rooftop terrace with plunge pool. Public domain and infrastructure works were also completed to improve the wider precinct and enhance amenity for residents.

Summary Information - In Progress

==> picture [480 x 101] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Jun-14
LOCATION Waterloo
PROJECT VALUE (INCL. GST) $268.0m
TOTAL LOTS 239 [1]
PROJECT PERIOD FY18-FY20
OWNERSHIP STRUCTURE JV with Ping An Real Estate
----- End of picture text -----

Includes 16 retail lots.

Residential Development

QUEENSLAND

Mirvac Share Expected Revenue $1.6 billion

==> picture [172 x 107] intentionally omitted <==

----- Start of picture text -----

Masterplanned
Communities 59%
Apartments 41%
----- End of picture text -----

Pipeline Lots 4,741 lots

==> picture [173 x 107] intentionally omitted <==

----- Start of picture text -----

Masterplanned
Communities 81%
Apartments 19%
----- End of picture text -----

In Progress

==> picture [1088 x 290] intentionally omitted <==

Settlement date may vary as circumstances change.
Construction progress as a percentage of cost, which includes land subdivision but not land acquisition.

Residential Development Queensland

ALEXANDRIA, PLUCKS ROAD

ARANA HILLS, QLD

==> picture [262 x 140] intentionally omitted <==

Located in Arana Hills, 11 kilometres north west of the Brisbane CBD, this is a proposed residential development consisting of 77 town homes and 3 land lots, as well as a resident’s recreation area.

==> picture [478 x 116] intentionally omitted <==

----- Start of picture text -----

|||
|---|---|
|Summary Information - In Progress|
|ACQUISITION/AGREEMENT DATE|Aug-17|
|LOCATION|Arana Hills|
|PROJECT VALUE (INCL. GST)|$47.2m|
|TOTAL LOTS|80|
|PROJECT PERIOD|FY21-FY22|
|OWNERSHIP STRUCTURE|100% Mirvac|

----- End of picture text -----

Residential Development Queensland

ASCOT GREEN, LANCASTER ROAD

ASCOT, QLD

==> picture [261 x 166] intentionally omitted <==

Ascot Green is a joint residential development project with Brisbane Racing Club located in the blue-chip suburb of Ascot in Brisbane. On completion the project is intended to deliver more than 950 apartments situated along the iconic Eagle Farm Racecourse. The first tower, Ascot House, was completed in June 2018 with limited apartments remaining. The adjoining tower, Tulloch House, was officially released to the market in November 2019 and is comprised of 84 apartments.

Summary Information - In Progress

==> picture [478 x 98] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Sep-15
LOCATION Ascot
PROJECT VALUE (INCL. GST) $836.4m
TOTAL LOTS 967
PROJECT PERIOD FY18-FY31
OWNERSHIP STRUCTURE PDA with Brisbane Racing Club
----- End of picture text -----

Residential Development Queensland

ASHFORD, ASHMORE STREET

EVERTON PARK, QLD

==> picture [324 x 153] intentionally omitted <==

Located in Everton Park, 7 kilometres north of the Brisbane CBD, this residential development comprises 84 town homes, 39 land lots and one heritage building. The development also consists of residents’ club facilities and redevelopment of a wetland nature reserve area.

Summary Information - In Progress

==> picture [478 x 97] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Mar-17
LOCATION Everton Park
PROJECT VALUE (INCL. GST) $82.0m
TOTAL LOTS 124
PROJECT PERIOD FY20-FY22
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

Residential Development Queensland

EVERLEIGH, TEVIOT ROAD

GREENBANK, QLD

==> picture [305 x 167] intentionally omitted <==

Everleigh is a 481-hectare MasterPlanned Community located 30 kilometres south of the Brisbane CBD. It is anticipated to yield over 3,400 residential land lots, in addition to regional sports and recreation parks, a state primary school site and a neighbourhood retail centre. Two stages in the first precinct have been constructed and registered with a third stage recently commenced.

Summary Information - In Progress

==> picture [478 x 99] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Feb-16
LOCATION Greenbank
PROJECT VALUE (INCL. GST) $782.6m
TOTAL LOTS 3,451
PROJECT PERIOD FY19-FY34
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

Residential Development Queensland

GAINSBOROUGH GREENS, SWAN ROAD PIMPAMA, QLD

==> picture [246 x 163] intentionally omitted <==

Gainsborough Greens is a large-scale masterplanned community located at Pimpama in the northern Gold Coast area, 50 kilometres south of the Brisbane CBD. The project consists of approximately 1,900 lots, along with recreational and retail facilities. The project encompasses the existing Gainsborough Greens Golf Course which was sold to a third party and is now subject to a body corporate structure.

Summary Information - In Progress

==> picture [478 x 98] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Oct-06
LOCATION Pimpama
PROJECT VALUE (INCL. GST) $505.6m
TOTAL LOTS 1,968
PROJECT PERIOD FY11-FY23
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

Residential Development Queensland

HOPE STREET, HOPE STREET SOUTH BRISBANE QLD

==> picture [167 x 159] intentionally omitted <==

The site is located in South Brisbane, a short walk from the Southbank parklands and arts precinct and across the river from the Brisbane CBD. Art House and Lucid, comprise of 187 and 167 apartments, respectively, as well as ground floor retail. Both towers are complete with very limited stock remaining.

Summary Information - In Progress

==> picture [478 x 98] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Jul-14 & Jul-15
LOCATION South Brisbane
PROJECT VALUE (INCL. GST) $218.6m
TOTAL LOTS 354
PROJECT PERIOD FY17-FY20
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

Residential Development Queensland

HYDEBERRY, GARDNER ROAD

==> picture [98 x 12] intentionally omitted <==

----- Start of picture text -----

ROCHEDALE, QLD
----- End of picture text -----

==> picture [257 x 184] intentionally omitted <==

Located in Rochedale, 14 kilometres south east of the Brisbane CBD, Hydeberry is a land-only development comprising of 133 lots constructed over two stages. Both stages of the project are now complete.

Summary Information - In Progress

==> picture [478 x 98] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Jan-17
LOCATION Rochedale
PROJECT VALUE (INCL. GST) $62.4m
TOTAL LOTS 133
PROJECT PERIOD FY19-FY20
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

Residential Development

VICTORIA

==> picture [434 x 136] intentionally omitted <==

----- Start of picture text -----

Mirvac Share Expected Revenue Pipeline Lots
$5.2 billion 13,256 lots
Masterplanned Masterplanned
Communities 79% Communities 92%
Apartments 21% Apartments 8%
----- End of picture text -----

In Progress

==> picture [1029 x 487] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/ PROJECT
AGREEMENT VALUE TOTAL SETTLEMENT DATE [1] CURRENT PRICE RANGE CONSTRUCTION
PROPERTY DATE LOCATION (INCL. GST) LOTS RELEASED EXCHANGED SETTLED FROM TO FROM TO PROGRESS [2] DESCRIPTION OWNERSHIP STRUCTURE
Jack Road, Jack Road Oct 14 Cheltenham $142.0m 183 182 182 182 FY16 FY20 $510,000 $1,290,000 100% MPC - Housing 100% Mirvac
Olivine, Donnybrook Road Jun 12 Donnybrook $1,333.1m 4,234 596 559 292 FY18 FY34 $170,000 $400,000 MPC - Land lots Combination of balance sheet and PDA with Boral
Released Stages $181.1m 596 596 559 292 FY18 FY20 $170,000 $400,000 60%
Future Stages $1,152.0m 3,638 0 0 0 FY20 FY34 $230,000 $347,000 5%
Smiths Lane, Smiths Lane Nov 11 Clyde North $851.0m 2,293 301 239 84 FY19 FY30 $173,000 $365,000 MPC - Land lots 100% Mirvac
Released Stages $92.0m 356 301 239 84 FY19 FY23 $173,000 $330,000 10%
Future Stages $759.0m 1,937 0 0 0 FY22 FY30 $224,000 $365,000 0%
The Eastbourne, Albert Street Dec 12 East Melbourne $459.8m 258 258 257 254 FY19 FY20 $500,000 $14,000,000 100% Apartments PDA with Freemasons
The Fabric - Altona North $386.0m 507 39 22 0 FY21 FY26 $460,000 $1,250,000 MPC - Mix of housing and apartments 100% Mirvac
Released Stages $46.0m 50 39 22 0 FY21 FY22 $785,000 $1,250,000 0%
Future Stages $221.0m 237 0 0 0 FY22 FY25 $695,000 $1,225,000 0%
Future Stages (apartments) $119.0m 220 0 0 0 FY24 FY26 $460,000 $610,000 0%
Tullamore, Doncaster Road Jul 15 Doncaster $853.2m 888 744 664 545 FY16 FY23 $380,000 $2,250,000 MPC - Mix of land, housing & medium density housing 100% Mirvac
Completed Stages $107.7m 133 133 133 133 FY16 FY18 $540,000 $1,350,000 100%
Released Stages $518.8m 450 375 348 292 FY17 FY22 $625,000 $2,250,000 85%
Apartments Building A (Phoenix) $92.9m 134 134 126 120 FY19 FY20 $380,000 $1,480,000 100%
Apartments Building B (Folia) $79.2m 102 102 57 0 FY21 FY22 $395,000 $1,835,000 2%
Future Stages $54.6m 69 0 0 0 FY23 FY23 $410,000 $1,500,000 2%
Waverley Park, Goodison Court Dec 01 Mulgrave $778.6m 1,319 1,276 1,246 1,211 FY04 FY23 $225,000 $1,450,000 MPC - Housing 100% Mirvac
Completed Stages $623.4m 1,143 1,143 1,143 1,143 FY04 FY14 $225,000 $1,075,000 100%
Released Stages $155.2m 176 133 103 68 FY18 FY23 $530,000 $1,405,000 59%
Woodlea, Leakes Road Nov 06 Rockbank $1,929.7m 6,352 3,261 3,224 2,708 FY16 FY36 $135,500 $1,088,888 MPC - Land lots 50% Mirvac 50% Jayaland Corporation
Completed Stages $472.8m 2,292 2,292 2,292 2,292 FY16 FY20 $135,500 $1,088,888 100%
Released Stages $525.4m 1,113 969 932 416 FY16 FY21 $160,000 $569,888 77%
Future Stages $931.5m 2,947 0 0 0 FY20 FY36 $180,000 $400,000 0%
Yarra's Edge, Lorimer Street Docklands $1,512.3m 1,557 1,128 991 776 FY05 FY26 $120,000 $6,000,000 Apartments (and townhouses) 100% Mirvac
Completed Stages Apr 11 $516.8m 436 436 436 436 FY13 FY20 $500,000 $6,000,000 100%
Marina Berths Mar 04 $18.1m 149 149 116 116 FY05 FY26 $120,000 $285,000 100%
Forge - Tower 10 Nov 15 $197.6m 228 228 226 224 FY17 FY21 $490,000 $1,550,000 100%
Voyager - Tower 11 Oct 16 $302.1m 315 315 213 0 FY22 FY25 $490,000 $2,494,500 26%
Wharf's Entrance Terraces 2 Dec 15 $57.5m 18 0 0 0 FY22 FY23 $2,080,000 $4,650,000 0%
Park Precinct - Retail Stage - $5.6m 1 0 0 0 FY21 FY21 n/a n/a 0%
Future Stages - $414.6m 410 0 0 0 FY24 FY26 $490,000 $4,650,000 0%
Proposed
ACQUISITION/ PROJECT
AGREEMENT VALUE SETTLEMENT DATE [1]
PROPERTY DATE LOCATION (INCL. GST) TOTAL LOTS FROM TO DESCRIPTION OWNERSHIP STRUCTURE
Wantirna South Jun 19 Wantirna South $1,357.3m 1,717 FY25 FY35 MPC - Mix of land, housing & medium density housing PDA with Boral
----- End of picture text -----

Settlement date may vary as circumstances change.
Construction progress as a percentage of cost, which includes land subdivision but not land acquisition.

Residential Development Victoria

JACK ROAD, JACK ROAD

CHELTENHAM, VIC

==> picture [242 x 159] intentionally omitted <==

Jack Road is a 4.2 hectare site located in the Bayside suburb of Cheltenham, approximately 20 kilometres south of Melbourne’s CBD. The development comprises 183 dwellings, consisting of boutique style apartments and two, three and four-bedroom homes. The project offers a unique opportunity to live in a masterplanned community within close proximity to Port Philip Bay and established amenity renowned within the Bayside municipality. Mirvac’s bold 18 month research project, the House With No Bills, which aims to transform housing in Australia, concluded in December 2019 and is the last lot remaining.

Summary Information - In Progress

==> picture [481 x 100] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Oct-14
LOCATION Cheltenham
PROJECT VALUE (INCL. GST) $142.0m
TOTAL LOTS 183
PROJECT PERIOD FY16-FY20
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

Residential Development Victoria

OLIVINE, DONNYBROOK ROAD DONNYBROOK, VIC

==> picture [249 x 165] intentionally omitted <==

Olivine is located approximately 30 kilometres north of Melbourne’s CBD in Donnybrook. The masterplanned community will encompass over 465 hectares and is expected to deliver circa 4,000 lots over approximately 20 years. Olivine is expected to become home to approximately 11,000 residents and will include a new local town centre, education facilities, health, sports and community infrastructure. Hume Anglican Grammar opened in February 2019 with the first stage of the school welcoming 150 enrolled students and will expand to Grade 4 in 2020 with approximately 240 enrolments. The $2.5m Olivine Community Hub, encompassing a social enterprise café, community space and sales office, will open in April 2020 in parallel with Gumnut Adventure Park.

Summary Information - In Progress

==> picture [481 x 100] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Jun-12
LOCATION Donnybrook
PROJECT VALUE (INCL. GST) $1,333.1m
TOTAL LOTS 4,234
PROJECT PERIOD FY18-FY34
OWNERSHIP STRUCTURE Combination of balance sheet and PDA with Boral
----- End of picture text -----

Residential Development Victoria

SMITHS LANE, SMITHS LANE CLYDE NORTH, VIC

==> picture [249 x 167] intentionally omitted <==

Smiths Lane is a 200-hectare site located approximately 55 kilometres south east of the Melbourne CBD in Clyde North in the City of Casey growth area. The masterplanned community is expected to deliver over 2,200 lots over ten years and be home to over 6,000 residents. It will include a new local town centre, a government primary school, an active open space precinct with sporting ovals, six local parks, community facility and walking and cycle trails along Cardinia Creek and the waterway and wetlands. A new Clyde Grammar school is part of the development and is working towards opening for Term 1 in 2022.

Summary Information - In Progress

==> picture [481 x 98] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Nov-11
LOCATION Clyde North
PROJECT VALUE (INCL. GST) $851.0m
TOTAL LOTS 2,293
PROJECT PERIOD FY19-FY30
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

Residential Development Victoria

THE EASTBOURNE, ALBERT STREET

EAST MELBOURNE, VIC

==> picture [267 x 168] intentionally omitted <==

The Eastbourne site is approximately 8,200 square metres and is positioned on the footstep of the Fitzroy Gardens in East Melbourne. The Eastbourne completed in mid-2019 and features 258 apartments across two buildings which are serviced by a four-level basement car park and luxurious amenities. This unique development is a distinct addition to East Melbourne and has raised the bar in luxury residential apartment living.

Summary Information - In Progress

==> picture [481 x 102] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Dec-12
LOCATION East Melbourne
PROJECT VALUE (INCL. GST) $459.8m
TOTAL LOTS 258
PROJECT PERIOD FY19-FY20
OWNERSHIP STRUCTURE PDA with Freemasons
----- End of picture text -----

Residential Development Victoria

THE FABRIC

ALTONA NORTH

==> picture [322 x 165] intentionally omitted <==

The Fabric is an 11.4 hectare urban infill site located in Altona North, 9 kilometres west of Melbourne’s CBD. The masterplan comprises a total of over 500 dwellings offering 2, 3 and 4 bedroom town-homes and mid-rise apartments in a fully-integrated Mirvac build-out development model. The Fabric town-homes achieve a strong, contemporary architectural style while responding to the context of the local surrounds. Over 1 hectare of public open space will be delivered, including a main local park, a pocket park, and linear trails linking green areas throughout the development. High-quality landscaping, connection to the existing community and a focus on sustainability form the key pillars for the project.

Summary Information - In Progress

==> picture [481 x 103] intentionally omitted <==

----- Start of picture text -----

-
ACQUISITION/AGREEMENT DATE
LOCATION Altona North
PROJECT VALUE (INCL. GST) $386.0m
TOTAL LOTS 507
PROJECT PERIOD FY21-FY26
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

Residential Development Victoria

TULLAMORE, DONCASTER ROAD

DONCASTER, VIC

==> picture [267 x 169] intentionally omitted <==

Tullamore is a 47 hectare infill development, comprising vacant land, integrated housing and residential apartments. Located 13 kilometres from Melbourne's CBD, Tullamore is nestled among the highly sought-after suburb of Doncaster. Formally the Eastern Golf Course, the project is within close proximity to leading retail, education and transport hubs. The first apartment building at Tullamore, Phoenix, completed in mid-2019 and the second apartment building, Folia, was released during 2019.

Summary Information - In Progress

==> picture [481 x 103] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Jul-15
LOCATION Doncaster
PROJECT VALUE (INCL. GST) $853.2m
TOTAL LOTS 888
PROJECT PERIOD FY16-FY23
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

Residential Development Victoria

WAVERLEY PARK, GOODISON COURT

MULGRAVE, VIC

==> picture [261 x 183] intentionally omitted <==

Waverley Park is a masterplanned community located in the south-eastern suburb of Mulgrave, approximately 23 kilometres from Melbourne’s CBD. The site, which is over 80 hectares, was previously an Australian Rules Football venue. The oval and a portion of the stadium have been retained and converted into a retail precinct and sporting facilities. Only three stages of the project remain to be completed.

Summary Information - In Progress

==> picture [481 x 102] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Dec-01
LOCATION Mulgrave
PROJECT VALUE (INCL. GST) $778.6m
TOTAL LOTS 1,319
PROJECT PERIOD FY04-FY23
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

Residential Development Victoria

WOODLEA, LEAKES ROAD

ROCKBANK, VIC

==> picture [287 x 170] intentionally omitted <==

Woodlea is a 711 hectare, greenfield masterplanned community, situated 29 kilometres west of Melbourne’s CBD. The community is anticipated to accommodate approximately 20,000 residents upon completion. Over 4,000 residents are now residing at Woodlea, with four parks, a medical centre, pharmacy, childcare (170 places), smart learning hub, cafe, adventure park and a 10 hectare sporting precinct all now complete. Expanding the product offering, the first townhouse product built by Mirvac at Woodlea was delivered in late 2019. Bacchus Marsh Grammar primary school, the fifth largest primary school in Victoria, is also operational with the State Government also announcing construction of a government primary school anticipated to open in 2021. Council will open the $7m community facility in early 2020 which will provide an additional 180 childcare/kindergarten places. Construction of the local town centre has commenced with Coles as the major supermarket anchor tenant.

Summary Information - In Progress

==> picture [481 x 103] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Nov-06
LOCATION Rockbank
PROJECT VALUE (INCL. GST) $1,929.7m
TOTAL LOTS 6,352
PROJECT PERIOD FY16-FY36
OWNERSHIP STRUCTURE 50% Mirvac 50% Jayaland Corporation
----- End of picture text -----

Residential Development Victoria

YARRA'S EDGE, LORIMER STREET

DOCKLANDS, VIC

==> picture [219 x 18] intentionally omitted <==

==> picture [219 x 19] intentionally omitted <==

==> picture [219 x 18] intentionally omitted <==

==> picture [219 x 19] intentionally omitted <==

==> picture [219 x 18] intentionally omitted <==

==> picture [219 x 19] intentionally omitted <==

==> picture [219 x 18] intentionally omitted <==

==> picture [219 x 19] intentionally omitted <==

==> picture [219 x 18] intentionally omitted <==

==> picture [219 x 10] intentionally omitted <==

Yarra’s Edge is a 14 hectare site located on the north facing bank of the Yarra River in Melbourne's Docklands. Mirvac commenced works at Yarra's Edge in 1999 and on completion, the precinct will include around 2,300 dwellings, with a component of retail, commercial space and a marina.

Summary Information - In Progress

==> picture [481 x 103] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Various (from 2004)
LOCATION Docklands
PROJECT VALUE (INCL. GST) $1,512.3m
TOTAL LOTS 1,557 [1]
PROJECT PERIOD FY05-FY26
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

Includes Wharf's Entrance, Marina Berths and Park Precinct.

Residential Development

WESTERN AUSTRALIA

==> picture [208 x 143] intentionally omitted <==

----- Start of picture text -----

Mirvac Share Expected Revenue
$0.7 billion
Materplanned Communities
62%
Apartments 38%
----- End of picture text -----

Pipeline Lots 2,118 lots

==> picture [196 x 109] intentionally omitted <==

----- Start of picture text -----

Materplanned
Communities 81%
Apartments 19%
----- End of picture text -----

In Progress

==> picture [1086 x 338] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/ PROJECT
AGREEMENT VALUE TOTAL SETTLEMENT DATE [1] CURRENT PRICE RANGE CONSTRUCTION
PROPERTY DATE LOCATION (INCL. GST) LOTS RELEASED EXCHANGED SETTLED FROM TO FROM TO PROGRESS [2] DESCRIPTION OWNERSHIP STRUCTURE
Beachside Leighton, 1 Freeman Loop Aug 06 North Fremantle $352.7m 287 286 237 180 FY11 FY22 $420,000 $8,950,000 Apartments with mixed use 100% Mirvac
Completed Stages $170.0m 69 69 69 69 FY11 FY16 $840,000 $8,950,000 100%
Prima & Meridian $113.7m 113 113 111 111 FY18 FY20 $955,000 $1,860,000 100%
Compass $67.9m 104 104 57 0 FY21 FY22 $420,000 $1,125,000 31%
Hotel Site $1.1m 1 0 0 0 FY20 FY20 $1,100,000 $1,100,000 0%
Claremont, Corner Graylands Road & KYLE WAY Jan 15 Claremont $173.6m 233 233 139 135 FY19 FY24 $465,000 $1,495,000 Apartments 100% Mirvac
Grandstand $102.7m 142 142 91 89 FY19 FY24 $465,000 $1,165,000 100%
Reserve $70.9m 91 91 48 46 FY19 FY24 $495,000 $1,495,000 100%
Henley Brook, PARK STREET Nov 18 Henley Brook $154.8m 608 0 0 0 FY21 FY25 $180,000 $319,000 0% MPC - Land lots 100% Mirvac
Iluma Private Estate, Marshall Road Dec 14 Bennett Springs $165.9m 620 239 173 167 FY18 FY23 $125,000 $348,000 MPC - Land lots 100% Mirvac
Released Stages $65.5m 248 239 173 167 FY18 FY22 $125,000 $348,000 100%
Future Stages $100.4m 372 0 0 0 FY20 FY23 $225,000 $329,000 3%
Madox, Nicholson Road Feb 16 Piara Waters $120.2m 401 164 131 130 FY18 FY23 $165,000 $386,000 MPC - Land lots 100% Mirvac
Released Stages $64.2m 207 164 131 130 FY18 FY21 $165,000 $362,000 79%
Future Stages $56.0m 194 0 0 0 FY20 FY23 $204,000 $386,000 12%
ONE71 Baldivis, Baldivis Road Dec 13 Baldivis $79.3m 437 188 153 153 FY16 FY24 $131,000 $246,000 MPC - Land lots 100% Mirvac
Released Stages $37.1m 212 188 153 153 FY16 FY23 $170,000 $246,000 90%
Future Stages $42.2m 225 0 0 0 FY21 FY24 $131,000 $240,000 12%
Osprey Waters, Bridgewater Boulevard Dec 13 Mandurah $85.7m 458 391 360 360 FY14 FY22 $109,000 $500,000 MPC - Land lots 100% Mirvac
Completed Stages $47.2m 262 262 262 262 FY14 FY19 $109,000 $239,000 100%
Released Stages $22.9m 121 129 98 98 FY14 FY21 $147,000 $225,000 100%
Future Stages $15.6m 75 0 0 0 FY20 FY22 $174,000 $500,000 22%
The Peninsula, The Circus Feb 03 Burswood $685.0m 633 443 434 434 FY07 FY24 $385,000 $13,395,000 Apartments, Medium Density & Land Lots 100% Mirvac
Completed Stages $476.9m 419 419 419 419 FY07 FY17 $385,000 $13,395,000 100%
Lot 16 $5.9m 7 7 5 5 FY18 FY21 $700,000 $1,785,000 65%
Lot 3 $8.0m 17 17 10 10 FY18 FY21 $475,000 $550,000 100%
Future Stages $194.2m 190 0 0 0 FY21 FY24 $399,000 $11,990,000 0%
----- End of picture text -----

Settlement date may vary as circumstances change.
Construction progress as a percentage of cost, which includes land subdivision but not land acquisition.

Residential Development Western Australia

BEACHSIDE LEIGHTON, 1 FREEMAN LOOP

NORTH FREMANTLE, WA

==> picture [305 x 170] intentionally omitted <==

Beachside Leighton is a mixed-use development, approximately 20 kilometres south west of the Perth CBD in a coastal location, comprising apartments, terraces, retail and a future hotel site. Construction of the last stage of the project, the Compass apartment building, is due to be completed in late 2020.

Summary Information - In Progress

==> picture [481 x 100] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Aug-06
LOCATION North Fremantle
PROJECT VALUE (INCL. GST) $352.7m
TOTAL LOTS 287
PROJECT PERIOD FY11-FY22
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

100

Residential Development Western Australia

CLAREMONT, CORNER GRAYLANDS ROAD & KYLE WAY

CLAREMONT, WA

==> picture [263 x 166] intentionally omitted <==

Acquired in 2015 as part of the WA State Government’s redevelopment of the Claremont North East Precinct, the Claremont project is located 9 kilometres south west of the Perth CBD. Claremont by Mirvac comprises 233 unique apartments across two stages (Grandstand and Reserve) set around the periphery of the iconic Claremont Oval.

Summary Information - In Progress

==> picture [481 x 100] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Jan-15
LOCATION Claremont
PROJECT VALUE (INCL. GST) $173.6m
TOTAL LOTS 233
PROJECT PERIOD FY19-FY24
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

101

Residential Development Western Australia

HENLEY BROOK, PARK STREET

HENLEY BROOK, WA

==> picture [249 x 166] intentionally omitted <==

Henley Brook is a future masterplanned community located 22 kilometres north east of the Perth CBD in Perth’s fastest growing corridor and within the municipality of the City of Swan. The 33.5 hectare site will comprise over 600 land lots.

Summary Information - In Progress

==> picture [481 x 100] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Nov-18
LOCATION Henley Brook
PROJECT VALUE (INCL. GST) $154.8m
TOTAL LOTS 608
PROJECT PERIOD FY21-FY25
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

102

Residential Development Western Australia

ILUMA PRIVATE ESTATE, MARSHALL ROAD

BENNETT SPRINGS, WA

==> picture [266 x 166] intentionally omitted <==

Iluma Private Estate is a masterplanned community located within the City of Swan’s urban growth corridor, approximately 15 kilometres north east of Perth’s CBD. The first four stages of the project are complete with the 44-hectare site ultimately providing over 600 residential dwellings linked by a series of central linear public open spaces.

Summary Information - In Progress

==> picture [481 x 100] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Dec-14
LOCATION Bennett Springs
PROJECT VALUE (INCL. GST) $165.9m
TOTAL LOTS 620
PROJECT PERIOD FY18-FY23
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

103

Residential Development Western Australia

MADOX, NICHOLSON ROAD PIARA WATERS

==> picture [257 x 189] intentionally omitted <==

Madox is a masterplanned community located 22 kilometres south east of the Perth CBD and is intended to deliver over 400 lots. The first two stages as well as the central open space have now been completed with the third stage currently under construction.

Summary Information - In Progress

==> picture [481 x 100] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Feb-16
LOCATION Piara Waters
PROJECT VALUE (INCL. GST) $120.2m
TOTAL LOTS 401
PROJECT PERIOD FY18-FY23
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

104

Residential Development Western Australia

ONE71 BALDIVIS, BALDIVIS ROAD

BALDIVIS, WA

==> picture [309 x 195] intentionally omitted <==

One71 Baldivis is a masterplanned community located 40 minutes from Perth’s CBD in the south west corridor. The site is ~30 hectares and will house over 430 lots at completion. With three stages completed, the next stage of the project will encompass development of a school site, Sheoak Grove Primary School, which is expected to be open in early 2020.

==> picture [481 x 120] intentionally omitted <==

----- Start of picture text -----

|||
|---|---|
|Summary Information - In Progress|
|ACQUISITION/AGREEMENT DATE|Dec-13|
|LOCATION|Baldivis|
|PROJECT VALUE (INCL. GST)|$79.3m|
|TOTAL LOTS|437|
|PROJECT PERIOD|FY16-FY24|
|OWNERSHIP STRUCTURE|100% Mirvac|

----- End of picture text -----

105

Residential Development Western Australia

OSPREY WATERS, BRIDGEWATER BOULEVARD

MANDURAH, WA

==> picture [308 x 166] intentionally omitted <==

Osprey Waters is a masterplanned community located 50 minutes south of the Perth CBD and will deliver over 450 lots. The site will deliver 15 hectares of quality, landscaped public open space, 2.2 hectares of spectacular foreshore reserve, retained natural bushland, boardwalks, walking trails, playgrounds and other community spaces.

Summary Information - In Progress

==> picture [481 x 100] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Dec-13
LOCATION Mandurah
PROJECT VALUE (INCL. GST) $85.7m
TOTAL LOTS 458
PROJECT PERIOD FY14-FY22
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

106

Residential Development Western Australia

THE PENINSULA, THE CIRCUS

BURSWOOD, WA

==> picture [227 x 180] intentionally omitted <==

This 17 hectare site is located within the town of Victoria Park on the Burswood Peninsula, approximately five kilometres east of Perth’s CBD. The development comprises seven completed apartment buildings as well as land and built-form lots and is adjacent to the Crown Casino and entertainment complex and the new Perth Stadium.

Summary Information - In Progress

==> picture [481 x 101] intentionally omitted <==

----- Start of picture text -----

ACQUISITION/AGREEMENT DATE Feb-03
LOCATION Burswood
PROJECT VALUE (INCL. GST) $685.0m
TOTAL LOTS 633
PROJECT PERIOD FY07-FY24
OWNERSHIP STRUCTURE 100% Mirvac
----- End of picture text -----

107

Important notice

Mirvac Group comprises Mirvac Limited (ABN 92 003 280 699) and Mirvac Property Trust (ARSN 086 780 645). This Property Compendium has been prepared by Mirvac Limited and Mirvac Funds Limited (ABN 70 002 561 640, AFSL number 233121) as the responsible entity of Mirvac Property Trust (collectively “Mirvac” or “Mirvac Group”). Mirvac Limited is the issuer of Mirvac Limited ordinary shares and Mirvac Funds Limited is the issuer of Mirvac Property Trust ordinary units, which are stapled together as Mirvac Group stapled securities. All dollar values are in Australian dollars (A$).

The information contained in this Property Compendium has been obtained from or based on sources believed by Mirvac Group to be reliable. To the maximum extent permitted by law, Mirvac, its affiliates, officers, employees, agents and advisors do not make any warranty, express or implied, as to the currency, accuracy, reliability or completeness of the information in this Property Compendium or that the information is suitable for your intended use and disclaim all responsibility and liability for the information (including, without limitation, liability for negligence).

This Property Compendium is not financial advice or a recommendation to acquire Mirvac Group stapled securities and has been prepared without taking into account the objectives, financial situation or needs of individuals.

Before making an investment decision prospective investors should consider the appropriateness of the information in this Property Compendium and Mirvac Group’s other periodic and continuous disclosure announcements lodged with the Australian Securities Exchange having regard to their own objectives, financial situation and needs and seek such legal, financial and/or taxation advice as they deem necessary or appropriate to their jurisdiction.

To the extent that any general financial product advice in respect of the acquisition of Mirvac Property Trust units as a component of Mirvac Group stapled securities is provided in this Property Compendium, it is provided by Mirvac Funds Limited. Mirvac Funds Limited and its related bodies corporate, and their associates, will not receive any remuneration or benefits in connection with that advice. Directors and employees of Mirvac Funds Limited do not receive specific payments of commissions for the authorised services provided under its Australian Financial Services Licence. They do receive salaries and may also be entitled to receive bonuses, depending upon performance. Mirvac Funds Limited is a wholly owned subsidiary of Mirvac Limited.

This Property Compendium contains certain “forward looking” statements. The words “anticipated”, “expected”, “projections”, “forecast”, “estimates”, “could”, “may”, “target”, “consider” and “will” and other similar expressions are intended to identify forward looking statements. Forward looking statements, opinions, valuations and estimates provided in this Property Compendium are based on assumptions and contingencies which are subject to change without notice, as are statements about market and industry trends, which are based on interpretations of current market conditions. Forward-looking statements including projections, indications or guidance on future earnings or financial position and estimates are provided as a general guide only and should not be relied upon as an indication or guarantee of future performance. There can be no assurance that actual outcomes will not differ materially from these statements. To the full extent permitted by law, Mirvac Group and its directors, officers, employees, advisers, agents and intermediaries disclaim any obligation or undertaking to release any updates or revisions to the information to reflect any change in expectations or assumptions.

An investment in Mirvac Group stapled securities is subject to investment and other known and unknown risks, some of which are beyond the control of Mirvac Group, including possible delays in repayment and loss of income and principal invested. Mirvac does not guarantee any particular rate of return or the performance of Mirvac Group nor does it guarantee the repayment of capital from Mirvac Group or any particular tax treatment.

Past performance information given in this Property Compendium is given for illustrative purposes only and should not be relied upon as (and is not) an indication of future performance.

This Property Compendium is not an offer or an invitation to acquire Mirvac Group stapled securities or any other financial products and is not a prospectus, product disclosure statement or other offering document under Australian law or any other law. It is for information purposes only.

The information contained in this Property Compendium is dated 31 December 2019, unless otherwise stated.

108

==> picture [585 x 735] intentionally omitted <==

----- Start of picture text -----

Contact us
----- End of picture text -----

Twitter Phone @mirvac +61 2 9080 8000 Website Email www.mirvac.com [email protected]

AI assistant

MIRVAC GROUP — Interim / Quarterly Report 2020

65328_rns_2020-02-05_45170009-c1eb-42d3-84e4-b79264dc95e8.pdf

Investment Overview

Investment Overview

Property Portfolio

Property Portfolio Diversification

Sector Diversification[4]

Geographic Diversification[4]

Lease Expiry Profile[5]

Total Portfolio

Industrial Portfolio

Office Portfolio

Retail Portfolio

Office

Grade Diversification[1]

Geographic Diversification[2]

Investment Property Office

101-103 MILLER STREET

NORTH SYDNEY, NSW

Investment Property Office

40 MILLER STREET

NORTH SYDNEY, NSW

Investment Property Office

10-20 BOND STREET

SYDNEY, NSW

Summary Information

Investment Property Office

200 GEORGE STREET

SYDNEY, NSW

Summary Information

Investment Property Office

275 KENT STREET

SYDNEY, NSW

Summary Information

Investment Property Office

60 MARGARET STREET

SYDNEY, NSW

Investment Property Office

QUAY WEST CAR PARK, 109-111 HARRINGTON STREET

SYDNEY, NSW

Investment Property Office

75 GEORGE STREET

PARRAMATTA, NSW

Investment Property Office

1 DARLING ISLAND

PYRMONT, NSW

Investment Property Office

65 PIRRAMA ROAD

PYRMONT, NSW

Summary Information

Investment Property Office

SOUTH EVELEIGH (BUILDINGS 1 & 3)

SOUTH EVELEIGH, NSW

Summary Information

Investment Property Office

699 BOURKE STREET

MELBOURNE, VIC

Summary Information

Investment Property Office

90 COLLINS STREET

MELBOURNE, VIC

Summary Information

Investment Property Office

367 COLLINS STREET

MELBOURNE, VIC

Summary Information

Investment Property Office

664 COLLINS STREET

MELBOURNE, VIC

Summary Information

Investment Property Office

383 LA TROBE STREET

MELBOURNE, VIC

Investment Property Office

380 ST KILDA ROAD

MELBOURNE, VIC

Investment Property Office

RIVERSIDE QUAY

SOUTHBANK, VIC

MIRVAC GROUP Interim / Quarterly Report 2020