AI assistant
MIRVAC GROUP — Management Reports 2008
Aug 25, 2008
65328_rns_2008-08-25_dac88184-7a33-4cb6-a873-10d7c7039e07.pdf
Management Reports
Open in viewerOpens in your device viewer
==> picture [497 x 142] intentionally omitted <==
30 JUNE 2008
==> picture [316 x 86] intentionally omitted <==
MIRVAC GROUP
==> picture [595 x 664] intentionally omitted <==
----- Start of picture text -----
$27.2 BILLION
ACTIVITIES
UNDER
CONTROL
----- End of picture text -----
MIRVAC GROUP PROPERTY COMPENDIUM 1
==> picture [595 x 664] intentionally omitted <==
----- Start of picture text -----
101 MILLER STREET, NORTH SYDNEY, NSW
CORE
INVESTMENT
DEVELOPMENT2DIVISIONS
----- End of picture text -----
2 MIRVAC GROUP PROPERTY COMPENDIUM
==> picture [81 x 842] intentionally omitted <==
GLOBAL REACH
���������
�����������
�������
INVESTMENT DEVELOPMENT
OVERVIEW 3
MIRVAC'S FOCUS IS TO DRIVE THE CORE PLATFORM – INVESTMENT AND DEVELOPMENT – THROUGH THE USE OF THE FUNDS MANAGEMENT CAPABILITIES AND CONTINUE GROWING IN KEY MARKETS, INCLUDING THE UNITED ARAB EMIRATES.
==> picture [68 x 19] intentionally omitted <==
----- Start of picture text -----
�����������
��������
----- End of picture text -----
�������������� ������������������������
4 MIRVAC GROUP PROPERTY COMPENDIUM
$4.1 BILLION
INVESTMENT
==> picture [290 x 664] intentionally omitted <==
56 INVESTMENTS
INDIRECT REAL ESTATE INVESTMENTS
ONE DARLING ISLAND, PYRMONT, NSW
| 6MIRVAC GROUPPROPERTY COMPENDIUM INVESTMENT |
6MIRVAC GROUPPROPERTY COMPENDIUM INVESTMENT |
|---|---|
| MIRVAC PROPERTY TRUST PORTFOLIO REPOSITIONING | |
| 12 MONTHS TO JUNE 2008 ACQUISITIONS LOCATION SECTOR |
ACQUISITION DATE ACQUISITION PRICE INCL. COSTS YIELD ON COST |
| Glasshouse Woden, ACT Commercial |
Jul 07 $77.2m 6.2% |
| 1900 – 2060 Pratt Blvd Chicago, IL, USA Industrial |
Dec 07 $46.5m 6.9% |
| TOTAL | $123.7m |
| DEVELOPMENT COMPLETIONS LOCATION SECTOR |
REVALUED BOOK VALUE DECEMBER 2007 REVALUED BOOK VALUE JUNE 2008 ACQUISITION PRICE INCL. COSTS CAP RATE ON COMPLETION |
| Nexus Industry Park – Building 3 Prestons, NSW Industrial |
$26.0m $25.3m $20.2m 6.50% |
| Lake Haven Mega Centre Lake Haven, NSW Retail |
$47.0m $42.3m $52.1m 6.75% |
| TOTAL | $73.0m $67.6m $72.3m |
| DISPOSALS LOCATION SECTOR |
SETTLEMENT DATE DISPOSAL PROCEEDS PROCEEDS ABOVE BOOK VALUE 1 PROCEEDS RECOGNISED |
| 127 Creek Street Brisbane, QLD Off ce |
Nov 07 $133.0m $41.9m 1H08 |
| 40 Macquarie Street ACT Off ce |
Aug 07 $24.3m $4.9m 1H08 |
| (50%) 101 Miller Street2 North Sydney, NSW Off ce |
Mar 08 $154.1m $28.5m 1H08 |
| (50%) Greenwood Plaza2 North Sydney, NSW Retail |
Mar 08 $76.0m $12.8m 1H08 |
| TOTAL | $387.4m $88.1m |
| 1 AFTER COSTS. 2 ASSETS HELD FOR SALE AT 31 DECEMBER 2007. |
| 6MIRVAC GROUPPROPERTY COMPENDIUM INVESTMENT |
6MIRVAC GROUPPROPERTY COMPENDIUM INVESTMENT |
|---|---|
| MIRVAC PROPERTY TRUST PORTFOLIO REPOSITIONING | |
| 12 MONTHS TO JUNE 2008 ACQUISITIONS LOCATION SECTOR |
ACQUISITION DATE ACQUISITION PRICE INCL. COSTS YIELD ON COST |
| Glasshouse Woden, ACT Commercial |
Jul 07 $77.2m 6.2% |
| 1900 – 2060 Pratt Blvd Chicago, IL, USA Industrial |
Dec 07 $46.5m 6.9% |
| TOTAL | $123.7m |
| DEVELOPMENT COMPLETIONS LOCATION SECTOR |
REVALUED BOOK VALUE DECEMBER 2007 REVALUED BOOK VALUE JUNE 2008 ACQUISITION PRICE INCL. COSTS CAP RATE ON COMPLETION |
| Nexus Industry Park – Building 3 Prestons, NSW Industrial |
$26.0m $25.3m $20.2m 6.50% |
| Lake Haven Mega Centre Lake Haven, NSW Retail |
$47.0m $42.3m $52.1m 6.75% |
| TOTAL | $73.0m $67.6m $72.3m |
| DISPOSALS LOCATION SECTOR |
SETTLEMENT DATE DISPOSAL PROCEEDS PROCEEDS ABOVE BOOK VALUE 1 PROCEEDS RECOGNISED |
| 127 Creek Street Brisbane, QLD Off ce |
Nov 07 $133.0m $41.9m 1H08 |
| 40 Macquarie Street ACT Off ce |
Aug 07 $24.3m $4.9m 1H08 |
| (50%) 101 Miller Street2 North Sydney, NSW Off ce |
Mar 08 $154.1m $28.5m 1H08 |
| (50%) Greenwood Plaza2 North Sydney, NSW Retail |
Mar 08 $76.0m $12.8m 1H08 |
| TOTAL | $387.4m $88.1m |
| 1 AFTER COSTS. 2 ASSETS HELD FOR SALE AT 31 DECEMBER 2007. |
| 6MIRVAC GROUPPROPERTY COMPENDIUM INVESTMENT |
6MIRVAC GROUPPROPERTY COMPENDIUM INVESTMENT |
|---|---|
| MIRVAC PROPERTY TRUST PORTFOLIO REPOSITIONING | |
| 12 MONTHS TO JUNE 2008 ACQUISITIONS LOCATION SECTOR |
ACQUISITION DATE ACQUISITION PRICE INCL. COSTS YIELD ON COST |
| Glasshouse Woden, ACT Commercial |
Jul 07 $77.2m 6.2% |
| 1900 – 2060 Pratt Blvd Chicago, IL, USA Industrial |
Dec 07 $46.5m 6.9% |
| TOTAL | $123.7m |
| DEVELOPMENT COMPLETIONS LOCATION SECTOR |
REVALUED BOOK VALUE DECEMBER 2007 REVALUED BOOK VALUE JUNE 2008 ACQUISITION PRICE INCL. COSTS CAP RATE ON COMPLETION |
| Nexus Industry Park – Building 3 Prestons, NSW Industrial |
$26.0m $25.3m $20.2m 6.50% |
| Lake Haven Mega Centre Lake Haven, NSW Retail |
$47.0m $42.3m $52.1m 6.75% |
| TOTAL | $73.0m $67.6m $72.3m |
| DISPOSALS LOCATION SECTOR |
SETTLEMENT DATE DISPOSAL PROCEEDS PROCEEDS ABOVE BOOK VALUE 1 PROCEEDS RECOGNISED |
| 127 Creek Street Brisbane, QLD Off ce |
Nov 07 $133.0m $41.9m 1H08 |
| 40 Macquarie Street ACT Off ce |
Aug 07 $24.3m $4.9m 1H08 |
| (50%) 101 Miller Street2 North Sydney, NSW Off ce |
Mar 08 $154.1m $28.5m 1H08 |
| (50%) Greenwood Plaza2 North Sydney, NSW Retail |
Mar 08 $76.0m $12.8m 1H08 |
| TOTAL | $387.4m $88.1m |
| 1 AFTER COSTS. 2 ASSETS HELD FOR SALE AT 31 DECEMBER 2007. |
INVESTMENT 7
MIRVAC PROPERTY TRUST PORTFOLIO EXPIRY PROFILE[1]
==> picture [491 x 298] intentionally omitted <==
----- Start of picture text -----
AREA % 70 AREA % 70
60 60
50 50
40 40
30 30
20 20
10 10
��������������� 0 ���������������� 0
997,225sqm 450,519sqm
WALE 6.27 years WALE 6.52 years
AREA % 70 AREA % 70
60 60
50 50
40 40
30 30
20 20
���������� 10 ���������� 10
��������� 0 ��������� 0
333,466sqm 213,240sqm
WALE 6.49 years WALE 5.40 years
VACANT FY09 FY10 FY11 FY12 FY13 BEYOND VACANT FY09 FY10 FY11 FY12 FY13 BEYOND
VACANT FY09 FY10 FY11 FY12 FY13 BEYOND VACANT FY09 FY10 FY11 FY12 FY13 BEYOND
----- End of picture text -----
1 BY AREA AS AT 30 JUNE 2008.
MIRVAC PROPERTY TRUST PORTFOLIO DIVERSIFICATION
==> picture [101 x 102] intentionally omitted <==
| ������ | ||
|---|---|---|
| ���������������� | ||
| ■COMMERCIAL | 41.5% | |
| ■INDUSTRIAL | 7.2% | |
| ■RETAIL | 40.6% | |
| ■OTHER | 3.0% |
3 |
| ■INDIRECT PROPERTY | ||
| INVESTMENTS | 7.7% |
==> picture [99 x 98] intentionally omitted <==
���������� ����������������[�]
| ■ | NSW | 53.0% |
|---|---|---|
| ■ | VIC | 21.8% |
| ■ | QLD | 17.2% |
| ■ | WA | 0.8% |
| ■ | ACT | 6.0% |
| ■ | US | 1.2% |
1 BY BOOK VALUE AS AT 30 JUNE 2008. EXCLUDES DEVELOPMENT ASSETS.
2 BY BOOK VALUE AS AT 30 JUNE 2008. EXCLUDES DEVELOPMENT ASSETS AND INDIRECT PROPERTY INVESTMENTS. 3 OTHER – INCLUDES HOTELS AND CARPARKS.
8 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
COMMERCIAL PORTFOLIO
60 MARGARET STREET, SYDNEY, NSW
==> picture [595 x 361] intentionally omitted <==
==> picture [112 x 106] intentionally omitted <==
�����
����������������[�]
==> picture [114 x 122] intentionally omitted <==
| ■ | PREMIUM | 9.1% |
|---|---|---|
| ■ | A GRADE | 76.9% |
| ■ | BGRADE | 12.1% |
| ■ | C GRADE | 1.9% |
����������
����������������[�]
| ■ | NSW | 54.3% |
|---|---|---|
| ■ | VIC | 22.9% |
| ■ | QLD | 9.5% |
| ■ | ACT | 13.3% |
1 BY BOOK VALUE AS AT 30 JUNE 2008. EXCLUDES DEVELOPMENT ASSETS AND INDIRECT PROPERTY INVESTMENTS.
| INVESTMENT9 | INVESTMENT9 | |
|---|---|---|
| COMMERCIAL PORTFOLIO | ||
| PROPERTY LOCATION NLA % OF COMMERCIAL PORTFOLIO BOOK VALUE1 GROSS OFFICE RENT ($/SQM) |
BOOK VALU | E |
| One Darling Island Pyrmont, NSW 22,197sqm 11.2% $444/sqm |
$186.5m | |
| 60 Margaret Street Sydney, NSW 40,567sqm 11.1% $642/sqm |
$182.8m2 | |
| 101 – 103 Miller Street North Sydney, NSW 37,758sqm 9.1% N/A |
$150.0m2 | |
| 40 Miller Street North Sydney, NSW 12,664sqm 6.1% $562/sqm |
$100.0m | |
| Bay Centre Pirrama Road Darling Harbour, NSW 15,972sqm 6.7% $439/sqm |
$111.0m | |
| 1 Castlereagh Street Sydney, NSW 11,637sqm 5.3% $550/sqm |
$87.5m | |
| 190 George Street Sydney, NSW 9,498sqm 2.8% $397/sqm |
$46.0m | |
| 200 George Street Sydney, NSW 5,579sqm 1.9% $373/sqm |
$30.5m | |
| St George Centre 60 Marcus Clarke Street Canberra, ACT 12,165sqm 3.5% $423/sqm |
$58.0m | |
| 38 Sydney Avenue Forrest, ACT 9,099sqm 2.7% $410/sqm |
$44.5m | |
| Glasshouse, 19 Furzer Street Canberra, ACT 14,828sqm 4.5% $365/sqm |
$74.0m | |
| Phillips Fox Building 54 Marcus Clarke Street Canberra, ACT 5,276sqm 1.3% $402/sqm |
$21.0m | |
| Perpetual Building 10 Rudd Street Canberra, ACT 4,736sqm 1.3% $405/sqm |
$22.0m | |
| 189 Grey Street South Bank, QLD 12,728sqm 4.4% $345/sqm |
$72.0m | |
| John Oxley Centre 339 Coronation Drive Brisbane, QLD 13,172sqm 4.0% $333/sqm |
$66.3m | |
| Mojo Building 164 Grey Street South Bank, QLD 3,079sqm 1.2% $475/sqm |
$19.0m | |
| Riverside Quay Southbank Melbourne, VIC 30,585sqm 6.7% $352/sqm |
$110.0m | |
| Royal Domain Centre 380 St Kilda Road Melbourne, VIC 24,616sqm 7.0% $356/sqm |
$115.5m | |
| Como Centre Cnr Toorak Road & Chapel Street South Yarra, VIC 25,547sqm 5.7% $371/sqm |
$94.8m | |
| 191–197 Salmon Street Port Melbourne, VIC 21,762sqm 3.5% $347/sqm |
$57.0m2 | |
| TOTAL 333,466sqm 100.0% |
$1,648.3m1 | |
| WEIGHTED AVERAGE LEASE EXPIRY 6.49 YEARS |
||
| OCCUPANCY 97.4% |
||
| 1 BOOK VALUE AS AT 30 JUNE 2008. EXCLUDES DEVELOPMENT PROJECTS. 2 BOOK VALUE REPRESENTS 50% INTEREST. |
10 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
COMMERCIAL PORTFOLIO
==> picture [241 x 143] intentionally omitted <==
==> picture [241 x 143] intentionally omitted <==
101 – 103 MILLER STREET, NORTH SYDNEY, NSW ONE DARLING ISLAND, PYRMONT, NSW
DESCRIPTION
Landmark premium grade offi ce tower and major retail centre, in the heart of the North Sydney CBD with a direct link to North Sydney Railway Station. The complex was built in 1992 and has recently undergone a major refurbishment.
DESCRIPTION
Developed by Mirvac in 2006, this A grade offi ce campus comprises six offi ce fl oors, with two basement parking levels. Situated on the CBD fringe close to the waterfront, the building features large fl oors of greater than 4,400sqm and is designed to achieve 4.5 star ABGR.
SUMMARY INFORMATION
SUMMARY INFORMATION
| SUMMARY INFORMATION | SUMMARY INFORMATION |
|---|---|
| GRADE Premium Grade |
GRADE A Grade |
| OWNERSHIP 50% MPT,50% EUREKA |
OWNERSHIP 100% MPT |
| NLA 37,758 sqm |
NLA 22,197 sqm |
| CAR SPACES 561 |
CAR SPACES 160 |
| ACQUISITION DATE Jun 94 |
ACQUISITION DATE Apr 04 |
| BOOK VALUE $150.0m(50% interest) |
BOOK VALUE $186.5m |
| VALUATION $124.0m(50% interest) |
VALUATION $124.5m |
| VALUATION DATE 30 Jun 07 |
VALUATION DATE 31 Dec 06 |
| EXTERNAL VALUER COLLIERS INTERNATIONAL |
EXTERNAL VALUER SAVILLS |
| CAPITALISATION RATE 6.50% |
CAPITALISATION RATE 5.63% |
| DISCOUNT RATE 8.25% |
DISCOUNT RATE 8.25% |
| GROSS OFFICE RENT N/A |
GROSS OFFICE RENT $444/sqm |
| MAJOR TENANTS NLA SQM LEASE EXPIRY |
MAJOR TENANTS NLA SQM LEASE EXPIRY |
| RTA 15,678 Jul 16 |
FAIRFAX MEDIA 22,197 Jun 27 |
| COMMONWEALTH OF AUSTRALIA 7,462 Jul 18 |
LEASE EXPIRY PROFILE % AREA
LEASE EXPIRY PROFILE % AREA
| LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA |
|---|---|---|
| VACANCY 12.7% | VACANCY 0.0% |
|
| FY09 0.3% |
FY09 0.0% |
|
| FY10 0.0% |
FY10 0.0% |
|
| FY11 0.0% |
FY11 0.0% |
|
| FY12 0.0% |
FY12 0.0% |
|
| FY13 1.0% |
FY13 0.0% |
|
| BEYOND 86.0% |
BEYOND 100.0% | |
| WALE 7.04 YEARS |
WALE 19.01 YEARS |
INVESTMENT 11
60 MARGARET STREET, SYDNEY, NSW
40 MILLER STREET, NORTH SYDNEY, NSW
DESCRIPTION
This iconic building is situated in the heart of the Sydney CBD and comprises thirty six levels of offi ce accommodation and three levels of retailing with direct access to Wynyard Railway Station and Bus Terminal. Developed in 1980, the complex has been progressively refurbished and is the head offi ce of the Mirvac Group.
DESCRIPTION
Developed by Mirvac in 2000, the building is located adjacent to North Sydney Railway Station and enjoys commanding views of the harbour from all eleven commercial levels. Outdoor balconies provide an additional amenity for building occupiers.
SUMMARY INFORMATION
SUMMARY INFORMATION
| GRADE | A Grade | |
|---|---|---|
| OWNERSHIP | 50% | MPT,50% MTAA |
| NLA | 40,567 sqm | |
| CAR SPACES | 141 | |
| ACQUISITION DATE | Aug98 | |
| BOOK VALUE | $182.8m(50% interest) | |
| VALUATION | $175.0m(50% interest) | |
| VALUATION DATE | 31 Dec 07 | |
| EXTERNAL VALUER | SAVILLS | |
| CAPITALISATION RATE | 5.50% | |
| DISCOUNT RATE | 7.75% | |
| GROSS OFFICE RENT | $642/sqm | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| MIRVAC | 8,177 | Sep15 |
| REUTERS AUST | 5,384 | Feb 15 |
| SUMMARY INFORMATION | ||
|---|---|---|
| GRADE | A Grade | |
| OWNERSHIP | 100% MPT | |
| NLA | 12,664 sqm | |
| CAR SPACES | 110 | |
| ACQUISITION DATE | Mar 98 | |
| BOOK VALUE | $100.0m | |
| VALUATION | $100.0m | |
| VALUATION DATE | 30 Jun 08 | |
| EXTERNAL VALUER | COLLIERS | INTERNATIONAL |
| CAPITALISATION RATE | 6.50% | |
| DISCOUNT RATE | 8.50% | |
| GROSS OFFICE RENT | $562/sqm | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| UNITED GROUP LIMITED | 7,612 | Nov 15 |
| TIBCO SOFTWARE AUST | 980 | Oct 09 |
LEASE EXPIRY PROFILE % AREA
LEASE EXPIRY PROFILE % AREA
| VACANCY | 0.0% | |
|---|---|---|
| FY09 | 5.9% | |
| FY10 | 12.8% | |
| FY11 | 5.1% | |
| FY12 | 18.2% | |
| FY13 | 6.8% | |
| BEYOND | 51.1% | |
| WALE | 5.09 | YEARS |
| VACANCY | 0.0% | |
|---|---|---|
| FY09 | 0.0% | |
| FY10 | 7.7% | |
| FY11 | 0.7% | |
| FY12 | 1.7% | |
| FY13 | 3.5% | |
| BEYOND | 86.3% | |
| WALE | 6.66 YEARS |
12 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
COMMERCIAL PORTFOLIO
==> picture [241 x 143] intentionally omitted <==
BAY CENTRE PIRRAMA ROAD, DARLING HARBOUR, NSW
==> picture [241 x 143] intentionally omitted <==
1 CASTLEREAGH STREET, SYDNEY, NSW
DESCRIPTION
Developed by Mirvac in 2002, the building comprises fi ve offi ce levels and is located adjacent to Darling Harbour. The building has large fl oor plates in excess of 3,000sqm with harbour and city views from all levels.
DESCRIPTION
Located in the centre of Sydney's fi nancial core, the building offers modern offi ce accommodation with 549sqm fl oor plates and good natural light on three sides. The twenty one level building was fully refurbished in 1992 with further partial refurbishment completed in 2007.
SUMMARY INFORMATION
SUMMARY INFORMATION
| GRADE | A Grade | |
|---|---|---|
| OWNERSHIP | 100% MPT | |
| NLA | 15,972 sqm | |
| CAR SPACES | 127 | |
| ACQUISITION DATE | Jun 01 | |
| BOOK VALUE | $111.0m | |
| VALUATION | $111.0m | |
| VALUATION DATE | 31 Mar 08 | |
| EXTERNAL VALUER | CB RICHARD ELLIS | |
| CAPITALISATION RATE | 6.50% | |
| DISCOUNT RATE | 8.75% | |
| GROSS OFFICE RENT | $439/sqm | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| IAG | 12,279 | Oct 13 |
| COLLEX P/L | 3,097 | Dec 12 |
| SUMMARY INFORMATION | ||
|---|---|---|
| GRADE | B Grade | |
| OWNERSHIP | 100% MPT | |
| NLA | 11,637 sqm | |
| CAR SPACES | 52 | |
| ACQUISITION DATE | Dec 98 | |
| BOOK VALUE | $87.5m | |
| VALUATION | $87.0m | |
| VALUATION DATE | 31 Dec 07 | |
| EXTERNAL VALUER | COLLIERS | INTERNATIONAL |
| CAPITALISATION RATE | 6.00% | |
| DISCOUNT RATE | 8.00% | |
| GROSS OFFICE RENT | $550/sqm | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| AUST SKANDIA LIMITED | 2,744 | Apr 10 |
| MAC THORPE | 549 | Jan 15 |
| LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA |
|---|---|
| VACANCY 0.0% |
VACANCY 1.5% |
| FY09 3.0% |
FY09 9.1% |
| FY10 0.0% |
FY10 36.3% |
| FY11 0.0% |
FY11 13.8% |
| FY12 0.0% |
FY12 18.6% |
| FY13 20.1% |
FY13 7.3% |
| BEYOND 76.9% |
BEYOND 13.4% |
| WALE 5.03 YEARS |
WALE 5.21 YEARS |
INVESTMENT 13
190 GEORGE STREET, SYDNEY, NSW
200 GEORGE STREET, SYDNEY, NSW
DESCRIPTION
This is a strategic holding, giving Mirvac a presence in a prominent area of the Sydney CBD, which has potential for commercial redevelopment. The site has been consolidated with the adjoining building owned by Mirvac.
DESCRIPTION
This is a strategic holding, giving Mirvac a presence in a prominent area of the Sydney CBD, which has potential for commercial redevelopment. The site has been consolidated with the adjoining building owned by Mirvac.
SUMMARY INFORMATION
SUMMARY INFORMATION
| GRADE | B Grade | |
|---|---|---|
| OWNERSHIP | 100% MPT | |
| NLA | 9,498 sqm | |
| CAR SPACES | 30 | |
| ACQUISITION DATE | Aug03 | |
| BOOK VALUE | $46.0m | |
| VALUATION | $46.0m | |
| VALUATION DATE | 30 Jun 08 | |
| EXTERNAL VALUER | KNIGHT FRANK | |
| CAPITALISATION RATE | 6.75% | |
| DISCOUNT RATE | 8.75% | |
| GROSS OFFICE RENT | $397/sqm | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| DOWNER EDI LTD | 1,703 | Aug11 |
| CLIFTONS | 1,702 | Mar 09 |
| GRADE | C Grade | |
|---|---|---|
| OWNERSHIP | 100% MPT | |
| NLA | 5,579 sqm | |
| CAR SPACES | 15 | |
| ACQUISITION DATE | Oct 01 | |
| BOOK VALUE | $30.5m | |
| VALUATION | $30.5m | |
| VALUATION DATE | 30 Jun 08 | |
| EXTERNAL VALUER | KNIGHT FRANK | |
| CAPITALISATION RATE | 7.00% | |
| DISCOUNT RATE | 8.75% | |
| GROSS OFFICE RENT | $373/sqm | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| CLIFTONS | 1,248 | Mar 09 |
| ARAB BANK | 1,071 | Dec 14 |
| LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA |
|---|---|
| VACANCY 0.0% |
VACANCY 9.5% |
| FY09 18.3% |
FY09 50.1% |
| FY10 42.7% |
FY10 20.5% |
| FY11 11.6% |
FY11 0.8% |
| FY12 27.5% |
FY12 0.0% |
| FY13 0.0% |
FY13 0.0% |
| BEYOND 0.0% |
BEYOND 19.2% |
| WALE 2.11 YEARS |
WALE 1.89 YEARS |
14 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
COMMERCIAL PORTFOLIO
==> picture [241 x 143] intentionally omitted <==
ST GEORGE CENTRE 60 MARCUS CLARKE STREET, CANBERRA, ACT
==> picture [241 x 143] intentionally omitted <==
38 SYDNEY AVENUE, FORREST, ACT
DESCRIPTION
The St George Centre is one of Canberra’s landmark buildings and was constructed in 1988. It comprises thirteen offi ce levels, undercover parking to the rear and a four level annex providing podium fl oors of 1,300sqm and tower fl oors of 900sqm.
DESCRIPTION
Purpose built in 1997 for DOCITA, the building comprises four offi ce levels, with excellent natural light and large fl oor plates of approximately 2,100sqm to 2,400sqm. The building is well located close to the Parliamentary Triangle.
SUMMARY INFORMATION
SUMMARY INFORMATION
| GRADE | A Grade | |
|---|---|---|
| OWNERSHIP | 100% MPT | |
| NLA | 12,165 sqm | |
| CAR SPACES | 134 | |
| ACQUISITION DATE | Sep89 | |
| BOOK VALUE | $58.0m | |
| VALUATION | $58.0m | |
| VALUATION DATE | 31 Mar 08 | |
| EXTERNAL VALUER | HERRON TODD WHITE | |
| CAPITALISATION RATE | 7.50% | |
| DISCOUNT RATE | 8.50% | |
| GROSS OFFICE RENT | $423/sqm | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| DEEWR | 1,331 | Apr 11 |
| ST GEORGE BANK | 1,321 | Oct 10 |
| GRADE | A Grade | |
|---|---|---|
| OWNERSHIP | 100% MPT | |
| NLA | 9,099 sqm | |
| CAR SPACES | 68 | |
| ACQUISITION DATE | Jun 96 | |
| BOOK VALUE | $44.5m | |
| VALUATION | $38.0m | |
| VALUATION DATE | 31 Dec 06 | |
| EXTERNAL VALUER | SAVILLS | |
| CAPITALISATION RATE | 7.75% | |
| DISCOUNT RATE | 8.75% | |
| GROSS OFFICE RENT | $410/sqm | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| DOCITA | 8,975 | Nov 12 |
| LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA |
|---|---|
| VACANCY 3.5% |
VACANCY 0.0% |
| FY09 13.8% |
FY09 0.0% |
| FY10 14.3% |
FY10 0.0% |
| FY11 34.0% |
FY11 1.4% |
| FY12 8.9% |
FY12 0.0% |
| FY13 11.4% |
FY13 98.6% |
| BEYOND 14.1% |
BEYOND 0.0% |
| WALE 2.88 YEARS |
WALE 4.38 YEARS |
INVESTMENT 15
GLASSHOUSE 19 FURZER STREET, CANBERRA, ACT
PHILLIPS FOX BUILDING 54 MARCUS CLARKE STREET, CANBERRA, ACT
DESCRIPTION
Glasshouse is located in Woden and comprises nine levels of offi ce accommodation, a café on ground level and a 154 bay secured basement car park. The building was completed in 2007 and features A grade services, large fl oor plates with abundant natural light, a north-facing rooftop balcony and is designed to achieve ABGR of 4.5 star.
SUMMARY INFORMATION
DESCRIPTION
Constructed in 1986, the building comprises nine offi ce levels, ground level retailing, one level of basement parking and is located in the corporate heart of the CBD. The fl oor plates of approximately 600sqm provide excellent natural light and quality views from upper levels.
SUMMARY INFORMATION
| SUMMARY INFORMATION | SUMMARY INFORMATION |
|---|---|
| GRADE A Grade |
GRADE A Grade |
| OWNERSHIP 100% MPT |
OWNERSHIP 100% MPT |
| NLA 14,828 sqm |
NLA 5,276 sqm |
| CAR SPACES 154 |
CAR SPACES 48 |
| ACQUISITION DATE Jul 07 |
ACQUISITION DATE Oct 87 |
| BOOK VALUE $74.0m |
BOOK VALUE $21.0m |
| VALUATION $74.0m |
VALUATION $18.8m |
| VALUATION DATE 30 Jun 08 |
VALUATION DATE 31 Dec 06 |
| EXTERNAL VALUER HERRON TODD WHITE |
EXTERNAL VALUER SAVILLS |
| CAPITALISATION RATE 6.75% |
CAPITALISATION RATE 8.25% |
| DISCOUNT RATE 8.75% |
DISCOUNT RATE 9.25% |
| GROSS OFFICE RENT $365/sqm |
GROSS OFFICE RENT $402/sqm |
| MAJOR TENANTS NLA SQM LEASE EXPIRY |
MAJOR TENANTS NLA SQM LEASE EXPIRY |
| CASA 8,004 Jan 22 |
DLA PHILLIPS FOX 1,997 Jun 09 |
| APSC 3,992 Feb 22 |
HUDSON GLOBAL RESOURCES 624 Jul 13 |
LEASE EXPIRY PROFILE % AREA
LEASE EXPIRY PROFILE % AREA
| LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA |
|---|---|
| VACANCY 0.0% |
VACANCY 0.0% |
| FY09 0.0% |
FY09 39.9% |
| FY10 0.0% |
FY10 22.8% |
| FY11 0.0% |
FY11 6.4% |
| FY12 1.1% |
FY12 16.1% |
| FY13 0.0% |
FY13 3.0% |
| BEYOND 98.9% |
BEYOND 11.8% |
| WALE 12.58 YEARS |
WALE 2.17 YEARS |
16 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
COMMERCIAL PORTFOLIO
==> picture [241 x 143] intentionally omitted <==
PERPETUAL BUILDING 10 RUDD STREET, CANBERRA, ACT
==> picture [241 x 143] intentionally omitted <==
189 GREY STREET SOUTH BANK, BRISBANE, QLD
DESCRIPTION
Constructed in 1985, this seven-level building is located in the corporate heart of the Canberra CBD. The building features a unique four level atrium and is located adjacent to other Mirvac assets.
DESCRIPTION
This twelve level complex was developed by Mirvac in February 2005. The building features excellent natural light, large effi cient fl oor plates of approximately 1,600sqm and spectacular river and city views. The South Bank precinct provides the benefi ts of the parklands, retail services and public transport.
SUMMARY INFORMATION
SUMMARY INFORMATION
| SUMMARY INFORMATION | ||
|---|---|---|
| GRADE | A Grade | |
| OWNERSHIP | 100% MPT | |
| NLA | 4,736 sqm | |
| CAR SPACES | 41 | |
| ACQUISITION DATE | Oct 87 | |
| BOOK VALUE | $22.0m | |
| VALUATION | $22.0m | |
| VALUATION DATE | 31 Mar 08 | |
| EXTERNAL VALUER | HERRON TODD WHITE | |
| CAPITALISATION RATE | 7.75% | |
| DISCOUNT RATE | 8.50% | |
| GROSS OFFICE RENT | $405/sqm | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| BOOZ ALLEN HAMILTON | 838 | Dec 12 |
| GPE AND T | 690 | Jul 09/Jun 13 |
| GRADE | A Grade | |
|---|---|---|
| OWNERSHIP | 100% MPT | |
| NLA | 12,728 sqm | |
| CAR SPACES | 180 | |
| ACQUISITION DATE | Feb 05 | |
| BOOK VALUE | $72.0m | |
| VALUATION | $65.0m | |
| VALUATION DATE | 30 Jun 07 | |
| EXTERNAL VALUER | CB RICHARD ELLIS | |
| CAPITALISATION RATE | 7.00% | |
| DISCOUNT RATE | 8.75% | |
| GROSS OFFICE RENT | $345/sqm | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| IAG | 7,281 | Mar 15 |
| THIESS PTY LTD | 4,659 | Feb 13 |
| LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA |
|---|---|
| VACANCY 0.0% |
VACANCY 0.0% |
| FY09 0.0% |
FY09 0.0% |
| FY10 18.3% |
FY10 3.6% |
| FY11 13.7% |
FY11 2.2% |
| FY12 7.1% |
FY12 0.4% |
| FY13 48.4% |
FY13 36.6% |
| BEYOND 12.5% |
BEYOND 57.2% |
| WALE 3.93 YEARS |
WALE 5.64 YEARS |
INVESTMENT 17
JOHN OXLEY CENTRE 339 CORONATION DRIVE, BRISBANE, QLD
MOJO BUILDING 164 GREY STREET, SOUTH BANK, BRISBANE, QLD
DESCRIPTION
A campus style commercial offi ce building with fi ve levels of offi ce accommodation and two levels of basement car parking. Large fl oor plates across the two towers connect to provide approximately 2,700sqm fl oor plates. Constructed in 1989, the building is well located on Coronation Drive with views across the Brisbane River to the CBD.
DESCRIPTION
Developed by Mirvac in 2001, this boutique offi ce building is located in the fringe offi ce market of South Bank. Over three levels, the building offers views across the Brisbane River to the CBD and is the head offi ce of Mirvac Queensland.
SUMMARY INFORMATION
SUMMARY INFORMATION
| GRADE | B Grade | ||
|---|---|---|---|
| OWNERSHIP | 100% MPT | ||
| NLA | 13,172 sqm | ||
| CAR SPACES | 319 | ||
| ACQUISITION DATE | May02 | ||
| BOOK VALUE | $66.3m | ||
| VALUATION | $58.5m | ||
| VALUATION DATE | 30 Jun 07 | ||
| EXTERNAL VALUER | COLLIERS | INTERNATIONAL | |
| CAPITALISATION RATE | 7.75% | ||
| DISCOUNT RATE | 9.00% | ||
| GROSS OFFICE RENT | $333/sqm | ||
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY | |
| ORIGIN ENERGY | 6,304 | Jun 18 | |
| AUSTRALIA POST CORPORATION | 1,661 | Jun 10 |
| GRADE | A Grade | |
|---|---|---|
| OWNERSHIP | 100% MPT | |
| NLA | 3,079 sqm | |
| CAR SPACES | 37 | |
| ACQUISITION DATE | Jun 01 | |
| BOOK VALUE | $19.0m | |
| VALUATION | $19.0m | |
| VALUATION DATE | 31 Dec 07 | |
| EXTERNAL VALUER | COLLIERS | INTERNATIONAL |
| CAPITALISATION RATE | 6.75% | |
| DISCOUNT RATE | 8.75% | |
| GROSS OFFICE RENT | $475/sqm | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| MIRVAC QLD | 1,969 | May11 |
| PUBLICIS MOJO P/L | 1,016 | Aug09 |
LEASE EXPIRY PROFILE % AREA
LEASE EXPIRY PROFILE % AREA
| LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA |
|---|---|
| VACANCY 0.0% |
VACANCY 0.0% |
| FY09 19.1% |
FY09 0.0% |
| FY10 12.6% |
FY10 36.1% |
| FY11 9.6% |
FY11 63.9% |
| FY12 0.0% |
FY12 0.0% |
| FY13 10.7% |
FY13 0.0% |
| BEYOND 48.0% |
BEYOND 0.0% |
| WALE 5.79 YEARS |
WALE 2.26 YEARS |
18 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
COMMERCIAL PORTFOLIO
==> picture [241 x 143] intentionally omitted <==
RIVERSIDE QUAY SOUTHBANK, MELBOURNE, VIC
==> picture [241 x 143] intentionally omitted <==
ROYAL DOMAIN CENTRE 380 ST KILDA ROAD, MELBOURNE, VIC
DESCRIPTION
DESCRIPTION
A modern offi ce complex comprising three separate buildings with basement car parking for 164 cars. The buildings have excellent natural light with views across the Yarra River and the CBD. A separate building at the rear incorporates a 560 space car park. The ground fl oor retail space is about to undergo a signifi cant refurbishment and reletting program.
This 15 level offi ce building comprises six podium levels of up to 2,800sqm with tower fl oors of 1,200sqm. Prominently located at the city end of St Kilda Road and opposite the Royal Botanical Gardens, the building has excellent natural light and views to Port Phillip Bay.
SUMMARY INFORMATION
SUMMARY INFORMATION
| GRADE | A Grade | |
|---|---|---|
| OWNERSHIP | 100% MPT | |
| NLA | 30,585 sqm | |
| CAR SPACES | 164 | |
| ACQUISITION DATE | Apr 02 (1&3) | |
| Sep03(2) | ||
| BOOK VALUE | $110.0m | |
| VALUATION | $109.5m | |
| VALUATION DATE | 30 Jun 07 | |
| EXTERNAL VALUER | M3 | |
| CAPITALISATION RATE | 7.25% | |
| DISCOUNT RATE | 8.75% | |
| GROSS OFFICE RENT | $352/sqm | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| TELSTRA | 5,048 & 724 | Jun 10/11 & Oct 09 |
| URS AUSTRALIA | 3,939 | Feb 14 |
| SUMMARY INFORMATION | ||
|---|---|---|
| GRADE | A Grade | |
| OWNERSHIP | 100% MPT | |
| NLA | 24,616 sqm | |
| CAR SPACES | 489 | |
| ACQUISITION DATE | Oct 95 | (50%) Apr 01 (50%) |
| BOOK VALUE | $115.5m | |
| VALUATION | $114.5m | |
| VALUATION DATE | 31 Dec 07 | |
| EXTERNAL VALUER | M3 | |
| CAPITALISATION RATE | 7.00% | |
| DISCOUNT RATE | 8.00% | |
| GROSS OFFICE RENT | $356/sqm | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| COMPUTER ASSOCIATES | 4,313 | Aug15 |
| TOLL TRANSPORT | 3,951 | Nov 12 |
LEASE EXPIRY PROFILE % AREA
LEASE EXPIRY PROFILE % AREA
| LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA |
|---|---|
| VACANCY 0.0% |
VACANCY 7.2% |
| FY09 17.0% |
FY09 5.2% |
| FY10 21.6% |
FY10 0.6% |
| FY11 15.8% |
FY11 1.2% |
| FY12 13.9% |
FY12 16.8% |
| FY13 5.8% |
FY13 31.2% |
| BEYOND 26.0% |
BEYOND 37.9% |
| WALE 3.33 YEARS |
WALE 4.83 YEARS |
INVESTMENT 19
COMO CENTRE, CORNER TOORAK ROAD AND CHAPEL STREET, SOUTH YARRA, VIC
191-197 SALMON STREET PORT MELBOURNE, VIC
DESCRIPTION
The complex includes offi ce accommodation across three towers and a retail centre of 30 shops and a cinema. The fi ve star 107 room Como Hotel and commercial car park complement the landmark complex.
DESCRIPTION
Headquarters for GM Holden Ltd, the building is designed in a "campus style" with fl oor plates greater than 7,000sqm each. The building was purpose built for GM Holden and was completed in April 2005.
SUMMARY INFORMATION
SUMMARY INFORMATION
| GRADE | A Grade | |
|---|---|---|
| OWNERSHIP | 100% MPT | |
| NLA | 25,547 sqm | |
| CAR SPACES | 621 | |
| ACQUISITION DATE | Aug98 | |
| BOOK VALUE | $94.8m | |
| VALUATION | $93.5m | |
| VALUATION DATE | 30 Jun 07 | |
| EXTERNAL VALUER | COLLIERS | INTERNATIONAL |
| CAPITALISATION RATE | 7.00% | |
| DISCOUNT RATE | 8.25% | |
| GROSS OFFICE RENT | $371/sqm | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| NETWORK 10 | 4,557 | May12 |
| BUENA VISTA AUST | 2,535 | Sep12 |
| PROPERTY GRADE | A Grade | |
|---|---|---|
| OWNERSHIP | 50% | MPT,50% MREIT |
| NLA | 21,762 sqm | |
| CAR SPACES | 1,055 | |
| ACQUISITION DATE | Jul 03 | |
| BOOK VALUE | $57.0m(50% interest) | |
| VALUATION | $56.8m(50% interest) | |
| VALUATION DATE | 30 Jun 07 | |
| EXTERNAL VALUER | M3 | |
| CAPITALISATION RATE | 6.50% | |
| DISCOUNT RATE | 8.25% | |
| GROSS OFFICE RENT | $347/sqm | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| GM HOLDEN LTD | 21,762 | Apr 20 |
LEASE EXPIRY PROFILE % AREA
LEASE EXPIRY PROFILE % AREA
| LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA |
|---|---|
| VACANCY 3.7% |
VACANCY 0.0% |
| FY09 14.0% |
FY09 0.0% |
| FY10 20.8% |
FY10 0.0% |
| FY11 10.4% |
FY11 0.0% |
| FY12 28.3% |
FY12 0.0% |
| FY13 17.7% |
FY13 0.0% |
| BEYOND 5.0% |
BEYOND 100.0% |
| WALE 3.32 YEARS |
WALE 11.81 YEARS |
==> picture [595 x 842] intentionally omitted <==
----- Start of picture text -----
20 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
INDUSTRIAL PORTFOLIO
32 SARGENTS ROAD, MINCHINBURY, NSW
----- End of picture text -----
| INVESTMENT21 | INVESTMENT21 | INVESTMENT21 | INVESTMENT21 | INVESTMENT21 |
|---|---|---|---|---|
| INDUSTRIAL PORTFOLIO | ||||
| PROPERTY LOCATION NLA % OF INDUSTRIAL PORTFOLIO BOOK VALUE1 |
BOOK VAL | UE | ||
| 271 Lane Cove Road North Ryde, NSW 6,718sqm 15.3% |
$43.5m | |||
| James Ruse Business Park Northmead, NSW 26,492sqm 10.8% |
$30.8m | |||
| 64 Biloela Street Villawood, NSW 22,937sqm 9.1% |
$25.8m | |||
| 44 Biloela Street Villawood, NSW 15,839sqm 6.5% |
$18.5m | |||
| 1-47 Percival Street Smithf eld, NSW 21,432sqm 8.9% |
$25.3m | |||
| Nexus Industry Park, Atlas Prestons, NSW 13,120sqm 7.1% |
$20.3m | |||
| Nexus Industry Park, EW Prestons, NSW 9,709sqm 5.3% |
$15.0m | |||
| Nexus Industry Park, Building 3 Prestons, NSW 16,650sqm 8.9% |
$25.3m | |||
| Mulgrave Business Park Mulgrave, VIC 9,531sqm 7.7% |
$21.8m | |||
| Hawdon Industry Park Dandenong, VIC 20,812sqm 5.4% |
$15.4m | |||
| 1900 – 2060 Pratt Blvd Chicago, IL, USA 50,000sqm 15.0% |
$42.6m | |||
| TOTAL 213,240sqm 100.0% |
$284.1m1 | |||
| WEIGHTED AVERAGE LEASE EXPIRY 5.40 YEARS |
||||
| OCCUPANCY | 97.2% | |||
| 1 BOOK VALUE AS AT 30 JUNE 2008. EX 2 BY BOOK VALUE AS AT 30 JUNE 2008. |
���������� ���������������� |
|||
| ■NSW 71.9% ■VIC 13.1% ■ USA 15.0% |
||||
| CLUDES DEVELOPMENT PROJECTS. EXCLUDES DEVELOPMENT ASSETS AND INDIRECT PROPERTY INVESTMENT. |
22 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
INDUSTRIAL PORTFOLIO
==> picture [241 x 143] intentionally omitted <==
271 LANE COVE ROAD, NORTH RYDE, NSW
==> picture [241 x 143] intentionally omitted <==
JAMES RUSE BUSINESS PARK 6 BOUNDARY ROAD, NORTHMEAD, NSW
DESCRIPTION
The property is situated adjacent to the soon to be completed Macquarie Park Railway Station on the corner of Lane Cove and Waterloo Roads. The site provides future commercial development potential.
DESCRIPTION
A modern multi-tenant estate incorporating fi ve industrial buildings situated on the north-western side of Boundary Road. The site provides convenient access to major road networks, including the M2 and M4 and is only minutes from Parramatta CBD.
PROPERTY DETAILS
PROPERTY DETAILS
| PROPERTY DETAILS | PROPERTY DETAILS |
|---|---|
| OWNERSHIP 100% MPT |
OWNERSHIP 100% MPT |
| NLA 6,718 sqm |
NLA 26,492 sqm |
| CAR SPACES 227 |
CAR SPACES 299 |
| ACQUISITION DATE Apr 00 |
ACQUISITION DATE Jul 94 |
| BOOK VALUE $43.5m |
BOOK VALUE $30.8m |
| VALUATION $43.5m |
VALUATION $30.5m |
| VALUATION DATE 30 Jun 08 |
VALUATION DATE 31 Dec 06 |
| EXTERNAL VALUER COLLIERS INTERNATIONAL |
EXTERNAL VALUER CB RICHARD ELLIS |
| CAPITALISATION RATE 7.50% |
CAPITALISATION RATE 7.50% |
| DISCOUNT RATE 8.75% |
DISCOUNT RATE 9.25% |
| MAJOR TENANTS NLA SQM LEASE EXPIRY |
MAJOR TENANTS NLA SQM LEASE EXPIRY |
| FOXTEL 6,718 Mar 18 |
YHI 4,915 Jul 13 |
| CREATIVE 1,820 Mar 12 |
LEASE EXPIRY PROFILE % AREA
LEASE EXPIRY PROFILE % AREA
| LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA |
|---|---|
| VACANCY 0.0% |
VACANCY 17.8% |
| FY09 0.0% |
FY09 17.4% |
| FY10 0.0% |
FY10 18.2% |
| FY11 0.0% |
FY11 14.5% |
| FY12 0.0% |
FY12 13.5% |
| FY13 0.0% |
FY13 0.0% |
| BEYOND 100.0% | BEYOND 18.7% |
| WALE 9.75 YEARS |
WALE 2.17 YEARS |
INVESTMENT 23
64 BILOELA STREET, VILLAWOOD, NSW
44 BILOELA STREET, VILLAWOOD, NSW
DESCRIPTION
The property comprises an original offi ce/warehouse building of 15,882sqm and a 7,055sqm high clearance warehouse adjacent to the original building that was completed for Visy in 2005.
DESCRIPTION
This prime high clearance warehouse with adjoining offi ce space includes a large awning of 3,200sqm. The building is surrounded by extensive hardstand and there is potential to extend the warehouse by up to 3,000sqm.
PROPERTY DETAILS
PROPERTY DETAILS
| PROPERTY DETAILS | ||
|---|---|---|
| OWNERSHIP | 100% MPT | |
| NLA | 22,937 sqm | |
| CAR SPACES | 106 | |
| ACQUISITION DATE | Feb 04 | |
| BOOK VALUE | $25.8m | |
| VALUATION | $25.8m | |
| VALUATION DATE | 31 Mar 08 | |
| EXTERNAL VALUER | JONES | LANG LASALLE |
| CAPITALISATION RATE | 7.75% | |
| DISCOUNT RATE | 9.00% | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| VISY INDUSTRIAL PLASTICS | 22,937 | Sep16 |
| PROPERTY DETAILS | ||
|---|---|---|
| OWNERSHIP | 100% MPT | |
| NLA | 15,839 sqm | |
| CAR SPACES | 170 | |
| ACQUISITION DATE | Sep03 | |
| BOOK VALUE | $18.5m | |
| VALUATION | $18.5m | |
| VALUATION DATE | 31 Mar 08 | |
| EXTERNAL VALUER | JONES | LANG LASALLE |
| CAPITALISATION RATE | 7.75% | |
| DISCOUNT RATE | 8.75% | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| FIRST FLEET | 15,839 | Nov 08 |
LEASE EXPIRY PROFILE % AREA
LEASE EXPIRY PROFILE % AREA
| LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA |
|---|---|
| VACANCY 0.0% |
VACANCY 0.0% |
| FY09 0.0% |
FY09 100.0% |
| FY10 0.0% |
FY10 0.0% |
| FY11 0.0% |
FY11 0.0% |
| FY12 0.0% |
FY12 0.0% |
| FY13 0.0% |
FY13 0.0% |
| BEYOND 100.0% | BEYOND 0.0% |
| WALE 8.22 YEARS |
WALE 0.42 YEARS |
24 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
INDUSTRIAL PORTFOLIO
==> picture [241 x 143] intentionally omitted <==
1 – 47 PERCIVAL STREET, SMITHFIELD, NSW
==> picture [241 x 143] intentionally omitted <==
NEXUS INDUSTRY PARK (ATLAS) LYN PARADE, PRESTONS, NSW
DESCRIPTION
This property fronts the Cumberland Highway at Smithfi eld and provides direct access to the M4 Motorway. A new offi ce/ warehouse was designed and constructed for Sandvik in 2003. The three original buildings have undergone partial refurbishment and offer future redevelopment potential.
DESCRIPTION
The property forms part of a major industrial development on the former Liverpool Showground site. When fully developed the project will accommodate over 70,000sqm of high quality buildings. This building was purpose built for Atlas Steel in 2006.
PROPERTY DETAILS
PROPERTY DETAILS
| PROPERTY DETAILS | PROPERTY DETAILS |
|---|---|
| OWNERSHIP 100% MPT |
OWNERSHIP 100% MPT |
| NLA 21,432 sqm |
NLA 13,120 sqm |
| CAR SPACES 207 |
CAR SPACES 125 |
| ACQUISITION DATE Nov 02 |
ACQUISITION DATE Aug04 |
| BOOK VALUE $25.3m |
BOOK VALUE $20.3m |
| VALUATION $25.3m |
VALUATION $20.3m |
| VALUATION DATE 31 Mar 08 |
VALUATION DATE 31 Mar 08 |
| EXTERNAL VALUER SAVILLS |
EXTERNAL VALUER SAVILLS |
| CAPITALISATION RATE 7.50% |
CAPITALISATION RATE 6.75% |
| DISCOUNT RATE 8.75% |
DISCOUNT RATE 8.75% |
| MAJOR TENANTS NLA SQM LEASE EXPIRY |
MAJOR TENANTS NLA SQM LEASE EXPIRY |
| SANDVIK AUSTRALIA 11,801 & 4,176 Sep15 & Apr 09 |
ATLAS STEEL(AUST)PTY LIMITED 13,120 Apr 21 |
| TYCO FLOW CONTROL PACIFIC PTY LTD 5,455 Dec 11 |
| LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA |
|---|---|
| VACANCY 0.0% |
VACANCY 0.0% |
| FY09 19.5% |
FY09 0.0% |
| FY10 0.0% |
FY10 0.0% |
| FY11 0.0% |
FY11 0.0% |
| FY12 25.5% |
FY12 0.0% |
| FY13 0.0% |
FY13 0.0% |
| BEYOND 55.1% |
BEYOND 100.0% |
| WALE 5.00 YEARS |
WALE 12.81 YEARS |
INVESTMENT 25
NEXUS INDUSTRY PARK (EW) LYN PARADE, PRESTONS, NSW
NEXUS INDUSTRY PARK (BUILDING 3) LYN PARADE, PRESTONS, NSW
DESCRIPTION
The property forms part of a major industrial development on the former Liverpool Showground site. When fully developed the project will accommodate over 70,000sqm of high quality buildings. This building was purpose built for EW Reinforcement in 2006.
DESCRIPTION
The property forms part of a major industrial development on the former Liverpool Showground site. When fully developed the project will accommodate over 70,000sqm of high quality buildings. Building 3 was completed in July 2007 offering high quality warehouse space.
PROPERTY DETAILS
PROPERTY DETAILS
| PROPERTY DETAILS | ||
|---|---|---|
| OWNERSHIP | 100% MPT | |
| NLA | 9,709 sqm | |
| CAR SPACES | 70 | |
| ACQUISITION DATE | Aug04 | |
| BOOK VALUE | $15.0m | |
| VALUATION | $14.5m | |
| VALUATION DATE | 30 Jun 07 | |
| EXTERNAL VALUER | SAVILLS | |
| CAPITALISATION RATE | 7.00% | |
| DISCOUNT RATE | 8.75% | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| EW REINFORCEMENT PTY LTD | 9,709 | Nov 13 |
| PROPERTY DETAILS | ||
|---|---|---|
| OWNERSHIP | 100% MPT | |
| NLA | 16,650 sqm | |
| CAR SPACES | 163 | |
| ACQUISITION DATE | Aug04 | |
| BOOK VALUE | $25.3m | |
| VALUATION | $26.0m | |
| VALUATION DATE | 31 Dec 07 | |
| EXTERNAL VALUER | SAVILLS | |
| CAPITALISATION RATE | 6.50% | |
| DISCOUNT RATE | 8.25% | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| TOTAL CARE TRANSPORT | 8,807 | Oct 13 |
| DE LONGHI | 8,173 | Dec 13 |
LEASE EXPIRY PROFILE % AREA
LEASE EXPIRY PROFILE % AREA
| LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA |
|---|---|
| VACANCY 0.0% |
VACANCY 0.0% |
| FY09 0.0% |
FY09 0.0% |
| FY10 0.0% |
FY10 0.0% |
| FY11 0.0% |
FY11 0.0% |
| FY12 0.0% |
FY12 0.0% |
| FY13 0.0% |
FY13 0.0% |
| BEYOND 100.0% | BEYOND 100.0% |
| WALE 5.42 YEARS |
WALE 5.42 YEARS |
26 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
INDUSTRIAL PORTFOLIO
==> picture [241 x 143] intentionally omitted <==
MULGRAVE BUSINESS PARK, 18-20 & 30-32 COMPARK CIRCUIT & 253 WELLINGTON ROAD, MULGRAVE, VIC
==> picture [241 x 143] intentionally omitted <==
HAWDON INDUSTRY PARK, 4 ABBOTTS ROAD & 333 – 343 FRANKSTON ROAD, DANDENONG, VIC
DESCRIPTION
The property comprises three modern offi ce buildings ranging from two to three offi ce levels with basement and external parking. The complex forms part of a business park, located on the corner of Wellington and Springvale Roads, approximately 20km south east of Melbourne CBD.
DESCRIPTION
Located in the south east Melbourne industrial market, this modern estate comprises four separate buildings. The complex was constructed in 1985 with refurbishment works completed in 2005.
PROPERTY DETAILS
PROPERTY DETAILS
| PROPERTY DETAILS | PROPERTY DETAILS |
|---|---|
| OWNERSHIP 100% MPT |
OWNERSHIP 100% MPT |
| NLA 9,531 sqm |
NLA 20,812 sqm |
| CAR SPACES 379 |
CAR SPACES 216 |
| ACQUISITION DATE Aug 01 (1 & 2) & Jan 03(3) |
ACQUISITION DATE Jan 04 |
| BOOK VALUE $21.8m |
BOOK VALUE $15.4m |
| VALUATION $21.8m |
VALUATION $15.4m |
| VALUATION DATE 30 Jun 08 |
VALUATION DATE 30 Jun 08 |
| EXTERNAL VALUER COLLIERS INTERNATIONAL |
EXTERNAL VALUER M3 |
| CAPITALISATION RATE 8.75% |
CAPITALISATION RATE 8.00% |
| DISCOUNT RATE 9.00% |
DISCOUNT RATE 9.00% |
| MAJOR TENANTS NLA SQM LEASE EXPIRY |
MAJOR TENANTS NLA SQM LEASE EXPIRY |
| NATIONAL FOODS 4,739 Feb 09/Dec 11 |
CSR LIMITED 5,852 Jun 15 |
| VEMCO 1,165 Dec 12 |
ELECTRICAL AGENCIES PTY LTD 4,349 Oct 12 |
LEASE EXPIRY PROFILE % AREA
LEASE EXPIRY PROFILE % AREA
| LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA |
|---|---|
| VACANCY 12.8% | VACANCY 0.0% |
| FY09 35.7% |
FY09 27.5% |
| FY10 0.0% |
FY10 0.0% |
| FY11 39.2% |
FY11 23.7% |
| FY12 0.0% |
FY12 0.0% |
| FY13 12.3% |
FY13 20.8% |
| BEYOND 0.0% |
BEYOND 28.0% |
| WALE 1.84 YEARS |
WALE 3.65 YEARS |
INVESTMENT 27
1900 – 2060 PRATT BOULEVARD, CHICAGO, IL, USA
DESCRIPTION
The Chicago Metropolitan area is the largest industrial market in the USA and this versatile 50,000sqm industrial facility is located adjacent to the O’Hare International Airport, the second busiest airport in the world. The property is currently leased and also provides a medium term redevelopment opportunity.
PROPERTY DETAILS
| PROPERTY DETAILS | ||
|---|---|---|
| OWNERSHIP | 100% MPT | |
| NLA | 50,000 sqm | |
| CAR SPACES | 1,638 | |
| ACQUISITION DATE | Dec 07 | |
| BOOK VALUE | $42.6m | |
| VALUATION | $42.0m(USD) | |
| VALUATION DATE | 10 Aug07 | |
| EXTERNAL VALUER | CB RICHARD ELLIS | |
| CAPITALISATION RATE | 6.25% | |
| DISCOUNT RATE | N/A | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| CLEAR LAM PACKAGING | 50,000 | Dec 14 |
LEASE EXPIRY PROFILE % AREA
| VACANCY | 0.0% |
|
|---|---|---|
| FY09 | 0.0% | |
| FY10 | 0.0% | |
| FY11 | 0.0% | |
| FY12 | 0.0% | |
| FY13 | 0.0% | |
| BEYOND | 100.0% | |
| WALE | 6.44 | YEARS |
==> picture [595 x 842] intentionally omitted <==
----- Start of picture text -----
28 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
RETAIL PORTFOLIO
BROADWAY SHOPPING CENTRE, SYDNEY, NSW
����� ����������
���������������� [�] ���������������� [�]
■ CONVENIENCE CENTRE 1.6% ■ NSW 49.4%
■ CBD RETAIL 9.9% ■ VIC 19.3%
■ SUB REGIONAL 74.2% ■ QLD 29.4%
■ BULKY GOODS CENTRE 14.3% ■ WA 1.9%
1 BY BOOK VALUE AS AT 30 JUNE 2008. EXCLUDES DEVELOPMENT ASSETS AND INDIRECT PROPERTY INVESTMENTS.
----- End of picture text -----
| INVESTMENT29 | INVESTMENT29 | INVESTMENT29 | |
|---|---|---|---|
| RETAIL PORTFOLIO | |||
| PROPERTY LOCATION GLA |
% OF RETAIL PORTFOLIO BOOK VALUE1 CENTRE MAT2 |
BOOK VALUE | |
| Greenwood Plaza North Sydney, NSW 8,731sqm |
4.9% $68m |
$78.5m3 | |
| Metcentre Sydney, NSW 5,758sqm |
3.2% $43m |
$52.3m3 | |
| Stanhope Village Stanhope Gardens, NSW 15,451sqm |
4.1% $86m |
$65.5m | |
| St Marys Village Centre St Marys, NSW 16,170sqm |
2.9% $81m |
$47.0m | |
| Orange City Centre Orange, NSW 18,066sqm |
3.3% $80m |
$54.0m | |
| Blacktown Mega Centre Blacktown, NSW 25,746sqm |
3.0% N/A |
$48.5m | |
| Ballina Central Ballina, NSW 13,546sqm |
2.5% $60m |
$40.2m | |
| Manning Mall Taree, NSW 10,704sqm |
2.0% $40m |
$32.5m | |
| Rhodes Shopping Centre Sydney, NSW 32,586sqm |
6.9% $178m |
$111.5m3 | |
| Broadway Shopping Centre Sydney, NSW 48,910sqm |
14.1% $359m |
$227.0m3 | |
| Lake Haven Homemaker Centre Lake Haven, NSW 20,932sqm |
2.6% N/A |
$42.3m | |
| Logan Mega Centre Logan, QLD 27,102sqm |
5.2% N/A |
$83.8m | |
| Orion Springf eld Town Centre Springf eld, QLD 33,366sqm |
6.2% $112m |
$100.0m4 | |
| Hinkler Central Bundaberg, QLD 21,049sqm |
5.9% $136m |
$96.0m | |
| Kawana Shoppingworld Buddina, QLD 29,787sqm |
12.1% $231m |
$195.0m | |
| Como Centre Retail South Yarra, VIC 6,894sqm |
1.8% $17m |
$29.3m | |
| Gippsland Centre Sale, VIC 21,694sqm |
3.2% $117m |
$52.8m | |
| Waverley Gardens Mulgrave, VIC 38,292sqm |
9.1% $143m |
$147.5m | |
| Moonee Ponds Central Moonee Ponds, VIC 6,244sqm |
1.6% $54m |
$25.6m | |
| Peninsula Lifestyle Mornington, VIC 32,156sqm |
3.5% N/A |
$56.0m | |
| Kwinana Hub Kwinana Town Centre, WA 17,336sqm |
1.9% $85m |
$30.0m | |
| TOTAL 450,519sqm |
100.0% | $1,615.1m1 | |
| WEIGHTED AVERAGE LEASE EXPIRY | 6.52 YEARS | ||
| OCCUPANCY5 | 98.7% | ||
| 1 BOOK VALUE AS AT 30 JUNE 2008. EXCLUDES DEVELOPMENT PROJECTS. 2 12 MONTHS TO 30 JUNE 2008. IN ACCORDANCE WITH SCCA GUIDELINES. 3 BOOK VALUE REPRESENTS 50% INTEREST. 4 BOOK VALUE REPRESENTS 66.7% INTEREST. 5 EXCLUDES BULKY GOODS CENTRES. |
30 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
RETAIL PORTFOLIO
==> picture [241 x 143] intentionally omitted <==
GREENWOOD PLAZA PACIFIC HIGHWAY, NORTH SYDNEY, NSW
==> picture [241 x 143] intentionally omitted <==
METCENTRE 60 MARGARET STREET, SYDNEY, NSW
DESCRIPTION
Greenwood Plaza is a three level centre at the base of North Sydney’s iconic 101 Miller Street. It comprises 105 retail and service outlets. The ground level retail fl ows directly into North Sydney Railway Station.
DESCRIPTION
Metcentre comprises some 70 stores, located in the heart of Sydney CBD at the base of 60 Margaret Street with a direct pedestrian link to Wynyard Station.
SUMMARY INFORMATION
SUMMARY INFORMATION
| GRADE | CBD Retail | ||
|---|---|---|---|
| OWNERSHIP | 50% MPT,50% EUREKA | ||
| GLA | 8,731 sqm | ||
| CAR SPACES | 512 | ||
| ACQUISITION DATE | Jun 94 | ||
| BOOK VALUE | $78.5m | (50% interest) | |
| VALUATION | $62.0m | (50% interest) | |
| VALUATION DATE | 30 Jun 07 | ||
| EXTERNAL VALUER | COLLIERS INTERNATIONAL | ||
| CAPITALISATION RATE | 6.50% | ||
| DISCOUNT RATE | 8.50% | ||
| CENTRE MAT(AS AT 30 JUN 08 – 100% INTEREST) | $68m | ||
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY | |
| GREENWOOD HOTEL | 856 | Nov 12 | |
| IGA EXPRESS | 713 | Dec 17 |
| GRADE | CBD Retail | ||
|---|---|---|---|
| OWNERSHIP | 50% | MPT,50% MTAA | |
| GLA | 5,758 sqm | ||
| CAR SPACES | N/A | ||
| ACQUISITION DATE | Aug98 | ||
| BOOK VALUE | $52.3m(50% interest) | ||
| VALUATION | $52.0m(50% interest) | ||
| VALUATION DATE | 31 Dec 07 | ||
| EXTERNAL VALUER | SAVILLS | ||
| CAPITALISATION RATE | 6.50% | ||
| DISCOUNT RATE | 8.50% | ||
| CENTRE MAT(AS AT 30 JUN 08 – 100% INTEREST) | $43m | ||
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY | |
| PRICELINE | 680 | Sep08 |
LEASE EXPIRY PROFILE % AREA
LEASE EXPIRY PROFILE % AREA
| LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA |
|---|---|
| VACANCY 3.5% |
VACANCY 6.8% |
| FY09 17.3% |
FY09 23.1% |
| FY10 19.0% |
FY10 21.4% |
| FY11 8.8% |
FY11 8.3% |
| FY12 9.7% |
FY12 7.5% |
| FY13 21.4% |
FY13 14.7% |
| BEYOND 20.4% |
BEYOND 18.2% |
| WALE 3.64 YEARS |
WALE 2.59 YEARS |
INVESTMENT 31
STANHOPE VILLAGE SENTRY DRIVE, STANHOPE GARDENS, NSW
ST MARYS VILLAGE CENTRE CHARLES HACKET DRIVE, ST MARYS, NSW
DESCRIPTION
Located in the rapidly growing northwest corridor of Sydney, Stanhope Village Stage 1 opened in late 2003, comprising a Coles Supermarket and 30 stores. Stage 2 was opened in March 2007 and included Kmart. Masterplanning is underway for future stages.
DESCRIPTION
Located in the Western Sydney suburb of St Marys, this dominant sub regional centre comprises Woolworths, Target and 50 specialty stores.
SUMMARY INFORMATION
SUMMARY INFORMATION
| SUMMARY INFORMATION | SUMMARY INFORMATION |
|---|---|
| GRADE Sub Regional |
GRADE Sub Regional |
| OWNERSHIP 100% MPT |
OWNERSHIP 100% MPT |
| GLA 15,451 sqm |
GLA 16,170 sqm |
| CAR SPACES 694 |
CAR SPACES 690 |
| ACQUISITION DATE Nov 03 |
ACQUISITION DATE Jan 03 |
| BOOK VALUE $65.5m |
BOOK VALUE $47.0m |
| VALUATION $65.0m |
VALUATION $48.0m |
| VALUATION DATE 30 Jun 07 |
VALUATION DATE 31 Dec 07 |
| EXTERNAL VALUER SAVILLS |
EXTERNAL VALUER KNIGHT FRANK |
| CAPITALISATION RATE 6.50% |
CAPITALISATION RATE 6.50% |
| DISCOUNT RATE 8.75% |
DISCOUNT RATE 8.50% |
| CENTRE MAT(AS AT 30 JUN 08) $86m |
CENTRE MAT(AS AT 30 JUN 08) $81m |
| MAJOR TENANTS NLA SQM LEASE EXPIRY |
MAJOR TENANTS NLA SQM LEASE EXPIRY |
| K-MART 5,060 Mar 22 |
TARGET 8,023 Jul 11 |
| COLES 3,629 Nov 18 |
WOOLWORTHS 4,066 Nov 15 |
| LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA |
|---|---|
| VACANCY 1.1% |
VACANCY 0.3% |
| FY09 13.6% |
FY09 2.2% |
| FY10 3.2% |
FY10 3.7% |
| FY11 3.5% |
FY11 4.5% |
| FY12 12.1% |
FY12 51.7% |
| FY13 3.5% |
FY13 9.8% |
| BEYOND 63.0% |
BEYOND 27.8% |
| WALE 8.17 YEARS |
WALE 4.24 YEARS |
32 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
RETAIL PORTFOLIO
==> picture [241 x 143] intentionally omitted <==
ORANGE CITY CENTRE CORNER ANSON STREET AND SUMMER STREET, ORANGE, NSW
==> picture [241 x 143] intentionally omitted <==
BLACKTOWN MEGA CENTRE BLACKTOWN ROAD, BLACKTOWN, NSW
DESCRIPTION
The complex incorporates Myer, together with a recently refurbished Big W, 34 specialty stores, undercover parking for 414 cars and is the dominant centre in Orange, western NSW.
DESCRIPTION
Blacktown Mega Centre is located on the fringe of the Blacktown CBD and comprises a broad range of household and bulky goods stores servicing the growing north western region of Sydney. Refurbishment of the centre was completed in June 2007 including a new Harvey Norman tenancy.
SUMMARY INFORMATION
SUMMARY INFORMATION
| SUMMARY INFORMATION | ||
|---|---|---|
| GRADE | Sub Regional | |
| OWNERSHIP | 100% MPT | |
| GLA | 18,066 sqm | |
| CAR SPACES | 414 | |
| ACQUISITION DATE | Apr 93 | |
| BOOK VALUE | $54.0m | |
| VALUATION | $54.0m | |
| VALUATION DATE | 31 Mar 08 | |
| EXTERNAL VALUER | SAVILLS | |
| CAPITALISATION RATE | 7.25% | |
| DISCOUNT RATE | 9.25% | |
| CENTRE MAT(AS AT 30 JUN 08) | $80m | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| BIG W | 7,017 | Nov 26 |
| MYER | 6,858 | Nov 11 |
| SUMMARY INFORMATION | ||
|---|---|---|
| GRADE | BulkyGoods Centre | |
| OWNERSHIP | 100% MPT | |
| GLA | 25,746 sqm | |
| CAR SPACES | 546 | |
| ACQUISITION DATE | Jun 02 | |
| BOOK VALUE | $48.5m | |
| VALUATION | $45.0m | |
| VALUATION DATE | 30 Jun 07 | |
| EXTERNAL VALUER | SAVILLS | |
| CAPITALISATION RATE | 7.00% | |
| DISCOUNT RATE | 8.75% | |
| CENTRE MAT(AS AT 30 JUN 08) | N/A | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| BUNNINGS | 11,606 | Oct 19 |
| HARVEY NORMAN | 5,888 | Mar 17 |
LEASE EXPIRY PROFILE % AREA
LEASE EXPIRY PROFILE % AREA
| VACANCY 0.5% |
VACANCY 2.9% |
|
|---|---|---|
| FY09 2.0% |
FY09 3.6% |
|
| FY10 5.3% |
FY10 7.1% |
|
| FY11 2.5% |
FY11 8.4% |
|
| FY12 40.4% |
FY12 5.7% |
|
| FY13 2.9% |
FY13 1.4% |
|
| BEYOND 46.4% |
BEYOND 70.8% |
|
| WALE 9.26 YEARS |
WALE 7.98 YEARS |
INVESTMENT 33
BALLINA CENTRAL PACIFIC HIGHWAY, BALLINA, NSW
MANNING MALL TAREE, NSW
DESCRIPTION
Opened in May 2006, this sub-regional centre of over 13,000sqm includes Big W, Supa IGA, 27 specialty stores, a freestanding Hungry Jacks and a Woolworths Petrol outlet.
DESCRIPTION
Manning Mall is located approximately 300km north of Sydney in the main retail street of Taree. Redevelopment is currently underway to include new Coles and Target stores and a full centre refurbishment due for completion in March 2009.
SUMMARY INFORMATION
SUMMARY INFORMATION
| SUMMARY INFORMATION | ||
|---|---|---|
| GRADE | Sub Regional | |
| OWNERSHIP | 100% MPT | |
| GLA | 13,546 sqm | |
| CAR SPACES | 557 | |
| ACQUISITION DATE | Dec 04 | |
| BOOK VALUE | $40.2m | |
| VALUATION | $40.2m | |
| VALUATION DATE | 30 Jun 08 | |
| EXTERNAL VALUER | SAVILLS | |
| CAPITALISATION RATE | 7.00% | |
| DISCOUNT RATE | 8.75% | |
| CENTRE MAT(AS AT 30 JUN 08) | $60m | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| BIG W | 7,412 | May26 |
| RITCHIES SUPA IGA | 3,761 | Jun 26 |
| SUMMARY INFORMATION | ||
|---|---|---|
| GRADE | Sub Regional(Development) | |
| OWNERSHIP | 100% MPT | |
| GLA | 10,704 sqm | |
| CAR SPACES | 357 | |
| ACQUISITION DATE | Nov 06 | |
| BOOK VALUE | $32.5m | |
| VALUATION | $32.5m | |
| VALUATION DATE | 31 Dec 07 | |
| EXTERNAL VALUER | KNIGHT FRANK | |
| CAPITALISATION RATE | 6.00% | |
| DISCOUNT RATE | 8.50% | |
| CENTRE MAT(AS AT 30 JUN 08) | $40m | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| BI-LO | 1,773 | Dec 11 |
LEASE EXPIRY PROFILE % AREA
LEASE EXPIRY PROFILE % AREA
| VACANCY 1.0% |
VACANCY 0.0% |
|
|---|---|---|
| FY09 1.1% |
FY09 18.3% |
|
| FY10 0.0% |
FY10 4.1% |
|
| FY11 3.3% |
FY11 16.9% |
|
| FY12 4.1% |
FY12 54.2% |
|
| FY13 1.4% |
FY13 6.5% |
|
| BEYOND 88.9% |
BEYOND 0.0% |
|
| WALE 15.39 YEARS |
WALE 2.77 YEARS |
34 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
RETAIL PORTFOLIO
==> picture [241 x 143] intentionally omitted <==
RHODES SHOPPING CENTRE, SYDNEY, NSW
==> picture [240 x 143] intentionally omitted <==
BROADWAY SHOPPING CENTRE SYDNEY, NSW
DESCRIPTION
Acquired in January 2007, the centre is co-located with IKEA in the rapidly developing Rhodes residential precinct and includes Coles, Bi-Lo, cinemas and over 100 specialty stores.
DESCRIPTION
Acquired in January 2007, this dominant regional centre is located on the fringe of the CBD and services the demand of Sydney’s inner west. The centre was recently expanded and refurbished to include Target and a new upmarket fashion level.
SUMMARY INFORMATION
SUMMARY INFORMATION
| SUMMARY INFORMATION | SUMMARY INFORMATION |
|---|---|
| GRADE Sub Regional |
GRADE Sub Regional |
| OWNERSHIP 50% MPT,50% Perron |
OWNERSHIP 50% MPT,50% Perron |
| GLA 32,586 sqm |
GLA 48,910 sqm |
| CAR SPACES 2,400 |
CAR SPACES 1,824 |
| ACQUISITION DATE Jan 07 |
ACQUISITION DATE Jan 07 |
| BOOK VALUE $111.5m(50% interest) |
BOOK VALUE $227.0m(50% interest) |
| VALUATION $99.0m(50% interest) |
VALUATION $215.0m(50% interest) |
| VALUATION DATE 31 Dec 06 |
VALUATION DATE 31 Dec 06 |
| EXTERNAL VALUER JONES LANG LASALLE |
EXTERNAL VALUER JONES LANG LASALLE |
| CAPITALISATION RATE 5.75% |
CAPITALISATION RATE 5.50% |
| DISCOUNT RATE 8.20% |
DISCOUNT RATE 8.20% |
| CENTRE MAT(AS AT 30 JUN 08 – 100% INTEREST) $178m |
CENTRE MAT(AS AT 30 JUN 08 – 100% INTEREST) $359m |
| MAJOR TENANTS NLA SQM LEASE EXPIRY |
MAJOR TENANTS NLA SQM LEASE EXPIRY |
| COLES 3,497 Dec 19 |
K-MART 7,394 Mar 13 |
| BI-LO 2,648 Dec 14 |
HOYTS MULTIPLEX CINEMAS 4,857 Jul 18 |
LEASE EXPIRY PROFILE % AREA
LEASE EXPIRY PROFILE % AREA
| VACANCY 0.0% |
VACANCY 0.8% |
|
|---|---|---|
| FY09 0.0% |
FY09 10.8% |
|
| FY10 21.2% |
FY10 2.7% |
|
| FY11 15.1% |
FY11 7.1% |
|
| FY12 10.6% |
FY12 11.7% |
|
| FY13 17.1% |
FY13 40.3% |
|
| BEYOND 36.0% |
BEYOND 26.6% |
|
| WALE 5.14 YEARS |
WALE 6.38 YEARS |
INVESTMENT 35
LAKE HAVEN MEGA CENTRE LAKE HAVEN, NSW
LOGAN MEGA CENTRE, PACIFIC HWY LOGAN, QLD
DESCRIPTION
Lake Haven Mega Centre is a modern bulky goods centre located in the heart of the NSW Central Coast growth corridor, approximately 100km north-east of Sydney and 50km south-west of Newcastle. The centre opened for trading in July 2007 and is anchored by Bunnings and Harvey Norman.
DESCRIPTION
Opened in March 2007, the centre is the premier homemaker facility in Brisbane. Co-located with IKEA, the centre includes 30 of the best homemaker retailers.
SUMMARY INFORMATION
SUMMARY INFORMATION
| SUMMARY INFORMATION | ||
|---|---|---|
| GRADE | BulkyGoods Centre | |
| OWNERSHIP | 100% MPT | |
| GLA | 20,932 sqm | |
| CAR SPACES | 590 | |
| ACQUISITION DATE | Jul 07 | |
| BOOK VALUE | $42.3m | |
| VALUATION | $47.0m | |
| VALUATION DATE | 31 Dec 07 | |
| EXTERNAL VALUER | KNIGHT FRANK | |
| CAPITALISATION RATE | 6.75% | |
| DISCOUNT RATE | 8.25% | |
| CENTRE MAT(AS AT 30 JUN 08) | N/A | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| BUNNINGS | 8,365 | Jul 13 |
| HARVEY NORMAN | 5,890 | Jul 17 |
| SUMMARY INFORMATION | ||
|---|---|---|
| GRADE | BulkyGoods Centre | |
| OWNERSHIP | 100% MPT | |
| GLA | 27,102 sqm | |
| CAR SPACES | 600 | |
| ACQUISITION DATE | Sep05 | |
| BOOK VALUE | $83.8m | |
| VALUATION | $82.5m | |
| VALUATION DATE | 30 Jun 07 | |
| EXTERNAL VALUER | CB RICHARD ELLIS | |
| CAPITALISATION RATE | 7.00% | |
| DISCOUNT RATE | 8.75% | |
| CENTRE MAT(AS AT 30 JUN 08) | N/A | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| SPOTLIGHT | 3,509 | Sep17 |
| ANACONDA | 3,425 | Mar 17 |
LEASE EXPIRY PROFILE % AREA
LEASE EXPIRY PROFILE % AREA
| LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA |
|---|---|
| VACANCY 22.7% | VACANCY 4.9% |
| FY09 0.0% |
FY09 0.0% |
| FY10 0.0% |
FY10 0.0% |
| FY11 0.0% |
FY11 0.0% |
| FY12 0.0% |
FY12 14.2% |
| FY13 6.0% |
FY13 2.4% |
| BEYOND 71.3% |
BEYOND 78.5% |
| WALE 5.00 YEARS |
WALE 6.96 YEARS |
36 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
RETAIL PORTFOLIO
==> picture [241 x 143] intentionally omitted <==
ORION SPRINGFIELD TOWN CENTRE, MAIN STREET, SPRINGFIELD, QLD
==> picture [241 x 143] intentionally omitted <==
HINKLER CENTRAL MARYBOROUGH STREET, BUNDABERG, QLD
DESCRIPTION
Located in Brisbane’s rapidly growing south western corridor, the centre was opened in March 2007 and includes Woolworths, Big W and 100 speciality stores. This town centre sets a new benchmark in environmentally sustainable initiatives. Planning for future stages is underway.
DESCRIPTION
Located in the growing town of Bundaberg, the centre is enjoying the benefi ts of the redevelopment completed in June 2006. The centre comprises Woolworths, Coles, Kmart and 70 speciality stores.
SUMMARY INFORMATION
SUMMARY INFORMATION
| GRADE | Sub regional | ||
|---|---|---|---|
| OWNERSHIP | 67% MPT,33% MREIT | ||
| GLA | 33,366 sqm | ||
| CAR SPACES | 2,200 | ||
| ACQUISITION DATE | Aug02 | ||
| BOOK VALUE | $100.0m(67% interest) | ||
| VALUATION | $103.3m(67% interest) | ||
| VALUATION DATE | 30 Jun 07 | ||
| EXTERNAL VALUER | CB RICHARD ELLIS | ||
| CAPITALISATION RATE | 6.25% | ||
| DISCOUNT RATE | 8.75% | ||
| CENTRE MAT(AS AT 30 JUN 08 – 100% INTEREST) | $112m | ||
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY | |
| BIG W | 8,044 | Mar 27 | |
| WOOLWORTHS | 4,188 | Mar 27 |
| SUMMARY INFORMATION | ||
|---|---|---|
| GRADE | Sub Regional | |
| OWNERSHIP | 100% MPT | |
| GLA | 21,049 sqm | |
| CAR SPACES | 1,046 | |
| ACQUISITION DATE | Aug03 | |
| BOOK VALUE | $96.0m | |
| VALUATION | $96.0m | |
| VALUATION DATE | 31 Mar 08 | |
| EXTERNAL VALUER | SAVILLS | |
| CAPITALISATION RATE | 6.75% | |
| DISCOUNT RATE | 8.75% | |
| CENTRE MAT(AS AT 30 JUN 08) | $136m | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| KMART | 6,208 | Jul 09 |
| WOOLWORTHS | 3,548 | Mar 20 |
LEASE EXPIRY PROFILE % AREA
LEASE EXPIRY PROFILE % AREA
| VACANCY 0.1% |
VACANCY 1.1% |
||
|---|---|---|---|
| FY09 0.0% |
FY09 16.8% |
||
| FY10 0.5% |
FY10 30.6% |
||
| FY11 0.0% |
FY11 13.8% |
||
| FY12 33.4% |
FY12 5.9% |
||
| FY13 8.2% |
FY13 4.9% |
||
| BEYOND 57.7% |
BEYOND 26.9% |
||
| WALE 10.14 YEARS |
WALE 3.84 YEARS |
INVESTMENT 37
KAWANA SHOPPINGWORLD NICKLIN WAY, BUDDINA, QLD
COMO CENTRE RETAIL, CORNER TOORAK ROAD AND CHAPEL STREET, SOUTH YARRA, VIC
DESCRIPTION
Located on the Queensland Sunshine Coast, this dominant centre comprises Woolworths, Big W, Bi-Lo and 102 specialty stores. Planning is underway for a signifi cant centre expansion.
DESCRIPTION
The Como Centre is a mixed use offi ce, retail and hotel complex, with the retail component comprising 33 specialty stores. The centre is located on the popular retail strip of Chapel Street, Melbourne.
SUMMARY INFORMATION
SUMMARY INFORMATION
| SUMMARY INFORMATION | SUMMARY INFORMATION |
|---|---|
| GRADE Sub Regional |
GRADE CBD Retail |
| OWNERSHIP 100% MPT |
OWNERSHIP 100% MPT |
| GLA 29,787 sqm |
GLA 6,894 sqm |
| CAR SPACES 1,710 |
CAR SPACES 635 |
| ACQUISITION DATE Dec 93(50%)Jun 98(50%) |
ACQUISITION DATE Aug98 |
| BOOK VALUE $195.0m |
BOOK VALUE $29.3m |
| VALUATION $195.0m |
VALUATION $29.2m |
| VALUATION DATE 31 Dec 07 |
VALUATION DATE 30 Jun 07 |
| EXTERNAL VALUER CB RICHARD ELLIS |
EXTERNAL VALUER COLLIERS INTERNATIONAL |
| CAPITALISATION RATE 6.25% |
CAPITALISATION RATE 6.25% |
| DISCOUNT RATE 8.50% |
DISCOUNT RATE 8.50% |
| CENTRE MAT(AS AT 30 JUN 08) $231m |
CENTRE MAT(AS AT 30 JUN 08) $17m |
| MAJOR TENANTS NLA SQM LEASE EXPIRY |
MAJOR TENANTS NLA SQM LEASE EXPIRY |
| BIG W 8,383 Jun 21 |
CINEMA COMO 1,633 Dec 14 |
| WOOLWORTHS 3,648 Nov 14 |
ECO HAIR PRODUCTS 538 Oct 13 |
| LEASE EXPIRY PROFILE % AREA | LEASE EXPIRY PROFILE % AREA |
| VACANCY 0.0% |
VACANCY 2.1% |
| FY09 24.1% |
FY09 12.3% |
| FY10 8.9% |
FY10 14.8% |
| FY11 6.5% |
FY11 8.4% |
| FY12 0.6% |
FY12 14.9% |
| FY13 3.9% |
FY13 11.0% |
| BEYOND 56.2% |
BEYOND 36.4% |
| WALE 6.49 YEARS |
WALE 3.72 YEARS |
38 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
RETAIL PORTFOLIO
==> picture [241 x 143] intentionally omitted <==
GIPPSLAND CENTRE CUNNINGHAME STREET, SALE, VIC
==> picture [241 x 143] intentionally omitted <==
WAVERLEY GARDENS CORNER POLICE AND JACKSONS ROAD MULGRAVE, VIC
DESCRIPTION
Located in the heart of Sale’s CBD, the Gippsland Centre includes Coles, Safeway, Target and 50 specialty stores with abundant on-grade parking.
DESCRIPTION
Waverley Gardens is located adjacent to Mirvac's Waverley Park residential development and the Monash freeway. A major upgrade and expansion was completed in March 2007 and from October 2008 the centre will comprise of Safeway, Coles, Target, Big W, Aldi, Best and Less and over 100 specialty stores.
SUMMARY INFORMATION
SUMMARY INFORMATION
| SUMMARY INFORMATION | |
|---|---|
| GRADE | Sub Regional |
| OWNERSHIP | 100% MPT |
| GLA | 21,694 sqm |
| CAR SPACES | 1,062 |
| ACQUISITION DATE | Jan 94 |
| BOOK VALUE | $52.8m |
| VALUATION | $55.7m |
| VALUATION DATE | 30 Jun 07 |
| EXTERNAL VALUER | SAVILLS |
| CAPITALISATION RATE | 7.00% |
| DISCOUNT RATE | 8.50% |
| CENTRE MAT(AS AT 30 JUN 08) | $117m |
| SUMMARY INFORMATION | |||
|---|---|---|---|
| GRADE | Sub Regional | ||
| OWNERSHIP | 100% MPT | ||
| GLA | 38,292 sqm | ||
| CAR SPACES | 2,245 | ||
| ACQUISITION DATE | Nov 02 | ||
| BOOK VALUE | $147.5m | ||
| VALUATION | $145.0m | ||
| VALUATION DATE | 30 Jun 07 | ||
| EXTERNAL VALUER | SAVILLS | ||
| CAPITALISATION RATE | 6.50% | ||
| DISCOUNT RATE | 8.75% | ||
| CENTRE MAT(AS AT 30 JUN 08) | $143m | ||
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY | |
| TARGET | 6,796 | Jun 20 | |
| BIG W | 6,770 | Mar 27 |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
|---|---|---|
| TARGET | 7,778 | Jun 10 |
| COLES | 3,388 | Nov 13 |
LEASE EXPIRY PROFILE % AREA
LEASE EXPIRY PROFILE % AREA
| VACANCY 2.0% |
VACANCY 4.3% |
VACANCY 4.3% |
|
|---|---|---|---|
| FY09 9.0% |
FY09 1.5% |
||
| FY10 41.1% |
FY10 2.5% |
||
| FY11 3.1% |
FY11 9.0% |
||
| FY12 1.3% |
FY12 7.0% |
||
| FY13 6.0% |
FY13 7.6% |
||
| BEYOND 37.5% |
BEYOND 68.1% |
||
| WALE 5.48 YEARS |
WALE 9.38 YEARS |
INVESTMENT 39
MOONEE PONDS CENTRAL HOMER STREET, MOONEE PONDS, VIC
PENINSULA LIFESTYLE NEPEAN HIGHWAY, MORNINGTON, VIC
DESCRIPTION
The centre is located less than 7km north of the Melbourne CBD and is close to the busy Puckle Street retail strip. Coles Supermarket and a strong specialty fresh food offer which anchors the centre.
DESCRIPTION
Completed in 2005, this 32,000sqm bulky goods centre services the growing region of the Mornington Peninsula.
SUMMARY INFORMATION
SUMMARY INFORMATION
| SUMMARY INFORMATION | SUMMARY INFORMATION |
|---|---|
| GRADE Convenience Centre |
GRADE BulkyGoods Centre |
| OWNERSHIP 100% MPT |
OWNERSHIP 100% MPT |
| GLA 6,244 sqm |
GLA 32,156 sqm |
| CAR SPACES 402 |
CAR SPACES 900 |
| ACQUISITION DATE May03 |
ACQUISITION DATE Jun 04 |
| BOOK VALUE $25.6m |
BOOK VALUE $56.0m |
| VALUATION $25.6m |
VALUATION $58.5m |
| VALUATION DATE 30 Jun 08 |
VALUATION DATE 30 Jun 07 |
| EXTERNAL VALUER SAVILLS |
EXTERNAL VALUER SAVILLS |
| CAPITALISATION RATE 7.25% |
CAPITALISATION RATE 7.50% |
| DISCOUNT RATE 9.00% |
DISCOUNT RATE 9.00% |
| CENTRE MAT(AS AT 30 JUN 08) $54m |
CENTRE MAT(AS AT 30 JUN 08) N/A |
| MAJOR TENANTS NLA SQM LEASE EXPIRY |
MAJOR TENANTS NLA SQM LEASE EXPIRY |
| COLES 4,000 May12 |
CLIVE PEETERS 3,203 Aug10 |
| FANTASTIC FURNITURE 2,280 Aug09 |
LEASE EXPIRY PROFILE % AREA
LEASE EXPIRY PROFILE % AREA
| VACANCY 4.6% |
VACANCY 0.8% |
|
|---|---|---|
| FY09 6.5% |
FY09 0.0% |
|
| FY10 11.9% |
FY10 10.8% |
|
| FY11 8.9% |
FY11 29.3% |
|
| FY12 66.6% |
FY12 39.9% |
|
| FY13 0.0% |
FY13 8.0% |
|
| BEYOND 1.5% |
BEYOND 11.1% |
|
| WALE 3.11 YEARS |
WALE 3.35 YEARS |
40 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
RETAIL PORTFOLIO
==> picture [241 x 143] intentionally omitted <==
KWINANA HUB GILMORE AVENUE, KWINANA TOWN CENTRE, WA
DESCRIPTION
Located in the outer southern perth suburb of Kwinana, the centre currently comprises Woolworths and Coles. The centre offers future redevelopment potential.
SUMMARY INFORMATION
| SUMMARY INFORMATION | ||
|---|---|---|
| GRADE | Sub Regional | |
| OWNERSHIP | 100% MPT | |
| GLA | 17,336 sqm | |
| CAR SPACES | 1,201 | |
| ACQUISITION DATE | Sep05 | |
| BOOK VALUE | $30.0m | |
| VALUATION | $30.0m | |
| VALUATION DATE | 30 Jun 08 | |
| EXTERNAL VALUER | M3 | |
| CAPITALISATION RATE | 7.75% | |
| DISCOUNT RATE | 8.75% | |
| CENTRE MAT(AS AT 30 JUN 08) | $85m | |
| MAJOR TENANTS | NLA SQM | LEASE EXPIRY |
| WOOLWORTHS | 3,541 | Aug10 |
| COLES | 2,670 | Sep11 |
LEASE EXPIRY PROFILE % AREA
| VACANCY | 0.0% | |
|---|---|---|
| FY09 | 18.9% | |
| FY10 | 18.4% | |
| FY11 | 27.2% | |
| FY12 | 18.8% | |
| FY13 | 16.2% | |
| BEYOND | 0.5% | |
| WALE | 2.30 YEARS |
| INVESTMENT41 | INVESTMENT41 |
|---|---|
| HOTEL PORTFOLIO | |
| PROPERTY LOCATION OWNERSHIP ROOMS |
BOOK VALUE |
| The Como Melbourne South Yarra, VIC 100% MPT 107 |
$31.7m1 |
| TOTAL 107 |
$31.7m |
| PARKING PORTFOLIO | |
| PROPERTY LOCATION OWNERSHIP TYPE CAR SPACES % OF PARKING PORTFOLIO BOOK VALUE |
BOOK VALUE |
| Quay West Sydney, NSW 100% MPT Commercial 600 53.9% |
$48.0m |
| The Como Centre Melbourne, VIC 100% MPT Commercial/Retail 629 24.7% |
$22.0m |
| Riverside Quay Melbourne, VIC 100% MPT Commercial 560 21.4% |
$19.0m |
| TOTAL 1,789 100.0% |
$89.0m |
| 1 BOOK VALUE AS AT 30 JUNE 2008. EXCLUDES FF&E. |
| INVESTMENT41 | INVESTMENT41 |
|---|---|
| HOTEL PORTFOLIO | |
| PROPERTY LOCATION OWNERSHIP ROOMS |
BOOK VALUE |
| The Como Melbourne South Yarra, VIC 100% MPT 107 |
$31.7m1 |
| TOTAL 107 |
$31.7m |
| PARKING PORTFOLIO | |
| PROPERTY LOCATION OWNERSHIP TYPE CAR SPACES % OF PARKING PORTFOLIO BOOK VALUE |
BOOK VALUE |
| Quay West Sydney, NSW 100% MPT Commercial 600 53.9% |
$48.0m |
| The Como Centre Melbourne, VIC 100% MPT Commercial/Retail 629 24.7% |
$22.0m |
| Riverside Quay Melbourne, VIC 100% MPT Commercial 560 21.4% |
$19.0m |
| TOTAL 1,789 100.0% |
$89.0m |
| 1 BOOK VALUE AS AT 30 JUNE 2008. EXCLUDES FF&E. |
42 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
HOTEL PORTFOLIO
==> picture [241 x 143] intentionally omitted <==
THE COMO MELBOURNE 630 CHAPEL STREET, SOUTH YARRA, VIC
DESCRIPTION
The Como is a 107 room, 5 star boutique hotel which forms part of the mixed use Como development in the sought after inner south-eastern suburb of South Yarra.
PROPERTY DETAILS
| PROPERTY DETAILS | |
|---|---|
| OWNERSHIP | 100% MPT |
| NO OF ROOMS | 107 |
| OCCUPANCY | 78% |
| AVERAGE ROOM RATE | $269.21 |
| STAR RATING | 5 star |
| ACQUISITION DATE | Aug98 |
| BOOK VALUE | $31.7m1 |
| VALUATION | $33.0m2 |
| VALUATION DATE | 30 Jun 07 |
| EXTERNAL VALUER | COLLIERS INTERNATIONAL |
| CAPITALISATION RATE | 7.00% |
| DISCOUNT RATE | 10.25% |
1 NET OF FF&E. 2 GROSS OF FF&E.
INVESTMENT 43
PARKING PORTFOLIO
==> picture [241 x 143] intentionally omitted <==
QUAY WEST CAR PARK 109 – 111 HARRINGTON STREET, SYDNEY, NSW
==> picture [241 x 143] intentionally omitted <==
COMO CENTRE CAR PARK CHAPEL STREET, SOUTH YARRA, VIC
DESCRIPTION
An eight level commercial car park comprising 600 spaces located under Quay West Suites in The Rocks area and close to the fi nancial district of the CBD and several fi ve star hotels. Three retail outlets are also incorporated at street level.
DESCRIPTION
A multi-level car park comprising 629 spaces servicing the Como Centre complex including offi ce, hotel, cinemas and retail.
PROPERTY DETAILS
PROPERTY DETAILS
| PROPERTY DETAILS | |
|---|---|
| OWNERSHIP | 100% MPT |
| NUMBER OF BAYS | 600 |
| ACQUISITION DATE | Nov 89 |
| BOOK VALUE | $48.0m |
| VALUATION | $48.0m |
| VALUATION DATE | 31 Mar 08 |
| EXTERNAL VALUER | COLLIERS INTERNATIONAL |
| CAPITALISATION RATE | 7.50% |
| DISCOUNT RATE | 9.25% |
| PROPERTY DETAILS | |
|---|---|
| OWNERSHIP | 100% MPT |
| NUMBER OF BAYS | 629 |
| ACQUISITION DATE | Aug98 |
| BOOK VALUE | $22.0m |
| VALUATION | $22.0m |
| VALUATION DATE | 30 Jun 07 |
| EXTERNAL VALUER | COLLIERS INTERNATIONAL |
| CAPITALISATION RATE | 8.50% |
| DISCOUNT RATE | 8.75% |
44 MIRVAC GROUP PROPERTY COMPENDIUM
INVESTMENT
PARKING PORTFOLIO
==> picture [241 x 143] intentionally omitted <==
RIVERSIDE QUAY CAR PARK CORNER RIVERSIDE QUAY AND SOUTHBANK BOULEVARD, MELBOURNE, VIC
DESCRIPTION
A separate building at the rear of MPT's commercial complex providing a 560 space car park to the adjoining offi ce buildings and surrounding Southbank precinct.
PROPERTY DETAILS
| PROPERTY DETAILS | |
|---|---|
| OWNERSHIP | 100% MPT |
| NUMBER OF BAYS | 560 |
| ACQUISITION DATE | Apr 02 |
| BOOK VALUE | $19.0m |
| VALUATION | $19.0m |
| VALUATION DATE | 30 Jun 07 |
| EXTERNAL VALUER | M3 |
| CAPITALISATION RATE | 7.50% |
| DISCOUNT RATE | 8.75% |
INVESTMENT 45
PARKING MANAGEMENT
| PROPERTY | LOCATION | TYPE | CAR SPACES | OWNERSHIP |
|---|---|---|---|---|
| Quay West | Sydney, NSW | Commercial | 600 | 100% MPT1 |
| Broadway Shopping Centre | Sydney, NSW | Retail | 1,850 | 50% MPT1 |
| Westf eld | Parramatta, NSW | Retail | 4,650 | Managed |
| Rhodes Shopping Centre | Rhodes, NSW | Retail | 2,400 | 50% MPT1 |
| Westf eld | Hornsby, NSW | Retail | 3,570 | Managed |
| Westf eld | Penrith, NSW | Retail | 3,500 | Managed |
| Citigate Central | Sydney, NSW | Hotel/Commercial | 600 | 50% MWHF2 |
| Greenwood Plaza | North Sydney, NSW | Commercial/Retail | 561 | 50% MPT1 |
| Marriott Hotel | Sydney, NSW | Hotel | 230 | 100% MWHF2 |
| Chatswood Chase | Chatswood, NSW | Retail | 2,330 | Managed |
| 67 Albert Ave | Chatswood, NSW | Commercial | 204 | Managed |
| 60 Margaret St | Sydney, NSW | Commercial | 141 | 50% MPT1 |
| Warringah Mall | Warringah, NSW | Retail | 4,460 | Managed |
| QVB | Sydney, NSW | Commercial/Retail | 660 | Managed |
| Westf eld | Woden, ACT | Retail | 2,525 | Managed |
| John Oxley Centre | Brisbane, QLD | Commercial | 319 | 100% MPT1 |
| 127 Creek Street | Brisbane, QLD | Commercial | 150 | Managed |
| The Como Centre | Melbourne, VIC | Commercial/Retail | 629 | 100% MPT |
| Riverside Quay | Melbourne, VIC | Commercial | 560 | 100% MPT |
| Citigate Sebel Albert Park | Melbourne, VIC | Hotel/Commercial | 570 | 50% MWHF2 |
| Westpoint | Blacktown, NSW | Retail | 4,800 | Managed |
| Section 63 | Civic, ACT | Commercial | 866 | 50% Mirvac Projects |
| TOTAL | 36,175 |
���������� �����������������
==> picture [112 x 107] intentionally omitted <==
■ OWNED 16.1% ■ MANAGED 83.9%
1 MIRVAC PROPERTY TRUST. 2 MIRVAC WHOLESALE HOTEL FUND.
46 MIRVAC GROUP PROPERTY COMPENDIUM
$7.2 BILLION
FUNDS MANAGEMENT
==> picture [290 x 664] intentionally omitted <==
LISTED / RETAIL FUNDS
WHOLESALE FUNDS
JOINT VENTURES
3 RIDER BOULEVARD, RHODES, NSW
| 48MIRVAC GROUPPROPERTY COMPENDIUM FUNDS MANAGEMENT |
48MIRVAC GROUPPROPERTY COMPENDIUM FUNDS MANAGEMENT |
|---|---|
| RETAIL > FUNDS UNDER MANAGEMENT $3.2 BILLION |
|
| LISTED | UNLISTED |
| MIRVAC REAL ESTATE INVESTMENT TRUST MIRVAC INDUSTRIAL TRUST MIRVAC PFA DIVERSIFIED PROPERTY TRUST MIRVAC TOURIST PARK FUND MIRVAC DEVELOPMENT FUND – SEASCAPES MIRVAC DEVELOPMENT FUND – MEADOW SPRINGS MIRVAC DOMAINE SEQ GROWTH TRUST MIRVAC DOMAINE HUNTER FUND MIRVAC DOMAINE DIVERSIFIED PROPERTY FUND MIRVAC DOMAINE LAND FUND |
|
| WHOLESALE > FUNDS UNDER MANAGEMENT $1.9 BILLION |
|
| FUNDS | MANDATES |
| MIRVAC WHOLESALE HOTEL FUND TRAVELODGE GROUP MIRVAC WHOLESALE RESIDENTIAL DEVELOPMENT PARTNERSHIP MIRVAC DOMAINE SEQ GROWTH FUND AUSTRALIANSUPER MIRVAC MEZZANINE CAPITAL FUND |
|
| JOINT VENTURES1,4 > FUNDS UNDER MANAGEMENT$2.1 BILLION |
|
| AUSTRALIAN – FUNDS | INTERNATIONAL – FUNDS |
| QUADRANT FUND2 CALIFORNIA COMMUNITY MORTGAGE2 CORE MORTGAGE FUNDS 1 & 22 INSTITUTIONAL COMMERCIAL MORTGAGE FUND NOS 2 TO 52 CITY REGENERATION FUND3 JF INFRASTRUCTURE YIELD FUND AUSTRALIAN SUSTAINABLE FORESTRY INVESTORS NEW ZEALAND SUSTAINABLE FORESTRY INVESTORS JF INFRASTRUCTURE SUSTAINABLE EQUITY FUND MIRVAC AQUA INCOME FUND MIRVAC AQUA HIGH INCOME FUND MIRVAC AQUA ENHANCED INCOME FUND MIRVAC AQUA SENIOR DEBT POOL MIRVAC AQUA CONSTRUCTION DEBT POOL MIRVAC AQUA MEZZANINE DEBT POOL |
|
| AUSTRALIAN – MANDATES | INTERNATIONAL – MANDATES |
| INTERNATIONAL PARKING GROUP TELSTRA DOME PRIVATE CLIENT MANDATES QUADRANT REAL ESTATE ADVISORS |
|
| JOINT VENTURE | |
| 1 MIRVAC IS A 50 PER CENT OWNER OF THE MANAGEMENT ENTITY. 2 FUNDS MANAGED BY QUADRANT REAL ESTATE ADVISORS. 3 MIRVAC ACQUIRED THE REMAINING 50 PER CENT INTEREST IN THE MANAGEMENT ENTITY ON 1 JULY 2008. 4 FIGURES QUOTED AFTER ADJUSTMENTS FOR JOINT VENTURES BEFORE ADJUSTING FOR JOINT VENTURE INTERESTS FUM IS $9.4 BILLION. 5 CARRYING VALUE REPRESENTS THE TOTAL OF BOTH DEBT AND EQUITY INVESTED. 6 JOINT VENTURE WITH NAKHEEL TO DEVELOP AND DELIVER INDUSTRIAL ASSETS. FORECAST COMPLETION DATE 2018. 7 MIRVAC INDIRECTLY, THROUGH JF INFRASTRUCTURE, HOLDS 13.3 MILLION UNITS IN RIVERCITY MOTORWAY GROUP (CARRIED AT MARKET VALUE) AND A 9.5 PER CENT INTEREST IN CONNECTOR MOTORWAY (LANE COVE TUNNEL) (WRITTEN DOWN TO NIL). JF INFRASTRUCTURE HAS COMMITTED TO ACQUIRING A FURTHER 75 MILLION UNITS IN RIVERCITY MOTORWAY GROUP AT A PRICE OF $1.055 PER UNIT. THIS IS FORECAST TO BE PAYABLE IN JULY 2011. THIS COMMITMENT IS RECOGNISED IN THE BOOKS OF THE JOINT VENTURE AS A DERIVATIVE FINANCIAL INSTRUMENT. BASED ON MIRVAC’S PAST PRACTICE OF FUNDING OBLIGATIONS OF THE JOINT VENTURE MIRVAC HAS RECOGNISED A CONSTRUCTIVE OBLIGATION FOR ITS 50 PER CENT SHARE OF THE NET DERIVATIVE VALUE. 8 HOLDS AN 8 PER CENT INTEREST IN THE QUADRANT FUND. MIRVAC/NAKHEEL BROMELTON JOINT VENTURE |
FUNDS MANAGEMENT 49
MIRVAC FUNDS MANAGEMENT MANAGES APPROXIMATELY $7.2 BILLION[4] ON BEHALF OF MORE THAN 36,000 INSTITUTIONAL, RETAIL AND PRIVATE CLIENT INVESTORS, ACROSS LISTED, UNLISTED AND WHOLESALE FUNDS AND JOINT VENTURES.
�������������������������[�]
■ LISTED / RETAIL 44.1% ■ WHOLESALE 26.2% ■ JV – AUSTRALIA 7.7% ■ JV – INTERNATIONAL 22.0%
���������������������[�]
| ■ | LISTED FUNDS | 30.3% |
|---|---|---|
| ■ | RETAIL FUNDS | 15.5% |
| ■ | WHOLESALE | 27.3% |
| ■ | MANDATES | 26.9% |
| 50MIRVAC GROUPPROPERTY COMPENDIUM | 50MIRVAC GROUPPROPERTY COMPENDIUM | 50MIRVAC GROUPPROPERTY COMPENDIUM | ||||||
|---|---|---|---|---|---|---|---|---|
| FUNDS MANAGEMENT/ LISTED | – RETAIL | |||||||
| MIRVAC REAL ESTATE INVESTMENT TRUST | ||||||||
| FOCUS FUM ($M)1 |
NO OF INVESTORS | |||||||
| Listed 1,479.9 |
26,296 | |||||||
| Mirvac Real Estate Investment Trust (MREIT) | is a separately listed diversif ed property trust trading on the ASX. | |||||||
| MREIT’s major investments are direct property including interests in | eight commercial properties, 13 retail centres, eight business | |||||||
| park/industrial properties and an interest in 13 Travelodge hotels. MREIT also has | investments in listed and unlisted property trusts | |||||||
| and listed Australian equities. | ||||||||
| At 30 June 2008 MREIT had gross assets of approximately $1.48 billion and a market capitalisation of approximately $388.9 million. | ||||||||
| INDEPENDENT | ||||||||
| ASSET | ACQUISITION | VALUATION | INDEPENDENT | BOOK | CAPITALISATION | LETTABLE | ||
| PROPERTY | STATE OWNERSHIP | DATE | DATE | VALUATION | VALUE 1 | RATE | AREA | |
| COMMERCIAL | ||||||||
| 10 – 20 Bond Street, Sydney | NSW | 50% | Jul 04 | Jun 08 | $150.0m | $150.0m | 5.88% | 37,860sqm |
| 3 Rider Boulevard, Rhodes | NSW | 100% | Jan 07 | Jun 08 | $77.8m | $77.8m | 7.00% | 16,714sqm |
| 423 Pennant Hills Road, Pennant Hills2 | NSW | 100% | Oct 90 | Jun 07 | $31.5m | $27.2m | 9.00% | 8,591sqm |
| 340 Adelaide Street, Brisbane | QLD | 100% | Sep 98 | Jun 08 | $77.0m | $77.0m | 7.50% | 13,290sqm |
| 12 Cribb Street, Milton | QLD | 100% | Apr 99 | Jun 07 | $17.0m | $19.0m | 7.25% | 3,311sqm |
| 591 – 609 Doncaster Road, Doncaster | VIC | 100% | Jun 02 | Jun 07 | $22.0m | $22.0m | 7.50% | 6,869sqm |
| 191 – 197 Salmon Street, Port Melbourne | VIC | 50% | Jul 03 | Jun 07 | $56.8m | $57.0m | 6.50% | 21,762sqm |
| 35 – 45 Furzer Street, Woden | ACT | 100% | Feb 00 | Jun 08 | $18.1m | $18.1m | 9.25% | 17,884sqm |
| TOTAL COMMERCIAL | $450.2m | $448.1m | **6.89% 3 ** | 126,281sqm | ||||
| RETAIL | ||||||||
| Cherrybrook Village Shopping Centre | NSW | 100% | Jun 05 | Jun 08 | $82.0m | $82.0m | 6.25% | 9,500sqm |
| Jul 01 (50%) | ||||||||
| Taree City Centre | NSW | 100% | Nov 04 (50%) | Jun 08 | $65.0m | $65.0m | 6.50% | 15,553sqm |
| Moonee Beach Shopping Centre | NSW | 100% | Feb 07 | Dec 06 | $31.0m | $27.3m | 7.50% | 10,884sqm |
| Chester Square Shopping Centre | NSW | 100% | Mar 07 | Jun 08 | $33.0m | $33.0m | 7.00% | 8,167sqm |
| Pender Place Shopping Centre, Maitland | NSW | 100% | Sep 07 | Jun 07 | $10.0m | $10.0m | 7.25% | 4,799sqm |
| Orion Springf eld Town Centre | QLD | 33% | Jun 03 | Jun 07 | $51.7m | $50.0m | 6.25% | 32,601sqm |
| City Centre Plaza, Rockhampton | QLD | 100% | Mar 04 | Jun 08 | $51.5m | $51.5m | 6.75% | 14,111sqm |
| Morayf eld Supa Centre | QLD | 100% | Sep 07 | Jun 07 | $47.7m | $47.6m | 7.75% | 22,034sqm |
| Alexandra Hills Shopping Centre | QLD | 100% | Aug 00 | Jun 07 | $46.0m | $45.5m | 7.00% | 12,344sqm |
| Mt Sheridan Plaza, Cairns | QLD | 100% | Sep 07 | Jun 07 | $25.0m | $25.0m | 7.25% | 7,650sqm |
| Birkdale Fair Shopping Centre | QLD | 100% | Sep 07 | Jun 07 | $15.0m | $16.0m | 7.00% | 5,370sqm |
| Orion Springf eld (vacant land) | QLD | 33% | Jun 03 | Jun 03 | $13.3m 4 | $11.1m | N/A | N/A |
| Mt Sheridan, Cairns (vacant land) | QLD | 100% | Sep 07 | Jun 07 | $3.3m | $3.7m | N/A | N/A |
| Jul 01 (50%) | ||||||||
| Cooleman Court, Weston | ACT | 100% | Nov 04 (50%) | Mar 06 | $39.0m | $42.2m | 7.75% | 9,919sqm5 |
| Lanyon Market Place, Condor | ACT | 100% | Sep 07 | Jun 07 | $27.4m | $27.0m | 6.75% | 5,460sqm |
| TOTAL RETAIL | $540.9m | $536.9m | **6.88% 3 ** | 158,392sqm | ||||
| FUNDS MANAGEMENT51 | FUNDS MANAGEMENT51 |
|---|---|
| PROPERTY ASSET STATE OWNERSHIP ACQUISITION DATE INDEPENDENT VALUATION DATE INDEPENDENT VALUATION BOOK VALUE 1 CAPITALISATION RATE LETTABL ARE |
E A |
| INDUSTRIAL | |
| 10 Julius Avenue, North Ryde NSW 100% Dec 05 Jun 08 $65.3m $65.3m 6.75% 13,386sqm |
|
| 32 Sargents Road, Minchinbury NSW 100% Feb 04 Jun 08 $30.3m $30.3m 7.00% 22,378sqm |
|
| 12 Julius Avenue, North Ryde NSW 100% Nov 99 Jun 08 $29.7m $29.7m 7.00% 7,308sqm |
|
| 108 – 120 Silverwater Road, Silverwater NSW 100% Mar 00 Jun 07 $30.0m $29.5m 7.75% 17,830sqm |
|
| 52 Huntingwood Drive, Huntingwood NSW 100% Nov 04 Jun 08 $27.3m $27.3m 7.25% 19,286sqm |
|
| 90 Ashford Avenue, Milperra NSW 100% Sep 07 Jun 07 $11.8m $12.8m 7.75% 7,970sqm |
|
| Network, Eastern Creek NSW 50% Jun 04 Jun 04 N/A $7.0m N/A |
– |
| 47 – 67 Westgate Drive, Altona North VIC 100% Sep 07 Jun 07 $25.5m $26.0m 7.00% 27,081sqm |
|
| TOTAL INDUSTRIAL $219.9m $227.9m 7.10 % 3 115,239sqm |
|
| TRAVELODGE GROUP – JOINTLY OWNED BY NRMA 50%, MREIT 49% AND MPT 1% | |
| Travelodge – 13 hotels NSW/QLD/ VIC/WA/NZ 49% Mar 05 – Mar 07 Jun 06 – Jun 08 $165.7m $171.3m 8.00 – 12.25% |
– |
| TOTAL TRAVELODGE HOTELS $165.7m $169.7m 8.69% 3 2,043 room |
s |
| TOTAL DIRECT PROPERTY $1,376.7m $1,382.6m 7.15%3 399,912sqm |
|
| OTHER ASSETS $M |
|
| Listedpropertytrusts(LPT’s) $38.9m6, 7 |
|
| Equities $33.8m |
|
| Unlisted funds $25.4m |
|
| TOTAL OTHER ASSETS $98.1m |
|
| 1 SUBJECT TO FINAL AUDIT AND BOARD APPROVAL. 2 MORTGAGEE IN POSSESSION. 3 WEIGHTED AVERAGE CAPITALISATION RATE. 4 REPRESENTS ORIGINAL SITE AREA. 5 SITE UNDER DEVELOPMENT. REPRESENTS ORIGINAL SITE AREA. 6 INCLUDES MREIT’s 14.5 PER CENT HOLDING IN TRAFALGAR CORPORATE GROUP. 7 LPT AND EQUITIES PORTFOLIOS HAVE BEEN SOLD DOWN SUBSEQUENT TO 30 JUNE 2008 (EXCLUDING THE TRUST'S INVESTMENT IN TRAFALGAR GROUP) |
| 52MIRVAC GROUPPROPERTY COMPENDIUM | 52MIRVAC GROUPPROPERTY COMPENDIUM | |||||||
|---|---|---|---|---|---|---|---|---|
| FUNDS MANAGEMENT/ LISTED – RETAIL | ||||||||
| MIRVAC INDUSTRIAL TRUST | ||||||||
| FOCUS | FUM AUD ($M)1, 2 | NO OF INVESTORS | ||||||
| Listed | 716.0 | 2,334 | ||||||
| The Mirvac Industrial Trust (MIX) is an ASX listed property trust. At 30 June 2008 MIX | had gross assets of approximately | |||||||
| A$716.0 million, through a | 95 per cent interest in 69 industrial assets located in or around the Greater Chicago Region | |||||||
| (including Milwaukee and Indiana) and in Grand Rapids, Michigan. | ||||||||
| The portfolio has a diverse | range of quality tenants and assets. MIX acquired its 95 per cent interest in the | portfolio from | ||||||
| CenterPoint Properties Trust, one of the f rst major REITs in the US to focus on the industrial property market within the Greater | ||||||||
| Chicago Region. Through a joint venture with MIX, CenterPoint retain a f ve per cent interest in and | manage the portfolio. | |||||||
| ASSET | INDEPENDENT | INDEPENDENT | BOOK | GROSS | ||||
| SUB MARKET | ACQUISITION | VALUATION | VALUATION | VALUE | CAPITALISATION | LETTABLE | ||
| PROPERTY | OWNERSHIP | DATE | DATE | (AUD) 1 | (AUD) 1, 2 | RATES5 |
AREA | |
| GREATER CHICAGO REGION | ||||||||
| 1750 South Lincoln Drive | McHenry County | 95% | Nov 05 | Jun 08 | $15.7m | $15.7m | 8.50% | 499,200sqft |
| 308 South Division Street | McHenry County | 95% | May 05 | Jun 08 | $28.6m | $28.6m | 8.75%1,297,671sqft | |
| 875 West Diggins Street | McHenry County | 95% | Jun 06 | Jun 08 | $6.1m | $6.1m | 8.00% | 126,304sqft |
| 28160 – 70 North Keith Drive | Lake County | 95% | Jul 05 | Dec 07 | $5.3m | $4.5m | 7.75% | 77,924sqft |
| 3145 Central Avenue | Lake County | 95% | Jul 05 | Jun 08 | $11.4m | $11.4m | 7.75% | 292,000sqft |
| 3849 – 3865 Swanson Court | Lake County | 95% | Feb 06 | Dec 07 | $4.9m | $4.1m | 8.25% | 100,000sqft |
| 1100 Lakeside Drive | Lake County | 95% | Jun 06 | Jun 06 | $4.4m | $4.0m | 7.50% | 40,000sqft |
| 1810 Northwestern Drive | Lake County | 95% | Jun 06 | Jun 08 | $7.1m | $7.1m | 8.25% | 122,712sqft |
| 620 South Butterf eld Road | Lake County | 95% | Jun 06 | Jun 08 | $3.3m | $3.3m | 7.50% | 24,237sqft |
| 5990 West Touhy Avenue | Northeast Cook County | 95% | Feb 06 | Jun 07 | $17.0m | $17.3m | 8.25% | 302,379sqft |
| 3602 North Kennicott Avenue | Northwest Cook County | 95% | Jul 05 | Jun 08 | $5.8m | $5.8m | 6.75% | 94,300sqft |
| 1301 Tower Drive | Northwest Cook County | 95% | Jun 06 | Jun 06 | $9.2m | $8.6m | 7.50% | 50,400sqft |
| 1605 Penny Lane | Northwest Cook County | 95% | Jun 06 | Jun 08 | $2.4m | $2.4m | 7.75% | 27,742sqft |
| 1665 Penny Lane | Northwest Cook County | 95% | Jun 06 | Jun 08 | $2.3m | $2.3m | 7.25% | 20,757sqft |
| 514 – 532 Hicks Road | Northwest Cook County | 95% | Jun 06 | Jun 06 | $3.7m | $3.9m | 7.75% | 71,100sqft |
| 900 West University Drive | Northwest Cook County | 95% | Jun 06 | Jun 08 | $6.5m | $6.5m | 7.25% | 86,254sqft |
| 1111 Bowes Road | North Kane County | 95% | Jun 06 | Jun 06 | $9.3m | $9.8m | 7.25% | 144,578sqft |
| 800 – 850 Regency Drive | North DuPage County | 95% | May 05 | Jun 07 | $4.4m | $4.7m | 8.00% | 48,230sqft |
| 1445 – 1645 Greenleaf Avenue | O’Hare | 95% | May 05 | Jun 07 | $9.3m | $8.2m | 7.25% | 150,000sqft |
| 1796 Sherwin Avenue | O’Hare | 95% | Nov 05 | Jun 07 | $5.9m | $5.7m | 7.50% | 95,535sqft |
| 1850 Greenleaf Avenue | O’Hare | 95% | Nov 05 | Dec 07 | $4.6m | $4.1m | 7.25% | 58,627sqft |
| 2600 Elmhurst Road | O’Hare | 95% | Jun 06 | Dec 07 | $9.7m | $7.8m | 7.25% | 105,000sqft |
| 2801 – 2881 Busse Road3 | O’Hare | 95% | Jun 06 | Jun 06 | $20.6m | $21.0m | 7.00% | 251,076sqft |
| 850 Arthur Avenue | O’Hare | 95% | Jun 06 | Jun 08 | $3.1m | $3.1m | 7.25% | 42,490sqft |
| 712 North Central Avenue | O’Hare | 95% | Jun 06 | Jun 06 | $6.9m | $5.9m | 7.50% | 56,897sqft |
| 1 AUD/USD EXCHANGE RATE OF 0.9626. | ||||||||
| 2 SUBJECT TO FINAL AUDIT AND BOARD APPROVAL. | ||||||||
| 3 ASSET HELD FOR SALE AT 30 JUNE 2008, SOLD ON 8 JULY 2008. | ||||||||
| 4 ASSET HELD FOR SALE AT 30 JUNE 2008. | ||||||||
| 5 INTERNAL AND EXTERNAL CAPITALISATION RATES. |
| FUNDS MANAGEMENT | 53 |
|---|---|
| PROPERTY ASSET SUB MARKET OWNERSHIP ACQUISITION DATE INDEPENDENT VALUATION DATE INDEPENDENT VALUATION (AUD) 1 BOOK VALUE (AUD) 1, 2 CAPITALISATION RATES5 GROS LETTABL ARE |
S E A |
| 1900 North 5th Avenue Near West Suburbs 95% Dec 06 Oct 06 $11.2m $11.1m 7.75% 295,362sqft |
|
| 100 West Whitehall Near West Suburbs 95% Jun 06 Jun 08 $15.2m $15.2m 7.25% 251,584sqft |
|
| 342 – 346 Carol Lane West Suburbs 95% Jun 06 Jun 06 $7.1m $6.9m 7.25% 67,935sqft |
|
| 200 South Mitchell West Suburbs 95% Jun 06 Jun 08 $9.5m $9.5m 7.25% 152,200sqft |
|
| 5101 Darmstadt Road West Suburbs 95% Jun 06 Jun 06 $6.4m $5.9m 7.25% 61,054sqft |
|
| 1020 Frontenac Road Far West Suburbs 95% Nov 05 Jun 07 $4.8m $4.4m 7.50% 99,684sqft |
|
| 1880 Country Farm Road Far West Suburbs 95% Jul 07 Dec 06 $12.8m $12.1m 7.00% 162,000sqft |
|
| 2727 West Deihl Road Far West Suburbs 95% May 05 Jun 07 $30.2m $29.3m 6.75% 440,343sqft |
|
| 920 Frontenac Road4 Far West Suburbs 95% Jul 05 Jun 07 $4.7m $4.3m 7.50% 121,220sqft |
|
| 6000 West 73rd Street Southwest Suburbs 95% Nov 05 Jun 08 $6.1m $6.1m 7.50% 148,091sqft |
|
| 6510 West 73rd Street Southwest Suburbs 95% May 05 Jun 08 $8.6m $8.6m 8.00% 306,552sqft |
|
| 6558 West 73rd Street Southwest Suburbs 95% Feb 06 Dec 07 $13.2m $10.8m 7.75% 301,000sqft |
|
| 6600 River Road Southwest Suburbs 95% Feb 06 Jun 07 $20.9m $21.1m 7.75% 630,410sqft |
|
| 6751 South Sayre Avenue Southwest Suburbs 95% Nov 05 Jun 07 $10.9m $7.8m 8.00% 242,690sqft |
|
| 7200 South Mason Avenue Southwest Suburbs 95% Jul 05 Jun 07 $8.8m $7.9m 7.50% 207,345sqft |
|
| 9700 Harlem Avenue Southwest Suburbs 95% Jul 05 Jun 08 $3.1m $3.1m 7.50% 101,140sqft |
|
| 7447 South Central Southwest Suburbs 95% Jun 06 Jun 08 $3.3m $3.3m 8.00% 118,218sqft |
|
| 625 Willowbrook Center Parkway Far Southwest Suburbs 95% Jun 06 Jun 06 $7.9m $7.7m 8.00% 41,600sqft |
|
| 900 East 103rd Street City South 95% Jul 05 Jun 08 $13.2m $13.2m 8.25% 529,215sqft |
|
| 11601 South Central Avenue South Suburbs 95% Feb 06 Dec 07 $10.2m $9.6m 7.75% 260,000sqft |
|
| 13040 South Pulaski Avenue South Suburbs 95% Nov 05 Jun 08 $12.1m $12.1m 7.75% 395,412sqft |
|
| 16750 Vincennes Road South Suburbs 95% Jun 06 Jun 08 $6.6m $6.6m 8.00% 202,510sqft |
|
| 21399 Torrence Avenue South Suburbs 95% Jun 06 Jun 08 $10.5m $10.5m 8.25% 375,475sqft |
|
| 5619 – 5625 West 115th Street South Suburbs 95% Jun 06 Dec 07 $15.6m $15.0m 7.75% 399,511sqft |
|
| 21705 – 21707 West Mississippi Street Joliet Area 95% Jul 05 Jun 07 $45.9m $52.7m 6.25% 1,022,554sqft |
|
| 27413 South Baseline Road Joliet Area 95% Jul 05 Jun 08 $26.0m $26.0m 6.25% 213,500sqft |
|
| EC VI – 4507 Columbia Northwest Indiana 95% Feb 06 Jun 08 $8.6m $8.6m 8.50% 256,595sqft |
|
| EC VI – 4531 Columbia Northwest Indiana 95% Feb 06 Jun 08 $8.6m $8.6m 8.50% 266,967sqft |
|
| 8100 100th Street Kenosha/Racine Counties 95% Nov 05 Jun 07 $2.4m $2.4m 7.50% 38,290sqft |
|
| 8200 100th Street Kenosha/Racine Counties 95% Nov 05 Jun 08 $7.7m $7.7m 7.50% 148,472sqft |
|
| 54MIRVAC GROUPPROPERTY COMPENDIUM FUNDS MANAGEMENT/ LISTED – RETAIL |
54MIRVAC GROUPPROPERTY COMPENDIUM FUNDS MANAGEMENT/ LISTED – RETAIL |
|---|---|
| MIRVAC INDUSTRIAL TRUST/ CONTINUED | |
| PROPERTY ASSET SUB MARKET OWNERSHIP ACQUISITION DATE INDEPENDENT VALUATION DATE INDEPENDENT VALUATION (AUD) 1 BOOK VALUE (AUD) 1, 2 CAPITALISATION RATES5 GROSS LETTABLE AREA |
|
| MILWAUKEE | |
| W165 N5830 Ridgewood Drive Milwaukee 95% May 05 Dec 07 $18.9m $18.2m 7.50% 300,120sqft |
|
| 5110 South 6th Street Milwaukee 95% Nov 05 Jun 07 $4.0m $3.5m 7.75% 58,500sqft |
|
| 525 West Marquette Avenue Milwaukee 95% Nov 05 Jun 07 $5.6m $5.3m 8.00% 112,144sqft |
|
| 6736 West Washington Milwaukee 95% Nov 05 Jun 08 $6.4m $6.4m 7.50% 113,620sqft |
|
| 11100 West Silver Spring Road Milwaukee 95% Jun 06 Jun 08 $5.7m $5.7m 7.50% 127,400sqft |
|
| 1500 W Zellman Court Milwaukee 95% Jun 06 Jun 06 $3.3m $3.0m 8.25% 20,800sqft |
|
| 2003 – 2201 South 114th Street Milwaukee 95% Jun 06 Jun 08 $8.1m $8.1m 8.00% 243,350sqft |
|
| 301 East Vienna Avenue Milwaukee 95% Jun 06 Jun 08 $4.5m $4.5m 7.50% 116,354sqft |
|
| 3511 West Green Tree Road Milwaukee 95% Jun 06 Jun 08 $4.5m $4.5m 8.50% 172,000sqft |
|
| 6400 West Enterprise Drive Milwaukee 95% Jun 06 Jun 06 $30.9m $30.1m 7.25% 487,398sqft |
|
| 6600 North Industrial Road Milwaukee 95% Jun 06 Jun 06 $4.3m $3.9m 8.50% 110,400sqft |
|
| 7620 South 10th Street Milwaukee 95% Jun 06 Jun 06 $5.9m $5.1m 8.25% 150,192sqft |
|
| N53 W24700 Corporate Circle Milwaukee 95% Jun 06 Jun 06 $9.1m $7.3m 8.50% 192,000sqft |
|
| MICHIGAN | |
| 5450 Kraft Avenue Grand Rapids 95% Jun 06 Jun 08 $3.2m $3.2m 8.50% 31,854sqft |
|
| TOTAL $674.0m $658.8m 7.53% 6 14,278,474sqft |
|
| 1 AUD/USD EXCHANGE RATE OF 0.9626. 2 SUBJECT TO FINAL AUDIT AND BOARD APPROVAL. 3 ASSET HELD FOR SALE AT 30 JUNE 2008, SOLD ON 8 JULY 2008. 4 ASSET HELD FOR SALE AT 30 JUNE 2008. 5 INTERNAL AND EXTERNAL CAPITALISATION RATES. 6 WEIGHTED BY BOOK VALUE. |
| FUNDS MANAGEMENT55 | FUNDS MANAGEMENT55 | FUNDS MANAGEMENT55 |
|---|---|---|
| MIRVAC PFA DIVERSIFIED PROPERTY TRUST | ||
| FOCUS FUM ($M) 1 NO OF INVESTORS |
||
| Listed 651.9 4,294 |
||
| PROPERTY ASSET STATE OWNERSHIP ACQUISITION DATE INDEPENDENT VALUATION DATE INDEPENDENT VALUATION BOOK VALUE 1 CAPITALISATION RATE Mirvac PFA Diversif ed Property Trust is listed on the Bendigo Stock Exchange. The Trust owns a portfolio of 20 quality Australian properties, diversif ed across the retail, commercial, industrial and hotel sectors. |
LETTABL ARE |
E A |
| COMMERCIAL | ||
| Civic Tower, Sydney NSW 50% Dec 05 Jun 07 $68.8m $67.4m 6.25% |
23,125sqm | |
| The Octagon, Parramatta NSW 50% May 07 Mar 07 $39.0m $38.7m 7.75% |
20,839sqm | |
| 706 Mowbray Road, Lane Cove NSW 100% Jan 07 Jun 08 $24.1m $24.1m 9.00% |
16,937sqm | |
| 657 Pacif c Highway St Leonards NSW 100% Oct 07 Sep 07 $19.1m $18.8m 7.00% |
3,666sqm | |
| 390 St Kilda Road, Melbourne VIC 100% Aug 07 Jul 07 $63.2m $60.6m 7.15% |
16,472sqm | |
| Foxtel Building, Moonee Ponds VIC 100% Jun 07 Jun 07 $28.5m $27.0m 7.25% |
7,136sqm | |
| AAPT Centre, Richmond VIC 100% Jun 05 Jun 08 $20.5m $20.5m 7.57% |
5,501sqm | |
| Anzac Square, Brisbane QLD 100% Apr 99 Jun 08 $38.5m $38.5m 8.00% |
6,180sqm | |
| The Precinct, Coorparoo QLD 100% Apr 99 Dec 07 $18.0m $15.9m 7.25% |
4,898sqm | |
| Sevenoaks, Cannington WA 100% Feb 05 Jun 08 $50.9m $50.9m 8.00% |
20,820sqm | |
| Sevenoaks, Cannington (vacant land)2 WA 100% Feb 05 Jun 08 $4.4m $4.1m N/A |
N/A | |
| The Lands Building, Hobart TAS 100% Feb 04 Jun 07 $35.0m $32.7m 7.75% |
11,675sqm | |
| TOTAL COMMERCIAL $410.0m $399.2m |
137,249sqm | |
| RETAIL Riverdale Centre, Dubbo NSW 100% Sep 02 Mar 08 $12.3m $12.3m 8.28% |
6,146sqm | |
| Cairns Hypermart, Cairns QLD 100% Dec 01 Jun 07 $25.5m $23.4m 7.25% |
15,292sqm | |
| 180 Queen Street, Brisbane QLD 100% Oct 05 Jun 07 $25.5m $21.2m 7.00% |
3,652sqm | |
| Centro on James, Fortitude Valley3 QLD 100% Dec 01 Jun 07 $17.9m $17.9m 6.75% |
3,870sqm | |
| 544 Kessels Road, MacGregor QLD 100% Apr 99 Jun 07 $17.7m $17.7m 7.25% |
8,269sqm | |
| Homeworld Centre, Tuggeranong ACT 100% Dec 99 Jun 08 $29.9m $29.9m 9.56% |
12,354sqm | |
| TOTAL RETAIL $128.8m $122.3m |
49,583sqm | |
| INDUSTRIAL 33 McDowell Street, Welshpool WA 100% Jun 05 Jun 07 $9.8m $8.4m 8.75% |
14,036sqm | |
| TOTAL INDUSTRIAL $9.8m $8.4m |
14,036sqm | |
| HOTELS | ||
| Citigate Perth, Perth WA 100% Jun 07 Mar 08 $61.0m $61.0m 8.50% |
278 room | s |
| Citigate Melbourne, Melbourne VIC 100% Jun 06 Mar 08 $39.3m $39.3m 8.50% |
179 room | s |
| TOTAL HOTELS $100.3m $100.2m |
||
| TOTAL PROPERTY PORTFOLIO $648.9m $630.2m |
200,868sqm | |
| 1 SUBJECT TO FINAL AUDIT AND BOARD APPROVAL. 2 HELD FOR SALE AT 30 JUNE 2008. 3 HELD FOR SALE AT 30 JUNE 2008, SOLD ON 31 JULY 2008. |
| 56MIRVAC GROUPPROPERTY COMPENDIUM | |||||
|---|---|---|---|---|---|
| FUNDS MANAGEMENT/ UNLISTED – RETAIL | |||||
| FOCUS FUM ($M) 1 |
NO OF INVESTORS | ||||
| Retail 761.1 |
1,612 | ||||
| Mirvac Funds Management provides sector specif c and | specialised unlisted funds, across the retail and wholesale markets. | ||||
| At 30 June 2008, Mirvac Funds Management | had seven active unlisted funds with approximately $761.1 million under | management. | |||
| ASSET | |||||
| FUND | STATE | SECTOR | OWNERSHIP | FUND SIZE 1 | LETTABLE AREA |
| MIRVAC TOURIST PARK FUND | $36.8m | 14.44ha | |||
| FreeSpirit Resort, Darwin | NT | Tourist Park | 100% | 11.25 ha | |
| Fraser Lodge Holiday Park, Hervey Bay | QLD | Tourist Park | 100% | 3.19 ha | |
| MIRVAC DEVELOPMENT FUNDS | $70.8m | 1,161 lots | |||
| Seascapes, Mandurah | WA | Residential | 100% | $33.4m | 529 lots |
| Meadow Springs, Mandurah | WA | Residential | 100% | $37.4m | 632 lots |
| MIRVAC DOMAINE SEQ GROWTH FUNDS | $447.3m | 77,972sqm | |||
| 333 Ann Street, Brisbane | QLD | Commercial | 100% | 16,625sqm | |
| CB1 and CB2, Brisbane | QLD | Commercial | 100% | 18,158sqm | |
| ICB Central, Herston | QLD | Commercial | 100% | 11,260sqm | |
| Calamvale Shopping Centre, Calamvale | QLD | Retail | 100% | 16,518sqm | |
| Mt Gravatt Shopping Centre, Mt Gravatt | QLD | Retail | 100% | 7,765sqm | |
| Yatala, Yatala | QLD | Industrial | 100% | 7,646sqm | |
| MIRVAC DOMAINE HUNTER FUND | $57.1m | 28,195sqm | |||
| The Forum, Charlestown | NSW | Commercial/Leisure | 100% | 7,718sqm | |
| 525 High Street, Maitland | NSW | Commercial | 100% | 1,930sqm | |
| Belmont Plaza Shopping Centre, Belmont | NSW | Retail | 50% | 6,630sqm | |
| 17 Nelson Road, Cardiff | NSW | Industrial | 100% | 4,383sqm | |
| 6 Hartley Drive, Thornton | NSW | Industrial | 100% | 2,422sqm | |
| 326 Hillsborough Road, Warners Bay | NSW | Leisure | 100% | 2,212sqm | |
| 309 Charlestown Road, Charlestown | NSW | Commercial | 100% | 2,900sqm | |
| 1 SUBJECT TO FINAL AUDIT AND BOARD APPROVAL. | |||||
| 2 ASSETS HELD FOR SALE AT 30 JUNE 2008. |
| FUNDS MANAGEMENT57 | |
|---|---|
| FUND STATE SECTOR ASSET OWNERSHIP FUND SIZE 1 DEVELOPED ARE |
A |
| MIRVAC DOMAINE DIVERSIFIED PROPERTY FUND $96.3m 35,737sqm |
|
| 518 Brunswick Street, Brisbane QLD Commercial 100% 2,774sqm |
|
| Lot 31, Murray Dwyer Circuit, West Mayf eld NSW Commercial 100% 2,036sqm |
|
| Lots 3,4,5 and 8, 263 Clarence Street, Sydney2 NSW Commercial 100% 1,672sqm |
|
| 19-27 Devlin Street, Ryde NSW Commercial 100% 1,214sqm |
|
| Belmont Plaza Shopping Centre, Belmont NSW Retail 50% 6,630sqm |
|
| Big W Centre, Parkes2 NSW Retail 100% 5,025sqm |
|
| Mountain Creek Shopping Centre, Mountain Creek QLD Retail 100% 5,011sqm |
|
| Leeton Market Plaza, Leeton NSW Retail 100% 4,821sqm |
|
| Lot 2, William Angliss Drive, Laverton North VIC Industrial 100% 6,554sqm |
|
| MIRVAC DOMAINE LAND FUND $52.8m 107.8ha |
|
| Steel River, Newcastle NSW Industrial 100% 57.3 ha |
|
| Old Punt Road, Tomago NSW Industrial 100% 20.7 ha |
|
| Muswellbrook, Muswellbrook NSW Industrial 100% 17.4 ha |
|
| Bulwer Road, Moss Vale NSW Residential 100% 8.2 ha |
|
| Ash Road, Prestons NSW Residential 100% 4.2 ha |
|
| 58MIRVAC GROUPPROPERTY COMPENDIUM FUNDS MANAGEMENT/ WHOLESALE |
58MIRVAC GROUPPROPERTY COMPENDIUM FUNDS MANAGEMENT/ WHOLESALE |
|---|---|
| MIRVAC WHOLESALE HOTEL FUND | |
| FOCUS FUM ($M) 1 NO OF INVESTORS |
|
| Wholesale 527.7 6 |
|
| HOTEL STATE ASSET OWNERSHIP ACQUISITION DATE INDEPENDENT VALUATION DATE INDEPENDENT VALUATION BOOK VALUE 1 NO OF ROOMS Mirvac Wholesale Hotel Fund is an open-ended, sector specif c fund with initial equity of $320 million and a portfolio of six Australian hotels located in Sydney, Melbourne, Brisbane and Cairns. Total value of the portfolio is $510.6 million. The Fund’s portfolio consists of four hotels acquired from Carlton Hotel Group in 2007, together with the Marriott Hotel, Sydney and a 50 per cent interest in the Cairns International Hotel both of which were acquired from Mirvac. All six hotels are of a 4.0 to 4.5 star standard and provide a total of 1,824 rooms. Mirvac’s hotel and resorts division, who currently manage over 40 hotels and resorts throughout Australia, New Zealand and the Pacif c are responsible for the hotel management of the portfolio. |
|
| The Sebel & Citigate King George Square, Brisbane QLD 100% Feb 07 Dec 07 $148.0m $152.0m 438 |
|
| Citigate Central, Sydney NSW 100% Feb 07 Mar 08 $88.0m $88.7m 251 |
|
| The Sebel, Parramatta NSW 100% Feb 07 Mar 08 $42.2m $43.6m 194 |
|
| The Sebel & Citigate Albert Park, Melbourne VIC 100% Feb 07 Jun 08 $92.0m $92.0m 379 |
|
| Cairns International Hotel, Cairns QLD 50% Jun 07 Jun 08 $45.0m $45.0m 321 |
|
| Sydney Marriott Hotel, Sydney NSW 100% Jun 07 Mar 08 $88.6m $89.3m 241 |
|
| TOTAL $503.8m $510.6m 1,824 |
|
| TRAVELODGE GROUP | |
| FOCUS FUM ($M) 1 NO OF INVESTORS |
|
| Wholesale 374.7 3 |
|
| ASSET LOCATION ASSET OWNERSHIP ACQUISITION DATE INDEPENDENT VALUATION DATE INDEPENDENT VALUATION BOOK VALUE 1 NO OF ROOMS The Travelodge Group is an open-ended sector specif c wholesale fund that focuses on the 3-3½ star hotel market in Australia and New Zealand. The portfolio currently comprises 13 hotels all of which are leased to Value Lodging Pty Limited a subsidiary of Toga Hospitality. |
|
| Travelodge Sydney NSW 100% Mar 05 Jun 08 $75.5m $75.5m 406 |
|
| Travelodge Wynyard NSW 100% Jun 05 Dec 07 $61.0m $62.7m 277 |
|
| Travelodge Southbank VIC 100% Mar 05 Dec 07 $55.0m $55.5m 275 |
|
| Travelodge Perth WA 100% Apr 06 Jun 07 $20.5m $21.7m 122 |
|
| Travelodge Phillip Street NSW 100% Mar 05 Mar 08 $18.0m $18.2m 86 |
|
| Travelodge Newcastle City NSW 100% Feb 06 Jun 07 $20.0m $21.0m 130 |
|
| Travelodge Macquarie NSW 100% Mar 05 Jun 07 $16.0m $16.4m 120 |
|
| Travelodge Blacktown NSW 100% Mar 05 Jun 07 $13.5m $13.7m 120 |
|
| Travelodge Bankstown NSW 100% Mar 05 Jun 07 $13.0m $13.3m 108 |
|
| Travelodge Manly-Warringah NSW 100% Mar 05 Jun 07 $14.5m $14.9m 120 |
|
| Travelodge Garden City QLD 100% Mar 05 Mar 08 $11.0m $11.1m 120 |
|
| Travelodge Rockhampton QLD 100% Jun 06 Jun 07 $7.5m $10.3m 74 |
|
| Travelodge Palmerston North NZ 100% Mar 08 Dec 07 $12.4m $12.5m 85 |
|
| TOTAL $337.9m $346.8m 2,043 |
|
| 1 SUBJECT TO FINAL AUDIT AND BOARD APPROVAL. |
| FUNDS MANAGEMENT59 | FUNDS MANAGEMENT59 | FUNDS MANAGEMENT59 | FUNDS MANAGEMENT59 | |
|---|---|---|---|---|
| MIRVAC WHOLESALE RESIDENTIAL DEVELOPMENT PARTNERSHIP | ||||
| FOCUS FUM ($M) 1 END VALUE ($M) NO OF INVESTORS |
||||
| Wholesale 379.6 2,280 4 |
||||
| STATE LOCATION LOTS/APARTMENTS The Mirvac Wholesale Residential Development Partnership is a closed-end vehicle that has acquired, interests in 10 well located residential development/management programs around Australia that are diversif ed by geography, product type, timing and stage of the development cycle. The portfolio comprises 2,306 lots and 1,173 medium density units. The Partnership has raised equity commitments of $300 million, including Mirvac’s 20 per cent co-investment, of which $267.5 million has been applied to the establishment of the initial portfolio leaving $32.5 million to establish further residential projects that satisfy the Partnership’s development strategy. |
||||
| New South Wales | Sydney | 832 apartments/2 retail lots | ||
| Queensland | Brisbane | 183 housinglots/99 apartments | ||
| Townsville | 101 apartments | |||
| Hope Island | 59 lots | |||
| Victoria | Melbourne | 1105 housinglots | ||
| Western Australia | Mandurah | 803 housinglots/139 apartments/156 houses | ||
| TOTAL | 3,479 | |||
==> picture [595 x 842] intentionally omitted <==
----- Start of picture text -----
60 MIRVAC GROUP PROPERTY COMPENDIUM
FUNDS MANAGEMENT / WHOLESALE – MANDATES
CITIGATE CENTRAL, SYDNEY, NSW
----- End of picture text -----
| FUNDS MANAGEMENT61 | FUNDS MANAGEMENT61 | FUNDS MANAGEMENT61 | |
|---|---|---|---|
| AUSTRALIANSUPER | |||
| FOCUS FUM ($M) NO OF INVESTORS |
|||
| Wholesale 126.4 2 |
|||
| ASSET STATE TYPE AUSTRALIANSUPER MIRVA Mirvac Funds Management manages a separate value-added/opportunistic mandate on behalf of AustralianSuper, a leading Australian super fund with over $29 billion in assets. The mandate is primarily focused on value-add projects including refurbishment and reletting of existing buildings across the commercial, retail, industrial and residential property sectors, property development and Mirvac co-invests with AustralianSuper in each project. At 30 June 2008, AustralianSuper had $126.4 million in equity invested in a total of f ve projects. ASSET OWNERSHIP |
C | ||
| AUSTRALIANSUPER MIRVA |
|||
| 8 – 12 Chif ey Square, Sydney NSW Commercial development |
50% 50% |
||
| 18 Marcus Clarke Street, Civic1 ACT Commercial development |
40% 10% |
||
| The Peninsula, Burswood WA Residential development |
50% 50% |
||
| Magenta Shores, North Entrance NSW Residential development |
50% 50% |
||
| 664 Collins Street, Melbourne VIC Commercial development |
50% 50% |
||
| 1 DEVELOPMENT OF THE ASSET HAS BEEN COMPLETED. MANDATE REQUIRES AUDITED ACCOUNTS TO BE COMPLETED AND PAYMENT OF ANY FINAL PROCEEDS BEFORE ADOPTING COMPLETION OF THE PROJEC |
T. |
||
| MIRVAC MEZZANINE CAPITAL FUND | |||
| FOCUS FUM ($M) 1 NO OF INVESTORS |
|||
| Wholesale 75.7m 2 |
|||
| Mirvac Mezzanine Capital Fund consists of two investment mandates between the Government Investment Corporation of Singapore and Mirvac Capital Investments. ASSET FUND SIZE |
|||
| Mortgages over 5 properties/projects $98.6m |
|||
| 1 THE FUM NUMBER OF $75.7 MILLION REPRESENTS THE GIC CONTRIBUTION ONLY. |
| 62MIRVAC GROUPPROPERTY COMPENDIUM FUNDS MANAGEMENT/ JV AUSTRALIA |
62MIRVAC GROUPPROPERTY COMPENDIUM FUNDS MANAGEMENT/ JV AUSTRALIA |
|---|---|
| MIRVAC / NAKHEEL BROMELTON JOINT VENTURE | |
| FOCUS END VALUE ($M)1 NO OF INVESTORS |
|
| Wholesale 720.0 2 |
|
| Mirvac Wholesale Funds Management Limited manages a joint venture on behalf of Nakheel, one the largest global property developers with more than US$30 billion of projects under development, and Mirvac. The joint venture is primarily focussed on the development of a 196 hectare site into an industry park comprising intermodal, warehousing and manufacturing precincts over the next 10 years. The site is located 70 kilometres south of Brisbane and has direct frontage to the Sydney to Brisbane rail line. |
|
| MIRVAC AQUA | |
| FOCUS FUM ($M) 1,2,3 NO OF INVESTORS |
|
| Retail/Wholesale 246.8m 1,617 |
|
| FUND ASSET FUND SIZE 2 Mirvac AQUA is an investment management company equally owned by Mirvac Real Estate Debt Funds Pty Limited and AQUA Funds Management Pty Limited, a wholly owned subsidiary of Balmain NB Corporation Limited. Mirvac AQUA has been engaged by Mirvac Funds Management to provide investment management services in connection with the Funds. |
|
| Invests in: Mirvac AQUA Senior Debt Pool Mirvac AQUA Construction Debt Pool Mirvac AQUA High Income Fund Mirvac AQUA Mezzanine Debt Pool $179.5m |
|
| Invests in: Mirvac AQUA Senior Debt Pool Mirvac AQUA Construction Debt Pool Mirvac AQUA Enhanced Income Fund Mirvac AQUA Mezzanine Debt Pool $2.1m |
|
| Mirvac AQUA Income Fund Invests in Mirvac AQUA Senior Debt Pool $53.8m |
|
| Mirvac AQUA Senior Debt Pool Includes investments by Mirvac AQUA Income Fund, High Income Fund and Enhanced Income Fund $52.1m |
|
| Mirvac AQUA Construction Debt Pool Includes investments by Mirvac AQUA High Income Fund and Enhanced Income Fund $20.5m |
|
| Mirvac AQUA Mezzanine Debt Pool Includes investments by Mirvac AQUA High Income Fund and Enhanced Income Fund $159.3m |
|
| 1 10-YEAR PROJECT WITH COMPLETION EXPECTED IN 2018. 2 SUBJECT TO FINAL AUDIT AND BOARD APPROVAL. 3 BEFORE ADJUSTING FOR JOINT VENTURE INTERESTS. |
| FUNDS MANAGEMENT63 | FUNDS MANAGEMENT63 | |
|---|---|---|
| JF INFRASTRUCTURE | ||
| FOCUS FUM ($M) 1,2 NO OF INVESTORS |
||
| Wholesale 229.7 75 |
||
| Mandates 638.3 6 |
||
| JF Infrastructure (JFI) is a 50/50 joint venture between Mirvac and Leighton Holdings Limited (LHL). JFI brings together Mirvac’s and LHL’s complementary expertise in funds management, infrastructure development, construction and investment respectively. JFI’s strategy is to use this combined expertise to capture the signif cant synergies between the property sector and related infrastructure sector, for the benef t of its investors. |
||
| WHOLESALE FUNDS | ||
| FUND ASSETS GROSS ASSET |
S 1,2 | |
| JF Infrastructure Yield Fund 20.8% equity interest in International Parking Group the benef cial owner of nine major hospital car parks in Sydney and Brisbane. 33.3% equity interest in BAC Airports Group, which benef cially owns Bankstown and Camden Airports in Sydney. 22.4% equity interest in JF Stadium Trusts which are the owners of Telstra Dome, Melbourne. $87.9m 3 |
||
| Australian Sustainable Forestry Investors 20,552 hectares of freehold forestry land in Victoria, South Australia and Western Australia. New Zealand Sustainable Forestry Investors 12,881 hectares of freehold forestry land in Gisborne, New Zealand stocked with 8,710 hectares of standing radiata pine. $135.2m 3 |
||
| JF Infrastructure Sustainable Equity Fund Holds an equity investment in Australian Sustainable Forestry Investors (assets as above). $6.6m |
||
| TOTAL WHOLESALE FUNDS $229.7m |
||
| MANDATES | ||
| MANDATE ASSETS GROSS ASSET |
S 1,2 | |
| Telstra Dome Telstra Dome, Melbourne $365.0m 3 |
||
| International Parking Group Leases/Licenses held over nine major hospital car parks $198.9m 3 |
||
| Private clients Mandates managed on behalf of private clients $74.4m 3 |
||
| TOTAL MANDATES $638.3m |
||
| 1 SUBJECT TO FINAL AUDIT AND BOARD APPROVAL. 2 BEFORE ADJUSTING FOR JOINT VENTURE INTERESTS. 3 LAST INDEPENDENT VALUATION 30 JUNE 2008. |
| FUNDS MANAGEMENT63 | FUNDS MANAGEMENT63 | |
|---|---|---|
| JF INFRASTRUCTURE | ||
| FOCUS FUM ($M) 1,2 NO OF INVESTORS |
||
| Wholesale 229.7 75 |
||
| Mandates 638.3 6 |
||
| JF Infrastructure (JFI) is a 50/50 joint venture between Mirvac and Leighton Holdings Limited (LHL). JFI brings together Mirvac’s and LHL’s complementary expertise in funds management, infrastructure development, construction and investment respectively. JFI’s strategy is to use this combined expertise to capture the signif cant synergies between the property sector and related infrastructure sector, for the benef t of its investors. |
||
| WHOLESALE FUNDS | ||
| FUND ASSETS GROSS ASSET |
S 1,2 | |
| JF Infrastructure Yield Fund 20.8% equity interest in International Parking Group the benef cial owner of nine major hospital car parks in Sydney and Brisbane. 33.3% equity interest in BAC Airports Group, which benef cially owns Bankstown and Camden Airports in Sydney. 22.4% equity interest in JF Stadium Trusts which are the owners of Telstra Dome, Melbourne. $87.9m 3 |
||
| Australian Sustainable Forestry Investors 20,552 hectares of freehold forestry land in Victoria, South Australia and Western Australia. New Zealand Sustainable Forestry Investors 12,881 hectares of freehold forestry land in Gisborne, New Zealand stocked with 8,710 hectares of standing radiata pine. $135.2m 3 |
||
| JF Infrastructure Sustainable Equity Fund Holds an equity investment in Australian Sustainable Forestry Investors (assets as above). $6.6m |
||
| TOTAL WHOLESALE FUNDS $229.7m |
||
| MANDATES | ||
| MANDATE ASSETS GROSS ASSET |
S 1,2 | |
| Telstra Dome Telstra Dome, Melbourne $365.0m 3 |
||
| International Parking Group Leases/Licenses held over nine major hospital car parks $198.9m 3 |
||
| Private clients Mandates managed on behalf of private clients $74.4m 3 |
||
| TOTAL MANDATES $638.3m |
||
| 1 SUBJECT TO FINAL AUDIT AND BOARD APPROVAL. 2 BEFORE ADJUSTING FOR JOINT VENTURE INTERESTS. 3 LAST INDEPENDENT VALUATION 30 JUNE 2008. |
64 MIRVAC GROUP PROPERTY COMPENDIUM
| 64MIRVAC GROUPPROPERTY COMPENDIU |
|---|
| FUNDS MANAGEME |
| QUADRANT REAL ESTATE ADVI |
| FOCUS FUM ($M) 1,2 |
| Wholesale Funds 254.2 |
| Mandates 2,856.2 |
| Quadrant Real Estate Advisors, LLC is locate |
| in Atlanta, Georgia, United States and provid |
| investment advisory services to institutional i |
| current assets under management of approx |
| A$3.1 billion1. Quadrant is a 50/50 joint vent |
| the senior management of Quadrant and Mir |
| The management team has been advising i investors since the early 1990s and offers s accounts and commingled (wholesale) fund |
| public and private debt and equity real esta |
| Clients include: |
| • California Public Employees’ Retiremen |
| (CalPERS) |
| •AXA – Equitable Life |
| •TIAA – CREF |
| •Denver Public Schools Retirement Syst |
| •Minnesota State Board of Investment. |
| ���������� |
| ■WHOLESAL |
| ■SEPARATE |
| 1 AUD/USD EXCHANGE RATE OF 0.9626. |
| 2 BEFORE ADJUSTING FOR JOINT VENTURE INTERESTS. |
FUNDS MANAGEMENT / JV INTERNATIONAL
QUADRANT REAL ESTATE ADVISORS
Quadrant Real Estate Advisors, LLC is located in Atlanta, Georgia, United States and provides real estate investment advisory services to institutional investors with current assets under management of approximately A$3.1 billion[1] . Quadrant is a 50/50 joint venture between the senior management of Quadrant and Mirvac.
Quadrant’s strategy is to continue to develop leading edge public and private real estate investment products which provide access to targeted sectors of the United States income producing real estate market. In addition, using the expertise of Quadrant, Australian wholesale investors can expect to be offered access to commingled funds which seek relative value across the four quadrants (public and private, debt and equity) of the US real estate investments universe.
The management team has been advising institutional investors since the early 1990s and offers single client accounts and commingled (wholesale) funds across the public and private debt and equity real estate markets.
-
California Public Employees’ Retirement System (CalPERS)
-
Denver Public Schools Retirement System
���������������������� ��������������[�]
���������������������� �����������������
==> picture [123 x 121] intentionally omitted <==
| ■ | WHOLESALE FUNDS | 8% |
|---|---|---|
| ■ | SEPARATE MANDATES | 92% |
| ■ | COMMERCIAL | 33% |
|---|---|---|
| ■ | RETAIL | 17% |
| ■ | MULTI-FAMILY | 19% |
| ■ | OTHER | 8% |
| ■ | INDUSTRIAL | 16% |
| ■ | HOTELS | 7% |
1 AUD/USD EXCHANGE RATE OF 0.9626. 2 BEFORE ADJUSTING FOR JOINT VENTURE INTERESTS.
| FUNDS MANAGEMENT65 | FUNDS MANAGEMENT65 | |
|---|---|---|
| CITY REGENERATION FUND | ||
| FOCUS FUM ($M)1,2 NO OF INVESTORS |
||
| Partnership 77.5 3 |
||
| DEVELOPMENT LOCATIONS ACQUISITION DATE ACQUISITION PRICE ($M) TYPE The GBP £165 million City Regeneration Fund was launched in March 2007 acquiring its f rst property Broadway Chambers in Stratford, London. In August 2007, a major global investor committed to taking 75 per cent of the GBP £50 million equity target. Mirvac has committed to co-invest 20 per cent alongside the UK Senior Management commitment of 5 per cent. HBOS has provided a GBP £115 million debt facility. The Fund is a closed end, six year structure with options to extend by two years, it has acquired its f rst two properties, a third is currently being negotiated and a further property is expected to be acquired before 31 December 2008. The Fund's investment strategy is to acquire commercial income producing properties in key locations around Central London and the Southeast of England for residential led mixed use urban regeneration development. |
||
| Broadway Chambers Stratford, London Borough of Newham Apr 07 $26.4m |
Residential – mixed use development | |
| Brandon House Borough, London Borough of Southwark Feb 08 $40.2m |
Residential – mixed use development | |
| TOTAL $66.6m |
||
| 1 AUD/GBP EXCHANGE RATE OF 0.4829. 2 BEFORE ADJUSTING FOR JOINT VENTURE INTERESTS. |
| 66MIRVAC GROUPPROPERTY COMPENDIUM | |||
|---|---|---|---|
| FUNDS MANAGEMENT/ HOTELS | |||
| HOTEL MANAGEMENT PORTFOLIO | |||
| STATE | NO OF | ||
| PROPERTY | LOCATION | ROOMS | OWNERSHIP |
| NSW | |||
| Quay Grand Suites Sydney | NSW | 68 | Strata/Management Lot |
| Quay West Suites Sydney | NSW | 107 | Strata/Management Lot |
| The Sebel Pier One Sydney | NSW | 160 | Managed |
| Sydney Marriott Hotel | NSW | 241 | Managed |
| The Sebel Residence Chatswood | NSW | 55 | Strata/Management Lot |
| Citigate Sebel Sydney | NSW | 270 | Managed |
| The Sebel Kirkton Park Hunter Valley | NSW | 71 | Managed |
| The Sebel Resort & Spa Hawkesbury Valley | NSW | 105 | Managed |
| The Sebel Aqualuna Beach Resort Coffs Harbour | NSW | 35 | Managed/Strata |
| The Sebel Manly Beach | NSW | 83 | Strata/Management Lot |
| Quay West Resort Magenta Shores | NSW | 81 | Strata/Management Lot |
| Citigate Central Sydney | NSW | 251 | Managed |
| The Sebel Parramatta | NSW | 194 | Managed |
| VIC | |||
| The Como Melbourne | VIC | 107 | 100% Owned |
| Quay West Suites Melbourne | VIC | 96 | Strata/Management Lot |
| The Sebel Melbourne | VIC | 115 | Strata/Management Lot |
| The Sebel Heritage Yarra Valley | VIC | 102 | Managed/Strata |
| Citigate Melbourne | VIC | 179 | Managed |
| Citigate Albert Park Melbourne | VIC | 132 | Managed |
| The Sebel Albert Park Melbourne | VIC | 247 | Managed |
| QLD | |||
| Quay West Suites Brisbane | QLD | 65 | Strata/Management Lot |
| The Sebel Suites Brisbane | QLD | 170 | Strata/Management Lot |
| Cairns International Hotel | QLD | 321 | Managed |
| The Sebel Maroochydore | QLD | 67 | Strata/Management Lot |
| Sea Temple Resort & Spa Palm Cove | QLD | 97 | Strata/Management Lot |
| The Sebel Reef House Palm Cove | QLD | 69 | Managed |
| The Sebel Resort Noosa | QLD | 77 | Strata/Management Lot |
| Sea Temple Resort & Spa Port Douglas | QLD | 158 | Strata/Management Lot |
| Citigate King George Square Brisbane | QLD | 228 | Managed |
| The Sebel King George Square Brisbane | QLD | 210 | Managed |
| The Sebel Cairns Harbour Lights | QLD | 101 | Strata/Management Lot |
| WA | |||
| Quay West Resort Bunker Bay | WA | 150 | Strata/Management Lot |
| The Sebel Residence East Perth | WA | 57 | Managed |
| Citigate Perth | WA | 278 | Managed |
| SA | |||
| The Sebel Playford Adelaide | SA | 182 | Franchise |
| FUNDS MANAGEMENT67 | |||||
|---|---|---|---|---|---|
| PROPERTY STATE LOCATION NO OF ROOMS |
OWNERSHIP | ||||
| TAS | |||||
| The Sebel Launceston TAS 50 |
Managed | ||||
| NZ | |||||
| Quay West Suites Auckland NZ 52 |
Strata/Management Lot | ||||
| The Sebel Suites Auckland NZ 125 |
Strata/Management Lot | ||||
| The Sebel Trinity Wharf Tauranga NZ 121 |
Managed | ||||
| VANUATU | |||||
| The Sebel Vanuatu VAN 74 |
Managed | ||||
| TOTAL NUMBER OF ROOMS BY JUNE 2007 5,351 |
|||||
| FUTURE HOTELS | |||||
| PROPERTY NAME STATE LOCATION NO OF ROOMS |
OPENING | ||||
| Quay West Resort Magenta Shores (Stages 1 & 2) NSW 54 |
2008/2009 | ||||
| The Sebel Mandurah | WA 84 |
2009 | |||
| The Sebel Newcastle Beach | NSW 89 |
2010 | |||
| Quay West Resort Noosa | QLD 120 |
2009 | |||
| The Sebel Leighton Beach Perth | WA 100 |
2010 | |||
| Quay West Resort Queenstown | NZ 195 |
2011 | |||
| Trilogy Hotel Brisbane | QLD 192 |
2012 | |||
| TOTAL HOTEL OPENINGS | 834 | ||||
| ���������� ��������������� ��������� ��������������� |
|||||
| ■NSW 32.1% ■VIC 18.3% ■ QLD 29.1% ■WA 9.1% ■SA 3.4% ■TAS 1.0% ■NZ 5.6% ■VAN 1.4% ■STRATA 56.1% ■MANAGED 35.9% ■ OWNED 4.6% ■FRANCHISE 3.4% |
|||||
68 MIRVAC GROUP PROPERTY COMPENDIUM
BILLION $15.9
RESIDENTIAL DEVELOPMENT
==> picture [318 x 664] intentionally omitted <==
31,295 LOTS
NEWSTEAD RIVER PARK, NEWSTEAD, QLD
70 MIRVAC GROUP PROPERTY COMPENDIUM
RESIDENTIAL DEVELOPMENT
RESIDENTIAL PIPELINE
���������� �������������
NSW 21.3% VIC 18.0% QLD 26.4% WA 33.7% SA 0.6%
==> picture [149 x 144] intentionally omitted <==
������������������
NSW 21.5% VIC 32.0% QLD 14.0% WA 30.6% SA 1.9%
==> picture [151 x 136] intentionally omitted <==
�������������
�����������
DEVELOPMENT 71
RESIDENTIAL FORECAST REVENUE[ 1]
����� ����������������
NSW 21.8% VIC 19.9% QLD 23.4% WA 34.2% SA 0.7%
==> picture [149 x 144] intentionally omitted <==
��������������� ������������
NSW 30.8% VIC 24.6% QLD 19.4% WA 23.6% SA 1.5%
==> picture [136 x 143] intentionally omitted <==
������������
���������� ������������
NSW 13.4% VIC 15.6% QLD 27.1% WA 43.9%
==> picture [147 x 142] intentionally omitted <==
1 REPRESENTS MIRVAC’S SHARE OF DEVELOPMENT REVENUE, EXCLUDING REVENUE ASSOCIATED WITH LOTS NOT HELD ON BALANCE SHEET.
72 MIRVAC GROUP PROPERTY COMPENDIUM
RESIDENTIAL DEVELOPMENT
==> picture [595 x 72] intentionally omitted <==
----- Start of picture text -----
SAUNDERS WHARF PYRMONT, NSW
----- End of picture text -----
==> picture [595 x 361] intentionally omitted <==
==> picture [107 x 101] intentionally omitted <==
| ���������������� ����������� ���������������� ����� |
|
|---|---|
| ■HOUSES / LAND 68.0% ■APARTMENTS 32.0% ■HOUSES / LAND 83.5% ■APARTMENTS 16.5% |
1 REPRESENTS MIRVAC’S SHARE OF DEVELOPMENT REVENUE, EXCLUDING REVENUE ASSOCIATED WITH LOTS NOT HELD ON BALANCE SHEET.
DEVELOPMENT 73
NEW SOUTH WALES
==> picture [229 x 692] intentionally omitted <==
----- Start of picture text -----
�
� � �
� ��
�� �� ��
�� �� ��
��
����������
�� �� ��
�� ��
��
��
��
�� ��
��
�� ��
��
----- End of picture text -----
==> picture [149 x 193] intentionally omitted <==
----- Start of picture text -----
�
�
�
�
�
----- End of picture text -----
==> picture [81 x 34] intentionally omitted <==
��� ���������� ����������������������������� ����������� ������������ ������������������������������� ������������� ��� ��������������������� ������������� ��� ������������������������� �������������������� ��������������������� ��������������� ���������������������������� ������������������������� ���������������������� ���� ������������������ ���������������������������� ���� ����������������������� ��������������������������� �������������������� �������������������� ������������� ���� ������������������ ��������������������������� ����������������������� ��������������� ���� ��������������������� �������������������� ���� ������� ��������������� ����������������
74 MIRVAC GROUP PROPERTY COMPENDIUM
RESIDENTIAL DEVELOPMENT
NEW SOUTH WALES
| PROPERTY ACQUISITION DATE LOCATION |
PROJECT VALUE (INCL. GST) TOTAL LOTS RELEASED EXCHANGED SETTLED SETTLEMENT DATE FROM |
1 TO |
|---|---|---|
| NEWINGTON Dec 96 Newington |
$389m 598 596 596 549 |
|
| P1S Zone A – Houses | $66m 108 106 106 106 May 03 |
Dec 04 |
| P1S Zone B – Houses | $94m 143 143 143 143 Feb 03 |
Jan 07 |
| P1S Zone C – Houses | $126m 183 183 183 136 Jul 05 |
Jun 09 |
| Apartments (P1 Zone A and P3) | $103m 164 164 164 164 Mar 05 |
Sep08 |
| PACIFIC PLACE Aug 98 Chatswood |
$428m 561 561 561 561 |
|
| Completed Stages | $314m 429 429 429 429 Nov 03 |
Oct 06 |
| Cambridge | $114m 132 132 132 132 Dec 07 |
May08 |
| ESPERENCE May 03 Randwick |
$105m 77 77 77 56 |
|
| Stage 1 | $59m 34 34 34 34 May 05 |
May07 |
| Stage 2A | $13m 11 11 11 11 Nov 05 |
Jun 06 |
| Stage 2B | $19m 12 12 12 11 Mar 08 |
Jul 08 |
| Stage 3 | $14m 20 20 20 0 |
Dec 08 |
| THE SELDON Mar 04 Lindf eld |
$102m 74 74 72 72 Jun 04 |
Dec 08 |
| AVENIR Oct 01 Warrawee |
$40m 50 50 50 49 Jan 06 |
Aug08 |
| SAUNDERS WHARF Dec 04 Pyrmont |
$72m 33 33 33 33 Sep 06 |
Jun 08 |
| SPRINGDALE Jun 03 Killara |
$86m 60 60 12 5 Nov 07 |
Dec 10 |
1 SETTLEMENT DATES MAY VARY AS CIRCUMSTANCES CHANGE. 2 CONSTRUCTION PROGRESS AS A PERCENTAGE OF COST, WHICH INCLUDES LAND SUBDIVISION BUT NOT LAND ACQUISITION.
DEVELOPMENT 75
| CURRENT PRICE RANGE FROM/TO PROJECT PERIOD CONSTRUCTION (CALENDER YEAR) PROGRESS 2 DESCRIPTION |
OWNERSHIP STRUCTURE | |
|---|---|---|
| $430,000 – $750,000 | 50% Mirvac Limited 50% Lend Lease |
|
| mid 2003 – end 2004 100% Houses |
||
| end 2003 – early 2007 100% Houses |
||
| mid 2005 – mid 2009 100% Houses |
||
| mid 2003 – end 2008 100% Apartments |
||
| 100% Mirvac Limited | ||
| $395,000 – $2.0m mid 2003 – end 2006 100% High rise apartment building |
||
| $430,000 – $1.4m mid 2006 – mid 2008 100% High rise apartment building |
||
| $1.1m – $2.0m | 100% Mirvac Limited | |
| end 2003 – mid 2007 100% Luxury homes and terraces |
||
| end 2004 – mid 2006 100% Luxury homes and terraces |
||
| end 2006 – mid 2008 100% Luxury homes and terraces |
||
| end 2007 – end 2008 100% The land is under contract for sale |
||
| $775,000 – $2.2m mid 2004 – mid 2008 100% Spacious apartments designed for empty nesters |
100% Mirvac Limited | |
| $525,000 – $1.3m early 2004 – mid 2008 100% Spacious apartments designed for empty nesters |
100% Mirvac Limited | |
| $1.0m – $4.3m end 2004 – mid 2008 100% Luxury waterfront apartments designed for owner-occupiers |
100% Mirvac Limited | |
| $1.2m – $1.5m early 2006 – early 2008 100% Spacious apartments designed for empty nesters |
100% Mirvac Limited |
76 MIRVAC GROUP PROPERTY COMPENDIUM
RESIDENTIAL DEVELOPMENT
NEW SOUTH WALES
| PROPERTY ACQUISITION DATE LOCATION PROJECT VALUE (INCL. GST) TOTAL LOTS RELEASED EXCHANGED SETTLED SETTLEMENT DATE FROM |
1 TO |
|---|---|
| MAGENTA SHORES AUSTRALIANSUPER MANDATE Oct 01 North Entrance $421m 414 66 19 19 |
|
| Villas Stage 2 $50m 69 0 0 0 Feb 09 |
Dec 11 |
| Houses Stage 2 $54m 44 44 6 6 Nov 07 |
Dec 10 |
| Houses Stage 3 $31m 26 0 0 0 Jul 11 |
Jan 12 |
| Houses Stage 4 $63m 55 0 0 0 Jul 12 |
Jul 13 |
| Houses Stage 5 $53m 45 0 0 0 Sep 13 |
May14 |
| Houses Stage 6 $50m 44 0 0 0 Jul 12 |
Apr 13 |
| Houses Stage 7 $91m 81 0 0 0 Apr 10 |
May12 |
| Houses Stage 8 $21m 28 0 0 0 Mar 09 |
Jul 10 |
| Villas Stage 1 $2m 6 6 5 5 Dec 06 |
Nov 08 |
| Houses Stage 1 + 1A $4m 10 10 5 5 Nov 06 |
Mar 09 |
| Beach Houses (stage 9) $2m 6 6 3 3 Mar 07 |
Jun 09 |
| ENDEAVOUR HOUSE Apr 03 Coogee $202m 127 0 0 0 Jan 10 |
May12 |
| NEWCASTLE HOSPITAL Jun 07 Newcastle $431m 321 0 0 0 |
|
| Stage 1A $100m 72 0 0 0 Jan 10 |
|
| Stage 1B $103m 75 0 0 0 Jul 10 |
|
| Stage 1C $164m 127 0 0 0 Feb 12 |
|
| Stage 2 $64m 47 0 0 0 Jan 14 |
|
| RHODES WATERSIDE MWRDP Jan 073 Rhodes $544m 825 252 209 92 |
|
| Stage 4 Amarco $143m 220 0 0 0 Jan 11 |
|
| Stage 5 Alkira $93m 145 0 0 0 Nov 11 |
|
| Stage 6 Tandara $112m 157 157 114 0 May 09 |
|
| Stage 7 Adina $55m 95 95 95 92 Aug 08 |
|
| Stage 8 Elinya $62m 97 0 0 0 Oct 11 |
|
| Stage 9 Kiewa $79m 111 0 0 0 Oct 11 |
1 SETTLEMENT DATES MAY VARY AS CIRCUMSTANCES CHANGE.
2 CONSTRUCTION PROGRESS AS A PERCENTAGE OF COST, WHICH INCLUDES LAND SUBDIVISION BUT NOT LAND ACQUISITION. 3 TRANSACTION DATE.
DEVELOPMENT 77
| CURRENT PRICE RANGE | PROJECT PERIOD CONSTRUCTION |
PROJECT PERIOD CONSTRUCTION |
||
|---|---|---|---|---|
| FROM/TO | (CALENDER YEAR) | PROGRESS2 | DESCRIPTION | OWNERSHIP STRUCTURE |
| 50% Mirvac Limited | ||||
| $590,000 – $3.4m | 50% AustralianSuper | |||
| $590,000 – $910,000 | end 2006 – mid 2011 | 47% | 69 Villas | |
| $960,000 – $1.6m | end 2006 – end 2010 | 100% | Golf front homes | |
| $960,000 – $1.6m | early 2008 – early 2012 | 0% | Golf front homes | |
| $960,000 – $1.6m | mid 2008 – mid 2013 | 0% | Golf front homes | |
| $960,000 – $1.6m | early 2009 – mid 2014 | 0% | Golf front homes | |
| $960,000 – $1.6m | end 2009 – early 2013 | 0% | Golf front homes | |
| $960,000 – $1.6m | mid 2010 – mid 2012 | 0% | Golf front homes | |
| $1.9m – $2.5m | mid 2007 – mid 2010 | 33% | Golf front homes | |
| $590,000 – $3.4m | early 2005 – mid 2008 | 100% | 6 Villas | |
| $950,000 – $1.6m | mid 2005 – early 2009 | 100% | 10 Golf front homes | |
| $2.2m – $3.4m | mid 2005 – mid 2009 | 100% | 6 Beach front homes | |
| $1.1m – $2.0m | mid 2008 – mid 2012 | 0% | Houses | 100% Mirvac Limited |
| $270,000 – $1.7m | 100% Mirvac Limited | |||
| $500,000 – $1.7m | early 2010 | 10% | 72 Apartments | |
| $330,000 – $1.6m | mid 2010 | 8% | 75 Apartments | |
| $500,000 – $1.6m | early 2012 | 1% | 127 Apartments | |
| $270,000 – $590,000 | end 2013 – early 2014 | 0% | 47 Apartments | |
| 100% MWRDP | ||||
| (Mirvac Limited 20% equity interest) | ||||
| $380,000 – $945,000 | end 2006 – early 2011 | 0% | 220 Apartments | |
| $395,000 – $1.2m | end 2006 – end 2011 | 0% | 145 Apartments | |
| $395,000 – $1.2m | end 2006 – mid 2009 | 21% | 157 Apartments | |
| $380,000 – $920,000 | end 2006 – mid 2008 | 100% | 95 Apartments | |
| $350,000 – $1.0m | end 2006 – end 2011 | 0% | 97 Apartments | |
| $420,000 – $945,000 | end 2006 – end 2011 | 0% | 111 Apartments |
78 MIRVAC GROUP PROPERTY COMPENDIUM
RESIDENTIAL DEVELOPMENT
NEW SOUTH WALES / HOMES
| PROPERTY ACQUISITION DATE LOCATION PROJECT VALUE (INCL. GST) TOTAL LOTS RELEASED EXCHANGED SETTLED SETTLEMENT DATE FROM |
1 TO |
|---|---|
| PANORAMA Jun 01 Glenf eld $262m 684 150 108 107 |
|
| Stage 1A $39m 98 98 89 89 Dec 05 |
Dec 08 |
| Stage 1B $47m 124 52 19 18 Dec 05 |
Jun 09 |
| Stage 1C $15m 39 0 0 0 Dec 05 |
Apr 11 |
| Stage 1D $7m 21 0 0 0 Dec 05 |
Apr 11 |
| Stage 2 $71m 199 0 0 0 Jun 10 |
Nov 12 |
| Stage 3 $76m 184 0 0 0 Jun 12 |
Apr 14 |
| Stage 4 JV $3m 11 0 0 0 Jul 08 |
Jul 10 |
| Display Village $4m 8 6 0 0 Jan 08 |
Nov 08 |
| NEWBURY ESTATE Dec 99 Stanhope $208m 1,708 1,538 1,485 1,453 |
|
| Stage 1 $22m 240 234 234 234 Jun 02 |
Jun 09 |
| Stage 2 $36m 380 380 378 376 Sep 02 |
May08 |
| Stage 3 $23m 196 192 188 186 Jun 04 |
Oct 08 |
| Stage 4 $25m 242 230 228 228 Feb 04 |
Oct 08 |
| Stage 5 $37m 237 232 203 200 Jun 04 |
Jan 09 |
| Stage 6 $23m 169 160 141 139 Jan 06 |
Jan 09 |
| Stage 7 $31m 242 108 88 88 Sep 06 |
Jun 09 |
| School Sites (3 and 5) $10m 2 2 2 2 Jun 06 |
Nov 09 |
| SOMERSBY Dec 03 Acacia Gardens $47m 117 117 107 90 |
|
| Stage 1 $10m 26 26 26 25 Jun 06 |
May07 |
| Stage 2 $10m 27 27 27 27 Oct 06 |
Jun 08 |
| Stage 3 $11m 30 30 30 30 Jul 07 |
Jun 08 |
| Stage 4 $7m 17 17 14 7 Jan 08 |
Oct 08 |
| Stage 5 $6m 16 16 9 0 Mar 08 |
Oct 08 |
| Reserve $3m 1 1 1 1 Mar 06 |
|
| EDGEWOOD Apr 03 Woodcroft $121m 388 347 215 205 |
|
| Stage 1 $25m 79 79 70 70 Feb 06 |
Dec 08 |
| Stage 2 $5m 16 16 7 6 Sep 06 |
Jun 09 |
| Stage 3 $23m 74 71 42 40 Nov 06 |
Nov 09 |
| Stage 4 $23m 73 73 4 0 Jul 07 |
Nov 09 |
| Stage 5 $45m 146 108 92 89 Jan 07 |
Nov 10 |
1 SETTLEMENT DATES MAY VARY AS CIRCUMSTANCES CHANGE. 2 CONSTRUCTION PROGRESS AS A PERCENTAGE OF COST, WHICH INCLUDES LAND SUBDIVISION BUT NOT LAND ACQUISITION.
DEVELOPMENT 79
| CURRENT PRICE RANGE | PROJECT PERIOD CONSTRUCTION |
PROJECT PERIOD CONSTRUCTION |
||
|---|---|---|---|---|
| FROM/TO | (CALENDER YEAR) | PROGRESS2 | DESCRIPTION | OWNERSHIP STRUCTURE |
| Mix of integrated lifestyle and retail lots, ranging from | ||||
| $250,000 – $575,000 | attached terraces to 800sqm lots | |||
| $250,000 – $435,000 | mid 08 to mid 10 | 65% | Mix of integrated lifestyle and retail lots | 100% Mirvac Limited |
| $250,000 – $435,000 | early 2008 to end 2008 | 65% | Mix of integrated lifestyle and retail lots | 100% Mirvac Limited |
| $250,000 – $435,000 | end 2005 to end 2008 | 65% | Mix of integrated lifestyle and retail lots | 100% Mirvac Limited |
| $250,000 – $435,000 | end 2005 to end 2009 | 65% | Mix of integrated lifestyle and retail lots | 100% Mirvac Limited |
| $250,000 – $435,000 | end 2005 to mid 2011 | 0% | Residential lots and spec housing | 100% Mirvac Limited |
| $250,000 – $480,000 | end 2005 to mid 2011 | 0% | Residential lots and housing | 100% Mirvac Limited |
| $250,000 – $250,000 | mid 2010 to end 2012 | 0% | Stage 4 JV Tomarchio | PDA with Tomarchio |
| $435,000 – $575,000 | mid 2012 to mid 2014 | 85% | Display Village | 100% Mirvac Limited |
| Mix of integrated lifestyle and retail lots, | ||||
| ranging from attached terraces to 700 sqm lots | PDA with Landcom | |||
| $250,000 – $325,000 | mid 2000 – mid 2009 | 100% | ||
| $290,000 – $310,000 | mid 2000 – mid 2009 | 98% | ||
| $250,000 – $410,000 | mid 2000 – mid 2009 | 95% | ||
| $300,000 – $410,000 | mid 2000 – mid 2009 | 95% | ||
| $250,000 – $475,000 | mid 2000 – mid 2009 | 91% | ||
| $265,000 – $530,000 | mid 2000 – mid 2009 | 85% | ||
| $250,000 – $530,000 | mid 2000 – mid 2009 | 42% | ||
| mid 2000 – mid 2009 | 100% | |||
| Life style estate comprising attached 150 sqm product | ||||
| and detached 180 sqm four bedroom product | 100% Mirvac Limited | |||
| $379,000 – $460,000 | early 2004 – mid 2006 | 100% | ||
| $395,000 – $460,000 | early 2004 – end 2006 | 100% | ||
| $395,000 – $460,000 | early 2004 – mid 2007 | 100% | ||
| $359,000 – $405,000 | early 2004 – end 2008 | 100% | ||
| $359,000 – $430,000 | early 2004 – end 2008 | 94% | ||
| early 2004 – mid 2006 | 100% | |||
| Mix of integrated and retail lots | PDA with CSR Limited | |||
| $250,000 – $545,000 | early 2005 – end 2007 | 100% | ||
| $245,000 – $400,000 | early 2005 – mid 2008 | 100% | ||
| $250,000 – $325,000 | early 2005 – mid 2008 | 100% | ||
| $250,000 – $260,000 | early 2005 – mid 2009 | 83% | ||
| $320,000 – $350,000 | early 2005 – mid 2010 | 68% |
80 MIRVAC GROUP PROPERTY COMPENDIUM
RESIDENTIAL DEVELOPMENT
NEW SOUTH WALES / HOMES
| PROPERTY ACQUISITION DATE LOCATION PROJECT VALUE (INCL. GST) |
TOTAL LOTS RELEASED EXCHANGED SETTLED |
SETTLEMENT DATE FROM |
1 TO |
|---|---|---|---|
| ASHGROVE Jun 02 Auburn $125m |
263 110 74 52 |
||
| Stage 1A $27m |
56 56 52 52 |
Feb 07 | Dec 08 |
| Stage 2 $9m |
18 15 3 0 |
Feb 07 | Dec 08 |
| Stage 3 $18m |
39 39 19 0 |
Feb 07 | Dec 08 |
| Stage 4 $9m |
18 0 0 0 |
Feb 07 | Jun 11 |
| Stage 5 $17m |
35 0 0 0 |
Feb 07 | Jun 11 |
| Stage 6 $16m |
33 0 0 0 |
Feb 07 | Jun 11 |
| Stage 7 $13m |
28 0 0 0 |
Feb 07 | Jun 11 |
| Stage 8 $17m |
36 0 0 0 |
Feb 07 | Jun 11 |
| ARNOLD AVE Jun 02 Kellyville $6m |
1 0 0 0 |
Jul 08 | Jul 08 |
| MORNINGTON Feb 03 Holsworthy $98m |
255 255 242 229 |
||
| Stage 1 $24m |
61 61 61 61 |
Feb 06 | Jun 07 |
| Stage 2 $29m |
75 75 75 75 |
Feb 06 | Jun 07 |
| Stage 3 $22m |
58 58 58 58 |
Aug 07 | Jun 08 |
| Stage 4 $24m |
61 61 48 35 |
Jan 08 | Sep08 |
| CHELSEA GARDENS Jun 02 Castle Hill $51m |
63 23 19 19 |
Aug 07 | Jun 11 |
| RIVERSTONE Riverstone $60m |
202 0 0 0 |
||
| Riverstone – 7500 Sep 03 $7m |
24 0 0 0 |
Feb 09 | Jun 11 |
| Riverstone – 7502 Sep 03 $7m |
24 0 0 0 |
Jul 09 | Jul 14 |
| Riverstone – 7504 Mar 04 $18m |
57 0 0 0 |
Jan 10 | Nov 11 |
| Riverstone – 7501 Sep 03 $17m |
61 0 0 0 |
Aug 10 | Jul 11 |
| Riverstone – 7503 Dec 03 $11m |
36 0 0 0 |
Feb 11 | Dec 11 |
| WARRIEWOOD Warriewood $91m |
109 0 0 0 |
||
| Stage A – Sector 8 Apr 03 $20m |
25 0 0 0 |
Jul 08 | Jul 10 |
| Stage B – Sector 3 Jul 03 $49m |
57 0 0 0 |
Jan 09 | Aug11 |
| Stage C Sectors 101 + 102 Jul 03 $22m |
27 0 0 0 |
Jan 09 | Aug11 |
| LEUMEAH Jul 05 Leumeah $33m |
92 0 0 0 |
||
| Stage 1 $10m |
27 0 0 0 |
Feb 09 | Apr 10 |
| Stage 2 $23m |
65 0 0 0 |
Jun 08 | May10 |
1 SETTLEMENT DATES MAY VARY AS CIRCUMSTANCES CHANGE.
2 CONSTRUCTION PROGRESS AS A PERCENTAGE OF COST, WHICH INCLUDES LAND SUBDIVISION BUT NOT LAND ACQUISITION.
DEVELOPMENT 81
| CURRENT PRICE RANGE | PROJECT PERIOD CONSTRUCTION |
PROJECT PERIOD CONSTRUCTION |
||
|---|---|---|---|---|
| FROM/TO | (CALENDER YEAR) | PROGRESS 2 | DESCRIPTION | OWNERSHIP STRUCTURE |
| 100% Mirvac Limited | ||||
| $280,000 – $600,000 | end 2003 – end 2008 | 100% | 120 and 190sqm 2/3 br product and apartments | |
| $280,000 –$280,000 | end 2003 – end 2008 | 43% | Detached 190sqm 3 bedroom product | |
| $280,000 – $600,000 | end 2003 – end 2008 | 28% | Attached 120sqm 2/3 br product and apartments | |
| $280,000 – $600,000 | end 2003 – mid 2011 | 43% | Detached 190sqm 3 br product | |
| $280,000 – $600,000 | end 2003 – end 2011 | 43% | Attached 120sqm 2/3 br product and apartments | |
| $280,000 – $600,000 | end 2003 – mid 2011 | 28% | Detached 190sqm 3 br product | |
| $280,000 – $600,000 | end 2003 – mid 2011 | 43% | Detached 150 and 190sqm 3 br product | |
| $280,000 – $600,000 | end 2003 – mid 2011 | 43% | Attached 120sqm 2/3 br product and apartments | |
| $5.5m | mid 2002 – end 2009 | 100% | 1 x lot – sale of school site | 100% Mirvac Limited |
| Lifestyle estate comprising a mix of | ||||
| integrated lots and duplex housing | 100% Mirvac Limited | |||
| $365,000 – $390,000 | mid 2003 – early 2007 | 100% | ||
| $365,000 – $390,000 | mid 2003 – early 2007 | 100% | ||
| $380,000 – $405,000 | mid 2003 – mid 2008 | 100% | ||
| $390,000 – $415,000 | mid 2003 – late 2008 | 40% | ||
| $695,000 – $860,000 | mid 2002 – mid 2011 | 37% | Lifestyle estate comprising detached homes | 100% Mirvac Limited |
| 100% Mirvac Limited | ||||
| $260,000 – $260,000 | mid 2003 – mid 2011 | 0% | Retail lots | |
| $260,000 – $260,000 | mid 2003 – mid 2014 | 0% | Retail lots | |
| $260,000 – $260,000 | early 2004 – early 2012 | 0% | Retail lots | |
| $260,000 – $260,000 | mid 2003 – end 2011 | 0% | Retail lots | |
| $260,000 – $260,000 | end 2003 – early 2012 | 0% | Retail lots | |
| 100% Mirvac Limited | ||||
| $675,000 – $750,000 | mid 2003 – mid 2010 | 4% | Detached homes from 160 sqm to 200 sqm | |
| $695,000 –$765,000 | mid 2003 – mid 2011 | 2% | Detached homes from 160 sqm to 200 sqm | |
| $695,000 – $765,000 | mid 2003 – mid 2011 | 2% | Sector 101,102 | |
| Attached and detached homes | ||||
| $325,000 – $390,000 | mid 2005 – mid 2010 | 1% | 100% Mirvac Limited | |
| $325,000 – $390,000 | early 2006 – mid 2010 | 1% | PDA with Lombardo |
82 MIRVAC GROUP PROPERTY COMPENDIUM
RESIDENTIAL DEVELOPMENT
NEW SOUTH WALES / HOMES
| PROPERTY ACQUISITION DATE LOCATION PROJECT VALUE (INCL. GST) TOTAL LOTS RELEASED |
EXCHANGED SETTLED |
SETTLEMENT DATE FROM |
1 TO |
|---|---|---|---|
| SHELLHARBOUR Jul 05 Shellharbour $11m 42 42 |
42 42 |
Feb 07 | Jan 08 |
| GILLIESTON Jul 06 Gillieston $81m 401 3 |
1 0 |
||
| Stage 1 – Display Village $4m 8 0 |
0 0 |
Dec 12 | Apr 13 |
| Stage 2 – Land $72m 393 3 |
1 0 |
Mar 08 | Jul 14 |
| DENBIGH Dec 06 Cobbitty $161m 830 0 |
0 0 |
||
| Stage 1 $58m 260 0 |
0 0 |
Nov 08 | Mar 13 |
| Stage 2 $52m 230 0 |
0 0 |
Nov 08 | Mar 15 |
| Stage 3 $51m 340 0 |
0 0 |
Nov 08 | Jul 17 |
| GARDEN GATES Apr 07 Mount Annan $4m 17 0 |
0 0 |
Jul 08 | Jun 09 |
| BURNS ROAD Nov 02 Wahroonga $25m 17 0 |
0 0 |
Dec 08 | May09 |
| SPRING FARM – JV May 01 Spring Farm $9m 20 0 |
0 0 |
Nov 09 | Dec 09 |
| SPRING FARM Jun 08 Spring Farm $146m 458 83 |
12 0 |
May 07 | Nov 11 |
| NELSON BAY Jun 07 Nelson Bay $8m 18 18 |
8 0 |
Jul 08 | Jan 09 |
| MIDDLETON GRANGE Sep 07 Middleton $277m 1,283 0 |
0 0 |
||
| Display Homes $1m 2 0 |
0 0 |
Oct 08 | Jan 11 |
| Stage 1A $16m 92 0 |
0 0 |
Oct 08 | May11 |
| Stage 1B $10m 59 0 |
0 0 |
Oct 08 | May11 |
| Stage 2 $23m 131 0 |
0 0 |
Oct 08 | May11 |
| Stage 3 $14m 83 0 |
0 0 |
Oct 08 | May11 |
| Stage 4 $22m 127 0 |
0 0 |
Oct 08 | May11 |
| Stage 5 $15m 82 0 |
0 0 |
Oct 08 | May11 |
| Stage 6 $22m 107 0 |
0 0 |
Oct 08 | May11 |
| South Cecil Hills $154m 600 0 |
0 0 |
Jul 10 | Oct 12 |
| FLETCHER Dec 07 Fletcher $38m 257 0 |
0 0 |
Jul 08 | Jan 12 |
1 SETTLEMENT DATES MAY VARY AS CIRCUMSTANCES CHANGE 2 CONSTRUCTION PROGRESS AS A PERCENTAGE OF COST, WHICH INCLUDES LAND SUBDIVISION BUT NOT LAND ACQUISITION.
DEVELOPMENT 83
| CURRENT PRICE RANGE FROM/TO PROJECT PERIOD CONSTRUCTION (CALENDER YEAR) PROGRESS2 DESCRIPTION OWNERSHIP STRUCTURE |
|
|---|---|
| $180,000 – $420,000 mid 2005 – end 2007 100% Detached homes from 160 sqm to 200 sqm PDA with Landcom |
|
| Retail lots with contract housing 100% Mirvac Limited |
|
| $395,000 – $465,000 mid 2007 – early 2014 100% Display village |
|
| $149,000 – $350,000 early 2008 – mid 2014 25% Retail lots with contract housing |
|
| Retail lots ranging from 450 to 1000sqm PDA with McIntosh Bros Pty Ltd |
|
| $210,000 – $290,000 end 06 – mid 2013 0% |
|
| $210,000 – $290,000 end 06 – mid 2015 0% |
|
| $210,000 – $290,000 end 06 – mid 2017 0% |
|
| $300,000 – $345,000 mid 2007 – mid 2009 35% Detached 120sqm homes PDA with Landcom |
|
| $1.4m – $2.1m end 2002 – end 2008 0% Detached homes including one heritage house 100% Mirvac Limited |
|
| $260,000 – $365,000 mid 2001 – mid 2009 0% Detached housing 50% Mirvac Limited 50% Cornish Group |
|
| $248,000 – $415,000 mid 2006 – end 2011 0% Master planned residential community 100% Mirvac Limited |
|
| $385,000 – $469,000 mid 2007 – early 2009 65% Detached 130 + 145sqm homes 100% Mirvac Limited |
|
| Retail lots with contract housing PDA with Landcom |
|
| mid 2007 – mid 2011 | |
| $130,000 – $350,000 mid 2007 – mid 2011 6% |
|
| $130,000 – $350,000 mid 2007 – mid 2011 6% |
|
| $130,000 – $350,000 mid 2007 – mid 2011 0% |
|
| $130,000 – $350,000 mid 2007 – mid 2011 0% |
|
| $130,000 – $350,000 mid 2007 – mid 2011 0% |
|
| $130,000 – $350,000 mid 2007 – mid 2011 0% |
|
| $130,000 – $350,000 mid 2007 – mid 2011 0% |
|
| $130,000 – $350,000 mid 2007 – end 2012 0% |
|
| $180,000 – $220,000 end 2007 – Jan 2012 0% Retail lots with contract housing PDA with Kingston Fletcher Pty Ltd |
84 MIRVAC GROUP PROPERTY COMPENDIUM
RESIDENTIAL DEVELOPMENT
EPHRAIM ISLAND, PARADISE POINT, QLD
==> picture [595 x 361] intentionally omitted <==
==> picture [107 x 106] intentionally omitted <==
| ���������������� | ���������������� | |||
|---|---|---|---|---|
| ����������� | ����� | |||
| ■HOUSES / LAND | 40.0% | ■HOUSES / LAND | 69.8% | |
| ■APARTMENTS | 60.0% | ■APARTMENTS | 30.2% | |
1 REPRESENTS MIRVAC’S SHARE OF DEVELOPMENT REVENUE, EXCLUDING REVENUE ASSOCIATED WITH LOTS NOT HELD ON BALANCE SHEET.
DEVELOPMENT 85
QUEENSLAND
�
��� ����������������������������� ���������������������� �������������������� ��������������������� �������������������� ������������������������ ��� ������������������ �������������������������� ��� ���������������������������� ������������������ ���������������
� �
� �
� � ������������ �
�
�� ��
86 MIRVAC GROUP PROPERTY COMPENDIUM
RESIDENTIAL DEVELOPMENT
QUEENSLAND
| PROPERTY ACQUISITION DATE LOCATION PROJECT VALUE (INCL. GST) TOTAL LOTS RELEASED EXCHANGED SETTLED |
SETTLEMENT DATE FROM |
1 TO |
|---|---|---|
| PARK HILL VILLAGE Nov 00 Murarrie $111m 281 281 281 281 |
||
| Completed Stages $77m 202 202 202 202 |
Feb 02 | Apr 07 |
| Stage 4 $34m 79 79 79 79 |
Jun 06 | Feb 08 |
| WATERLINE Jul 02 Bulimba $132m 141 141 140 137 |
||
| Stage 1 $65m 66 66 66 66 |
Sep 04 | Jun 07 |
| Stage 2 $56m 56 56 55 52 |
Mar 06 | Dec 08 |
| Stage 3 $10m 18 18 18 18 |
Oct 05 | Sep06 |
| Stage 4 $1m 1 1 1 1 |
Jul 05 | |
| MOSSVALE ON MANLY Mar 01 Wakerley $173m 326 325 324 323 |
||
| Stage 1 $30m 68 67 67 67 |
Jun 03 | Aug08 |
| Stage 2 $31m 60 60 60 60 |
Nov 04 | Mar 08 |
| Stage 3 $23m 44 44 44 43 |
Aug 05 | Jul 08 |
| Stage 4 $4m 1 1 1 1 |
Jun 07 | |
| Stage 5 $47m 82 82 81 81 |
May 07 | Sep08 |
| Stage 6 $11m 46 46 46 46 |
Oct 04 | Feb 06 |
| Stage 7 $6m 20 20 20 20 |
May 06 | Jan 08 |
| Stage 8 $5m 1 1 1 1 |
Jun 06 | |
| Stage 9 $7m 1 1 1 1 |
Jun 07 | |
| Stage 10 $4m 1 1 1 1 |
Jun 07 | |
| Stage 11 $4m 1 1 1 1 |
Jun 07 | |
| Stage 12 $1m 1 1 1 1 |
Jun 05 | |
| MOSSVALE ON MANLY MWRDP Jun 073 Wakerley $117m 183 23 16 0 |
||
| Stage 9 $92m 144 0 0 0 |
May 09 | Mar 12 |
| Stage 10 $25m 39 23 16 0 |
Aug 08 | Apr 09 |
| EPHRAIM ISLAND Nov 01 Paradise Point $487m 383 382 291 284 |
||
| Stage 1 $129m 136 135 135 135 |
Jun 05 | Apr 13 |
| Stage 2 $140m 94 94 84 84 |
Apr 06 | Apr 13 |
| Stage 3 $124m 85 85 57 57 |
Dec 06 | Feb 12 |
| Stage 4 $11m 7 7 0 0 |
Aug 08 | Nov 09 |
| Stage 4B $83m 61 61 15 7 |
Apr 08 | Nov 13 |
1 SETTLEMENT DATES MAY VARY AS CIRCUMSTANCES CHANGE.
2 CONSTRUCTION PROGRESS AS A PERCENTAGE OF COST, WHICH INCLUDES LAND SUBDIVISION BUT NOT LAND ACQUISITION. 3 TRANSACTION DATE.
DEVELOPMENT 87
| CURRENT PRICE RANGE | PROJECT PERIOD CONSTRUCTION |
PROJECT PERIOD CONSTRUCTION |
||
|---|---|---|---|---|
| FROM/TO | (CALENDER YEAR) | PROGRESS2 | DESCRIPTION | OWNERSHIP STRUCTURE |
| PDA with Cannon Hill Development | ||||
| $250,000 – $620,000 | end 2000 – mid 2007 | 100% | Small lot houses, townhouses and vacant land | |
| $215,000 – $710,000 | early 2005 – early 2008 | 100% | Small lot houses and vacant land | |
| PDA with Roche Group | ||||
| $680,000 – $3.0m | mid 2002 – mid 2007 | 100% | Detached houses and riverfront houses | |
| $749,000 – $1.7m | mid 2002 – end 2008 | 100% | Detached houses and riverfront vacant land | |
| $500,000 – $695,000 | end 2002 – end 2006 | 100% | Apartments | |
| $573,000 | mid 2002 – mid 2005 | 100% | Vacant land | |
| 100% Mirvac Limited | ||||
| $525,000 – $590,000 | mid 2002 – mid 2008 | 100% | Detached spec houses & display village/sales off ce | |
| $495,000 – $625,000 | mid 2003 – mid 2008 | 100% | Detached spec houses | |
| $500,000 – $715,000 | mid 2004 – mid 2008 | 100% | Detached spec houses and vacant land | |
| $4.3m | mid 2007 | 100% | Vacant land | |
| $320,000 – $720,000 | end 2005 – end 2008 | 100% | Detached spec homes | |
| $200,000 – $275,000 | mid 2004 – early 2006 | 100% | Vacant land | |
| $205,000 – $655,000 | end 2005 – early 2008 | 100% | Detached spec houses and vacant land | |
| $4.5m | mid 2006 | 100% | Vacant land | |
| $6.8m | mid 2007 | 100% | Vacant land | |
| $4.3m | mid 2007 | 100% | Vacant land | |
| $4.4m | mid 2007 | 100% | Vacant land | |
| $700,000 | mid 2005 | 100% | Vacant land | |
| 100% MWRDP (Mirvac Limited | ||||
| 20% Equity Interest) | ||||
| $600,000 – $642,000 | mid 2008 – mid 2012 | 0% | Detached spec houses and contract homes | |
| $650,000 | mid 2007 – mid 2009 | 33% | Detached spec houses and contract homes | |
| 50% Mirvac Limited | ||||
| 50% Lewis Land Group of Companies | ||||
| $1.2m | mid 2003 – end 2005 | 100% | Apartments and marina berths | |
| $2.1m – $2.9m | mid 2004 – end 2007 | 100% | Apartments, villas and marina berths | |
| $720,000 – $4.6m | mid 2005 – mid 2007 | 100% | Apartments, houses and marina berths | |
| $1.4m – $1.7m | mid 2008 – end 2008 | 100% | Vacant housing lots | |
| $745,000 – $3.4m | early 2007 – early 2008 | 100% | Apartments and marina berths |
88 MIRVAC GROUP PROPERTY COMPENDIUM
RESIDENTIAL DEVELOPMENT
QUEENSLAND
| PROPERTY ACQUISITION DATE LOCATION PROJECT VALUE (INCL. GST) TOTAL LOTS RELEASED EXCHANGED SETTLED |
SETTLEMENT DATE FROM |
1 TO |
|
|---|---|---|---|
| THE SANCTUARY ON MOGGILL Sep 04 Moggill $128m 358 117 106 105 |
|||
| Stage 1A $28m 64 61 53 52 |
Mar 07 | Jan 10 | |
| Stage 1B $13m 56 56 53 53 |
Nov 07 | Nov 08 | |
| Stage 2A $20m 49 0 0 0 |
Feb 10 | Jan 11 | |
| Stage 2B $23m 63 0 0 0 |
Feb 11 | Apr 12 | |
| Stage 3 $26m 68 0 0 0 |
May12 | Sep13 | |
| Stage 4 $18m 58 0 0 0 |
Aug08 | Mar 10 | |
| NEWSTEAD RIVER PARK Apr 08 Newstead $704m 532 1 1 1 |
|||
| Lake Precinct $164m 98 0 0 0 |
Nov 13 | Feb 14 | |
| Park Precinct $241m 190 0 0 0 |
Oct 11 | Feb 13 | |
| Pier Precinct $36m 1 1 1 1 |
Apr 08 | ||
| Shore Precinct $118m 98 0 0 0 |
Nov 12 | Feb 13 | |
| Waterloo Precinct – Stage 1 $77m 80 0 0 0 |
Jul 14 | Feb 15 | |
| Waterloo Precinct – Stage 2 $68m 65 0 0 0 |
May 12 | Feb 13 | |
| NEWSTEAD RIVER PARK MWRDP Jun 083 Newstead $350m 99 99 31 0 |
Aug10 | Jul 11 | |
| TENNYSON RIVERSIDE DEVELOPMENT Aug 05 Tennyson $607m 393 207 136 0 |
|||
| Softstone & Lushington $191m 115 115 115 0 |
May 09 | Aug09 | |
| Farringford $130m 92 92 21 0 |
Sep 09 | Jun 10 | |
| Aldworth4 $132m 82 0 0 0 |
Oct 10 | Mar 11 | |
| Parsons $100m 67 0 0 0 |
Jun 11 | Nov 11 | |
| Somersby $54m 37 0 0 0 |
Jul 11 | Nov 11 | |
| BROOKWATER May 06 Springf eld $131m 202 0 0 0 |
|||
| Stage 1 $13m 23 0 0 0 |
Apr 09 | Jun 11 | |
| Stage 2 $18m 34 0 0 0 |
Oct 08 | Jun 11 | |
| Stage 3 $14m 23 0 0 0 |
Jul 10 | Aug11 | |
| Stage 4 $15m 27 0 0 0 |
Jan 11 | Dec 11 | |
| Stage 5 $12m 24 0 0 0 |
Aug11 | Jan 12 | |
| Stage 6 $24m 29 0 0 0 |
May09 | Jun 11 | |
| Stage 7 $35m 42 0 0 0 |
May10 | Dec 11 |
1 SETTLEMENT DATES MAY VARY AS CIRCUMSTANCES CHANGE.
2 CONSTRUCTION PROGRESS AS A PERCENTAGE OF COST, WHICH INCLUDES LAND SUBDIVISION BUT NOT LAND ACQUISITION.
3 TRANSACTION DATE.
4 FORMERLY KNOWN AS PAMPHLETT.
DEVELOPMENT 89
| CURRENT PRICE RANGE | PROJECT PERIOD CONSTRUCTION |
PROJECT PERIOD CONSTRUCTION |
||
|---|---|---|---|---|
| FROM/TO | (CALENDER YEAR) | PROGRESS2 | DESCRIPTION | OWNERSHIP STRUCTURE |
| Detached spec houses, contract homes and vacant land | 100% Mirvac Limited | |||
| $190,000 – $540,000 | mid 2003 – early 2010 | 100% | ||
| $220,000 – $260,000 | early2003 – end 2008 | 100% | ||
| $220,000 – $250,000 | early2003 – early2011 | 16% | ||
| $250,000 – $270,000 | early2003 – mid 2012 | 13% | ||
| $240,000 – $300,000 | early2003 – end 2013 | 13% | ||
| $220,000 – $545,000 | early2003 – early2010 | 15% | ||
| Apartments | 100% Mirvac Limited | |||
| $1.7m – $1.7m | early2001 – early2014 | 0% | ||
| $878,000 – $1.6m | early2001 – early2013 | 0% | ||
| $36.0m | mid 2001 – mid 2008 | 100% | ||
| $1.0m – $1.6m | mid 2001 – early2013 | 0% | ||
| $930,000 – $1.0m | mid 2001 – early 2015 | 0% | ||
| $960,000 | mid 2001 – early 2013 | 0% | ||
| 100% MWRDP (Mirvac Limited | ||||
| $1.9m – $14.5m | end 2007 – mid 2011 | 21% | Apartments | 20% EquityInterest) |
| Apartments and State Tennis Centre | 100% Mirvac Limited | |||
| $943,000 – $4.9m | end 2005 – mid 2009 | 52% | Apartment tower | |
| $828,000 – $5.2m | end 2005 – end 2010 | 32% | Apartment tower | |
| $850,000 – $4.5m | end 2005 – mid 2011 | 0% | Apartment tower | |
| $1.1m – $3.4m | end 2005 – end 2011 | 0% | Apartment tower | |
| $975,000 – $3.2m | early 2005 – end 2011 | 0% | Apartments | |
| 100% Mirvac Limited | ||||
| $455,000 – $700,00 | end 2007 – mid 2011 | 10% | Townhouses | |
| $455,000 – $650,000 | end 2008 – mid 2011 | 0% | Townhouses | |
| $550,000 – $700,000 | mid 2009 – mid 2011 | 0% | Townhouses | |
| $455,000 – $690,000 | mid 2009 – end 2011 | 0% | Townhouses | |
| $455,000 – $590,000 | mid 2010 – early2012 | 0% | Townhouses | |
| $695,000 – $890,000 | early2008 – mid 2011 | 0% | Houses | |
| $695,000 – $890,000 | early2008 – end 2011 | 0% | Houses |
90 MIRVAC GROUP PROPERTY COMPENDIUM
RESIDENTIAL DEVELOPMENT
QUEENSLAND
| PROPERTY ACQUISITION DATE LOCATION PROJECT VALUE (INCL. GST) TOTAL LOTS RELEASED EXCHANGED SETTLED SETTLEMENT DATE FROM |
1 TO |
|---|---|
| MARINER’S PENINSULA Jun 06 Townsville $150m 102 5 1 1 |
|
| Lot 100 $8m 1 1 1 1 Jun 07 |
|
| Lot 103 $97m 83 0 0 0 Dec 10 |
Sep11 |
| Lot 104 $35m 14 0 0 0 Oct 10 |
Feb 11 |
| Lot 106 Houses $10m 4 4 0 0 Apr 09 |
Jun 09 |
| MARINER’S PENINSULA MWRDP Jun 073 Townsville $89m 101 101 96 0 Jun 07 |
Jun 09 |
| GAINSBOROUGH GREENS Oct 06 Pimpama $1.3bn 2,264 0 0 0 Aug 09 |
Oct 16 |
| HOPE ISLAND Jan 07 Hope Island $97m 133 24 21 22 |
|
| Harbour Village $57m 60 – – – Jan 09 |
May10 |
| Entitlements $2m 43 – – – Dec 08 |
Jan 09 |
| Golf Maintenance $8m 1 1 1 1 Dec 07 |
|
| Magnolia New $2m 1 1 1 1 Jun 07 |
|
| Neighbourhood 7 South $5m 6 – – – Jan 09 |
Apr 09 |
| Remaining Stock $11m 20 20 18 18 Mar 07 |
Aug08 |
| Site Maintenance $10m 1 1 1 1 Jun 07 |
|
| The Links $2m 1 1 1 1 Jun 07 |
|
| HOPE ISLAND MWRDP Jun 073 Hope Island $32m 59 59 43 33 |
|
| Magnolia New $3m 6 6 2 2 Jan 08 |
Jul 08 |
| 7th Fairway4 $15m 37 37 28 28 Jan 08 |
Jun 08 |
| The Links $14m 16 16 13 3 Jun 08 |
Sep08 |
1 SETTLEMENT DATES MAY VARY AS CIRCUMSTANCES CHANGE.
2 CONSTRUCTION PROGRESS AS A PERCENTAGE OF COST, WHICH INCLUDES LAND SUBDIVISION BUT NOT LAND ACQUISITION.
3 TRANSACTION DATE.
4 FORMERLY KNOWN AS SITE MAINTENANCE.
DEVELOPMENT 91
| CURRENT PRICE RANGE | PROJECT PERIOD CONSTRUCTION |
PROJECT PERIOD CONSTRUCTION |
||
|---|---|---|---|---|
| FROM/TO | (CALENDER YEAR) | PROGRESS 2 | DESCRIPTION | OWNERSHIP STRUCTURE |
| Apartments and houses | 100% Mirvac Limited | |||
| $8.4m | mid 2007 | 100% | Sale price to MWRDP | |
| $400,000 – $2.5m | mid 2006 – end 2011 | 0% | Apartments | |
| $1.2m | mid 2006 – early 2011 | 0% | Houses | |
| $2.6m – $2.7m | mid 2006 – mid 2009 | 22% | Houses | |
| 100% MWRDP (Mirvac Limited | ||||
| $615,000 – $2.7m | mid 2006 – mid 2009 | 48% | Apartments | 20% Equity Interest) |
| 50% Mirvac Limited | ||||
| $330,000 – $1.1m | mid 2006 – end 2016 | 0% | Houses, townhouses and vacant land | 50% City Pacif c Pty Ltd |
| Houses, townhouses and vacant land | 100% Mirvac Limited | |||
| $380,000 – $1.3m | early 2007 – mid 2010 | 0% | ||
| $50,000 – $50,000 | early 2007 – early 2009 | 100% | ||
| $7.5m – $7.5m | early 2007 – end 2007 | 100% | ||
| $1.7m – $1.7m | early 2007 – mid 2007 | 100% | ||
| $900,000 – $900,000 | early 2007 – mid 2009 | 100% | ||
| $570,000 – $830,000 | early 2007 – mid 2008 | 100% | ||
| $8.6m – $8.6m | early 2007 – mid 2007 | 100% | ||
| $1.8m – $1.8m | early 2007 – mid 2007 | 100% | ||
| 100% MWRDP (Mirvac Limited | ||||
| 100% | Townhouses and vacant land | 20% Equity Interest) | ||
| $510,000 | mid 07 – mid 08 | 100% | ||
| $275,000 – $470,000 | mid 07 – mid 08 | 100% | ||
| $853,000 – $880,000 | mid 07 – mid 08 | 100% |
92 MIRVAC GROUP PROPERTY COMPENDIUM
RESIDENTIAL DEVELOPMENT
YARRA’S EDGE DOCKLANDS, VIC
==> picture [595 x 361] intentionally omitted <==
==> picture [107 x 101] intentionally omitted <==
| ���������������� ����������� ���������������� ������ |
|
|---|---|
| ■HOUSES / LAND 59.4% ■APARTMENTS 40.6% ■HOUSES / LAND 91.0% ■APARTMENTS 9.0% |
1 REPRESENTS MIRVAC’S SHARE OF DEVELOPMENT REVENUE, EXCLUDING REVENUE ASSOCIATED WITH LOTS NOT HELD ON BALANCE SHEET.
DEVELOPMENT 93
VICTORIA
�
==> picture [87 x 169] intentionally omitted <==
� � ������������� � � � � � ��
==> picture [87 x 147] intentionally omitted <==
==> picture [94 x 109] intentionally omitted <==
==> picture [144 x 35] intentionally omitted <==
�
-
��� ������������ �����������������������������
-
�����������
-
��������������������������
-
���������������
����������������������� ��� ������������������������������ �������������������������� ��� ���������������������������������������� ������������������������
94 MIRVAC GROUP PROPERTY COMPENDIUM
RESIDENTIAL DEVELOPMENT
VICTORIA
| PROPERTY ACQUISITION DATE LOCATION PROJECT VALUE (INCL. GST) TOTAL LOTS RELEASED EXCHANGED SETTLED SETTLEMENT DATE FROM |
1 TO |
|---|---|
| WAVERLEY PARK Dec 01 Mulgrave $662m 1,249 674 651 578 |
|
| Stage 1 $68m 135 135 135 135 Nov 03 |
Mar 07 |
| Stage 2 $60m 134 134 134 134 Oct 04 |
Mar 07 |
| Stage 3 $28m 60 60 60 60 Nov 05 |
Sep07 |
| Stage 4 $44m 141 139 139 139 Jan 06 |
May08 |
| Stage 5 $76m 118 13 0 0 Jul 09 |
Apr 10 |
| Stage 7 $58m 128 54 54 36 Nov 07 |
Apr 11 |
| Stage 11 $90m 157 139 129 74 Sep 06 |
Jun 09 |
| Future stages $237m 376 0 0 0 Dec 09 |
Oct 14 |
| ABINGDON Dec 02 Canterbury $57m 64 64 64 64 Dec 05 |
Feb 08 |
| LORNE CHALET Mar 03 Lorne $35m 42 42 36 36 Oct 06 |
Aug09 |
| YARRA’S EDGE Various Docklands $1.6bn 1,890 954 886 841 |
|
| Completed stages Nov 99 $371m 569 569 569 569 Aug 02 |
Feb 08 |
| T5 Mar 02 $198m 191 191 191 191 Apr 05 |
Jun 08 |
| Marina N/A $21m 149 149 87 81 Jan 05 |
Apr 12 |
| Park Precinct Sep 08 $550m 490 0 0 0 Dec 11 |
Nov 15 |
| River Precinct Lowrise N/A $194m 82 45 39 0 Dec 09 |
Sep11 |
| River Precinct Highrise Aug 143 $328m 409 0 0 0 Jun 16 |
Jun 20 |
| THE COAST @ THE SANDSN/A Torquay $44m 126 126 106 104 Mar 05 |
Jun 09 |
| BRIDGE INN ROAD Feb 07 Doreen $35m 1 1 1 0 Aug 08 |
Dec 09 |
| WATERWAYS BRAESIDE MWRDP Apr 064 Braeside $72m 145 40 26 0 Sep 08 |
Jan 11 |
| ROCKBANK Nov 06 Rockbank $966m 6,500 0 0 0 Jul 12 |
Apr 32 |
| PICKLES STREET Jul 07 Port Melb $84m 43 0 0 0 Jul 10 |
Dec 10 |
| STUD ROAD AUSTRAL BRICKS MWRDP Feb 084 Scoresby $747m 960 0 0 0 Jun 10 |
May17 |
2 CONSTRUCTION PROGRESS AS A PERCENTAGE OF COST, WHICH INCLUDES LAND SUBDIVISION BUT NOT LAND ACQUISITION.
1 SETTLEMENT DATES MAY VARY AS CIRCUMSTANCES CHANGE.
3 OPTION TO PURCHASE.
4 TRANSACTION DATE.
DEVELOPMENT 95
| CURRENT PRICE RANGE | PROJECT PERIOD CONSTRUCTION |
PROJECT PERIOD CONSTRUCTION |
||
|---|---|---|---|---|
| FROM/TO | (CALENDER YEAR) | PROGRESS2 | DESCRIPTION | OWNERSHIP STRUCTURE |
| 100% Mirvac Limited | ||||
| $400,000 – $625,000 | mid 2002 – early 2007 | 100% | Housing | |
| $350,000 – $620,000 | mid 2003 – mid 2007 | 100% | Housing | |
| $350,000 – $600,000 | end 2005 – mid 2007 | 100% | Housing | |
| $245,000 – $575,000 | mid 2004 – early 2008 | 100% | Housing and land | |
| $515,000 – $875,000 | mid 2008 – mid 2010 | 5% | Housing | |
| $370,000 – $720,000 | mid 2006 – mid 2011 | 30% | Housing | |
| $385,000 – $885,000 | mid 2005 – mid 2009 | 50% | Housing | |
| $485,000 – $825,000 | mid 2009 – late 2014 | 0% | Housing and apartments | |
| $520,000 – $1.7m | early 2003 – early 2008 | 100% | Luxury apartments for empty nesters | 100% Mirvac Limited |
| $400,000 – $1.5m | mid 2003 – mid 2009 | 100% | Apartments in coastal holiday town | 100% Mirvac Limited |
| 100% Mirvac Limited | ||||
| $300,000 – $1.6m | end 1999 – mid 2008 | 100% | Luxury high rise apartment tower | |
| $475,000 – $3.5m | early 2002 – mid 2008 | 100% | Luxury high rise apartments | |
| $120,000 – $225,000 | mid 2004 – mid 2012 | 100% | Marina berths for boats | |
| $550,000 – $6.0m | mid 2008 – end 2015 | 0% | Luxury high rise apartment towers | |
| $900,000 – $5.3m | early 2007 – end 2011 | 15% | Luxury housing and terrace development | |
| $600,000 – $4.0m | mid 2013 – mid 2020 | 0% | Luxury high rise apartment towers | |
| PDA with Goldenwood Pty | ||||
| $350,000 – $560,000 | early 2004 – mid 2009 | 100% | Golf course estate in Torquay | Limited/Handbury |
| $35m | end 2005 – late 2009 | N/A | Housing subdivisional land – sold as one lot | 100% Mirvac Limited |
| 100% MWRDP (Mirvac | ||||
| $405,000 – $610,000 | mid 2006 – mid 2011 | 22% | Housing project | Limited 20% equity interest) |
| 50% Mirvac Limited | ||||
| $100,000 – $200,000 | end 2006 – mid 2032 | 0% | Greenf elds subdivisional site in outer west growth corridor | 50% Jayaland Corporation |
| $1.3m – $2.0m | mid 2008 – end 2010 | 0% | Inner city townhouse development | 100% Mirvac Limited |
| 100% MWRDP (Mirvac | ||||
| $485,000 – $855,000 | end 2007 – end 2017 | 0% | Housing project | Limited 20% equity interest) |
96 MIRVAC GROUP PROPERTY COMPENDIUM
RESIDENTIAL DEVELOPMENT
THE PENINSULA, BURSWOOD, WA
==> picture [595 x 361] intentionally omitted <==
==> picture [107 x 107] intentionally omitted <==
==> picture [404 x 138] intentionally omitted <==
----- Start of picture text -----
����������������� [�] ������������������
������������ �����
■ HOUSES / LAND 33.3% ■ HOUSES / LAND 84.6%
■ APARTMENTS 66.7% ■ APARTMENTS 15.4%
----- End of picture text -----
1 REPRESENTS MIRVAC’S SHARE OF DEVELOPMENT REVENUE, EXCLUDING REVENUE ASSOCIATED WITH LOTS NOT HELD ON BALANCE SHEET.
DEVELOPMENT 97
WESTERN AUSTRALIA
-
��� �����������������������
-
�������������
-
�����������
-
����������������������
-
�������������
-
�������������������������� ��� ������������������
-
��������������������������
-
����������������������������
������������
-
�����������������
-
�������������
-
�������������������������������
�
� �
==> picture [13 x 150] intentionally omitted <==
----- Start of picture text -----
�
----- End of picture text -----
� � � ��������� �
� ��
==> picture [31 x 87] intentionally omitted <==
----- Start of picture text -----
��
----- End of picture text -----
==> picture [6 x 5] intentionally omitted <==
----- Start of picture text -----
��
----- End of picture text -----
��
98 MIRVAC GROUP PROPERTY COMPENDIUM
RESIDENTIAL DEVELOPMENT
WESTERN AUSTRALIA
| PROPERTY ACQUISITION DATE LOCATION PROJECT VALUE (INCL. GST) TOTAL LOTS RELEASED EXCHANGED SETTLED |
SETTLEMENT DATE FROM |
1 TO |
|---|---|---|
| QUAY WEST RESORT BUNKER BAY Nov 01 Margaret River $61m 153 153 153 153 |
Jun 04 | Feb 08 |
| MINDARIE KEYS Jan 96 Mindarie $302m 1,541 1,540 1,522 1,522 |
||
| Mindarie Land Estate $167m 1,302 1,302 1,302 1,302 |
Jun 03 | Dec 08 |
| Stage 1 $12m 43 43 43 43 |
Aug 03 | Dec 03 |
| Stage 2 $16m 58 58 58 58 |
Mar 04 | Jun 05 |
| Stage 3 $2m 6 6 6 6 |
Sep 05 | Oct 05 |
| Stage 4 $9m 27 27 27 27 |
Feb 05 | Sep05 |
| Stage 5A $51m 60 59 59 59 |
Jun 06 | Aug08 |
| Stage 5B (i) $16m 23 23 19 19 |
Dec 06 | Jun 09 |
| Stage 5B (ii) $29m 22 22 8 8 |
Jun 08 | Mar 09 |
| THE PENINSULA AUSTRALIANSUPER MANDATE Feb 03 Burswood $883m 654 327 322 140 |
||
| Allegro – Tower 1 $1m 2 0 0 0 |
Dec 08 | Jul 09 |
| Axis – Tower 2 $27m 29 28 28 28 |
May 07 | Mar 11 |
| Aqua – Tower 3 $83m 89 89 86 77 |
Jun 08 | Nov 08 |
| Aurora – Tower 4 $162m 133 93 93 0 |
Feb 10 | Jul 10 |
| Tower 5 $85m 64 45 43 0 |
Jun 10 | Nov 10 |
| The Fairway Stage 1 (Lot 23) $45m 26 26 26 25 |
May 08 | Aug08 |
| The Fairway Stage 2 (Lot 24) $49m 29 29 29 0 |
Oct 08 | Dec 08 |
| Lot 4 $1m 1 1 1 1 |
May 07 | |
| Lot 8B $8m 8 8 8 8 |
Jul 08 | Aug08 |
| Lot 8C $6m 6 0 0 0 |
Jun 10 | Aug10 |
| Lot 14 $11m 7 7 7 0 |
Aug 08 | Sep08 |
| Lot 15 $8m 8 0 0 0 |
Jul 10 | Sep10 |
| Lot 18 $8m 7 0 0 0 |
Jul 09 | Sep09 |
| Lots 9 + 25 $13m 1 1 1 1 |
Jun 07 | |
| Lot 16 $13m 9 0 0 0 |
Jan 11 | Mar 11 |
| Lot 17 $14m 10 0 0 0 |
Sep 10 | Dec 10 |
| Lot 21 $72m 37 0 0 0 |
Sep 10 | Dec 10 |
| Lot 22 $70m 35 0 0 0 |
Feb 11 | Apr 11 |
| Lot 3 $8m 7 0 0 0 |
Feb 13 | Apr 13 |
| Tower 6 (Lot 10) $127m 92 0 0 0 |
May 11 | Oct 11 |
| Tower 7 (Lot 1) $73m 54 0 0 0 |
Jan 12 | Jun 12 |
1 SETTLEMENT DATES MAY VARY AS CIRCUMSTANCES CHANGE.
2 CONSTRUCTION PROGRESS AS A PERCENTAGE OF COST, WHICH INCLUDES LAND SUBDIVISION BUT NOT LAND ACQUISITION.
DEVELOPMENT 99
| CURRENT PRICE RANGE FROM/TO PROJECT PERIOD CONSTRUCTION (CALENDER YEAR) PROGRESS 2 DESCRIPTION |
OWNERSHIP STRUCTURE | |
|---|---|---|
| $280,000 – $825,000 mid 2002 – early2008 100% Hotel at Bunker Bay near Dunsborough |
PDA with Bunker Bay Developments Pty Ltd |
|
| 0% Land subdivision north of Perth |
15% Joint Venture Various | |
| $1.0m – $2.7m mid 1996 – early 2009 |
||
| $210,000 – $795,000 end 2002 – end 2003 |
||
| $185,000 – $550,000 mid 2003 – mid 2005 |
||
| $240,000 – $280,000 mid 2005 – end 2005 |
||
| $240,000 – $800,000 mid 2004 – end 2005 |
||
| $305,000 – $12.5m mid 2005 – end 2008 |
||
| $553,000 – $880,000 end 2006 – end 2008 |
||
| $1.0m – $1.8m mid 2007 – mid 2009 |
||
| $385,000 – $2.7m | 50% Mirvac Limited 50% AustralianSuper Fund |
|
| $450,000 – $750,000 early 2003 – mid 2009 100% Commercial units |
||
| $615,000 – $2.3m end 2004 – mid 2011 100% Highrise residential lots |
||
| $530,000 – $3.5m mid 2005 – end 2008 97% Highrise residential lots |
||
| $850,000 – $3.5m mid 2006 – mid 2010 28% Highrise residential lots |
||
| $750,000 – $3.3m early 2007 – mid 2010 4% Highrise residential lots |
||
| $1.2m – $2.5m end 2006 – mid 2008 98% Midrise luxury lots |
||
| $1.1m – $2.7m early 2007 – end 2008 77% Midrise luxury lots |
||
| $950,000 mid 2007 100% Housing lots |
||
| $690,000 – $1.1m early 2005 – mid 2008 100% Housing lots |
||
| $875,000 – $1.0m mid 2009 – mid 2010 0% Luxury housing |
||
| $1.4m – $1.6m end 2006 – end 2008 96% Luxury housing |
||
| $900,000 – $1.0m early 2009 – end 2010 0% Housing lots |
||
| $1.0m – $1.3m early 2007 – mid 2009 7% Luxury housing |
||
| $13.0m mid 2007 0% Mixed use lots |
||
| $1.3m – $1.5m mid 2009 – mid 2011 0% Luxury housing |
||
| $1.3m – $1.5m early 2009 – end 2010 0% Luxury housing |
||
| $1.5m – $2.8m end 2008 – mid 2011 0% Midrise luxury lots |
||
| $1.5m – $2.8m mid 2008 – end 2011 0% Midrise luxury lots |
||
| $1.1m – $1.3m mid 2011 – mid 2013 0% Housing lots |
||
| $725,000 – $3.6m mid 2008 – end 2011 0% Highrise residential lots |
||
| $665,000 – $3.6m early 2010 – mid 2012 0% Highrise residential lots |
100 MIRVAC GROUP PROPERTY COMPENDIUM
RESIDENTIAL DEVELOPMENT
WESTERN AUSTRALIA
| PROPERTY ACQUISITION DATE LOCATION PROJECT VALUE (INCL. GST) TOTAL LOTS RELEASED EXCHANGED |
SETTLED SETTLEMENT DATE FROM |
1 TO |
|---|---|---|
| MANDURAH SYNDICATES MWRDP Mandurah $515m 1,100 45 9 |
6 | |
| Bridgewater MWRDP Jun 073 $83m 317 20 9 |
6 Jun 08 |
Mar 10 |
| Meadow Springs MWRDP Syndicate Jun 073 $123m 488 6 0 |
0 Dec 08 |
Sep12 |
| Seascapes Town Centre MWRDP Syndicate Jun 083 $310m 295 19 0 |
0 Sep 08 |
Jun 12 |
| MANDURAH SYNDICATES MIRVAC FUNDS MANAGEMENT Mandurah $272m 1,162 579 542 |
477 | |
| Mirvac Development Fund – Seascapes Dec 05 $139m 530 282 264 |
260 Mar 06 |
Jun 11 |
| Mirvac Development Fund – Meadow Springs Jun 06 $133m 632 297 278 |
217 Dec 06 |
Aug10 |
| MEADOW SPRINGS HOUSING Aug 03 Mandurah $105m 186 155 135 |
112 | |
| Bellavista $21m 84 84 80 |
80 May 07 |
Sep08 |
| Eden Springs (Builtform – Lot 575) $530,000 1 1 0 |
0 Aug 09 |
|
| Eden Springs $14m 18 18 18 |
18 May 06 |
Jun 08 |
| Portrush Green $34m 70 40 25 |
3 May 08 |
Aug09 |
| Portrush Green (Land) $2m 11 11 11 |
11 Mar 07 |
Aug07 |
| R60 Site (House and Land) $16m 1 0 0 |
0 Jun 08 |
Jun 10 |
| Northern Golf Course Island (Land, Builtform, Retirement Village) $17m 1 1 1 |
0 Jun 08 |
|
| KENNEDY BAY Port Kennedy $513m 659 0 0 |
0 | |
| Long Beach Estate Jun 02 $7m 21 0 0 |
0 Sep 09 |
Feb 10 |
| Future Stages (Excl. Long Beach Estate) Jul 02 $506m 638 0 0 |
0 Sep 09 |
Apr 15 |
| THE POINT Dec 05 Mandurah $235m 153 148 103 |
0 | |
| Building A $63m 28 23 3 |
0 Apr 09 |
Oct 09 |
| Building B $101m 78 78 68 |
0 Oct 08 |
Oct 09 |
| Building C $71m 47 47 32 |
0 Oct 08 |
Oct 09 |
1 SETTLEMENT DATES MAY VARY AS CIRCUMSTANCES CHANGE.
2 CONSTRUCTION PROGRESS AS A PERCENTAGE OF COST, WHICH INCLUDES LAND SUBDIVISION BUT NOT LAND ACQUISITION. 3 TRANSACTION DATE.
DEVELOPMENT 101
| CURRENT PRICE RANGE | PROJECT PERIOD CONSTRUCTION |
PROJECT PERIOD CONSTRUCTION |
||
|---|---|---|---|---|
| FROM/TO | (CALENDER YEAR) | PROGRESS 2 | DESCRIPTION | OWNERSHIP STRUCTURE |
| 100% MWRDP (Mirvac | ||||
| $179,000 – $1.9m | Limited 20% Equity Interest) | |||
| $200,000 – $250,000 | early 2007 – mid 2010 | 20% | Land lots | |
| $179,000 – $215,000 | mid 2007 – mid 2012 | 12% | Land lots | |
| Coastal village featuring apartments, houses, retail, | ||||
| $350,000 – $1.9m | mid 2008 – mid 2012 | 0% | restaurants & café | |
| $195,000 – $330,000 | ||||
| 100% Mirvac Development | ||||
| $290,000 – $330,000 | early2005 – mid 2011 | 54% | Land lots | Fund – Seascapes |
| 100% Mirvac Development | ||||
| $195,000 – 230,000 | mid 2006 – mid 2010 | 48% | Land lots | Fund – Meadow Springs |
| Architecturally designed homes located within | ||||
| Meadow Springs Land Estate | 100% Mirvac Limited | |||
| $425,000 – $610,000 | mid 2004 – mid 2009 | 99% | Construction contract | |
| $530,000 | mid 2007 – end 2009 | 4% | Land and house lot | |
| $410,000 – $580,000 | mid 2003 – mid 2008 | 100% | Land and house lots | |
| $380,000 – $645,000 | mid 2003 – mid 2009 | 59% | Construction of Housing | |
| $197,000 – $213,000 | mid 2003 – mid 2007 | 0% | Land and Builtform Project | |
| $380,000 – $640,000 | mid 2006 – mid 2011 | 18% | Land | |
| $17.2m | mid 2008 | 0% | Land subdivision in Mandurah | |
| Coastal village featuring houses, mixed use and | ||||
| short stay apartments | PDA with WABGR | |||
| $630,000 – $1.4m | mid 2005 – early 2010 | 81% | Land development and residential | |
| $800,000 – $1.6m | mid 2005 – early 2015 | 0% | Land development and residential | |
| Two apartment towers and a hotel. | ||||
| Majority of apartments will have ocean, marina and/or estuary views | 100% Mirvac Limited | |||
| $950,000 – $4.3m | end 2005 – end 2009 | 38% | Hotel and apartments | |
| $695,000 – $4.0m | end 2005 – end 2009 | 91% | Residential tower | |
| $695,000 – $4.0m | end 2005 – end 2009 | 85% | Residential tower |
102 MIRVAC GROUP PROPERTY COMPENDIUM
RESIDENTIAL DEVELOPMENT
WESTERN AUSTRALIA
| PROPERTY ACQUISITION DATE LOCATION PROJECT VALUE (INCL. GST) TOTAL LOTS RELEASED EXCHANGED |
SETTLED SETTLEMENT DATE FROM |
1 TO |
|---|---|---|
| SWANBOURNE Jun 05 Swanbourne $215m 125 51 46 |
46 | |
| Stage 1 $53m 51 51 46 |
46 Nov 07 |
Apr 09 |
| Stage 2 $20m 8 0 0 |
0 Mar 10 |
Dec 10 |
| Stage 3 $13m 7 0 0 |
0 Mar 10 |
Dec 10 |
| Stage 4 $15m 7 0 0 |
0 Mar 10 |
Dec 10 |
| Stage 5 $114m 52 0 0 |
0 Jun 10 |
Oct 10 |
| BINNINGUP Jan 08 Binningup $550m 2,000 0 0 |
0 Jul 10 |
Feb 25 |
| HOLLYWOOD May 05 Nedlands $63m 74 74 74 |
72 | |
| Residential Homesites $38m 57 57 57 |
57 May 06 |
Aug06 |
| Executive Terraced Homes $25m 17 17 17 |
15 Feb 08 |
Aug08 |
| PRESTON BEACH May 06 Preston Beach $633m 3,000 0 0 |
0 Jan 11 |
Dec 29 |
| BEACHSIDE LEIGHTON Aug 06 Leighton $537m 154 60 60 |
0 | |
| Stage 1 $219m 68 60 60 |
0 Sep 10 |
Dec 10 |
| Stage 2 $264m 84 0 0 |
0 Sep 11 |
Dec 11 |
| Stage 3 $54m 2 0 0 |
0 Sep 11 |
Jul 12 |
| DIANELLA Dec 06 Dianella $40m 81 0 0 |
0 Mar 10 |
Jun 10 |
| JANE BROOK Jul 06 Jane Brook $64m 177 0 0 |
0 Jul 09 |
Nov 10 |
| WATERLINE BRIDGEWATER NORTH Aug 03 Mandurah $517m 392 0 0 |
0 Jun 09 |
Mar 13 |
| LENNOX LAND Jun 06 Coolbellup $15m 36 35 23 |
23 Feb 08 |
Dec 08 |
1 SETTLEMENT DATES MAY VARY AS CIRCUMSTANCES CHANGE. 2 CONSTRUCTION PROGRESS AS A PERCENTAGE OF COST, WHICH INCLUDES LAND SUBDIVISION BUT NOT LAND ACQUISITION.
DEVELOPMENT 103
| CURRENT PRICE RANGE | PROJECT PERIOD CONSTRUCTION |
PROJECT PERIOD CONSTRUCTION |
||
|---|---|---|---|---|
| FROM/TO | (CALENDER YEAR) | PROGRESS 2 | DESCRIPTION | OWNERSHIP STRUCTURE |
| Land subdivision along with houses and apartments. | 50% Mirvac Limited | |||
| JV with WA State Government land developer. | 50% Landcorp | |||
| $840,000 – $2.0m | mid 2005 – mid 2009 | 100% | ||
| $2.5m | early 2008 – end 2010 | 4% | ||
| $1.8m – $2.0m | early 2008 – end 2010 | 5% | ||
| $1.9m – $2.5m | early 2008 – end 2010 | 5% | ||
| $1.5m –$3.1m | early 2008 – end 2010 | 4% | ||
| Land subdivision south west portion of WA, | ||||
| $180,000 – $700,000 | mid 2007 – mid 2025 | 0% | north of Bussleton | PDA with Binningup Nominees |
| Land subdivision in joint venture with | ||||
| WA State Government land developer. | PDA with Landcorp | |||
| $540,000 – $900,000 | mid 2005 – mid 2006 | 100% | ||
| $1.3m – $1.7m | mid 2005 – mid 2008 | 100% | ||
| $200,000 – $300,000 | mid 2006 – end 2029 | 0% | Land estates approx 90min south of Perth | PDA with MAP Nominees |
| Coastal village featuring apartments, | ||||
| houses, hotel and restaurants | 100% Mirvac Limited | |||
| $1.4m – $9.0m | mid 2007 – end 2010 | 2% | Apartments and commercial | |
| $1.6m – $9.1m | mid 2007 – end 2011 | 1% | Apartments | |
| $12.9m – $41.0m | end 2008 – mid 2012 | 0% | Hotel and commercial | |
| $420,000 – $575,000 | end 2006 – mid 2010 | 0% | Land to be redeveloped into homesites | 100% Mirvac Limited |
| $240,000 – $650,000 | mid 2006 – end 2010 | 0% | 65ha land subdivision approx. 20kms north-east of Perth | 100% Mirvac Limited |
| Houses and apartments located within | ||||
| $450,000 – $3.0m | mid 2006 – early 2013 | 0% | Bridgewater land estate | 100% Mirvac Limited |
| $395,000 – $443,000 | mid 2006 – end 2008 | 98% | Land subdivision works for Ministry of Housing | PDA with Ministry of Housing |
104 MIRVAC GROUP PROPERTY COMPENDIUM
RESIDENTIAL DEVELOPMENT
SOUTH AUSTRALIA
==> picture [595 x 72] intentionally omitted <==
==> picture [595 x 361] intentionally omitted <==
PROJECT ACQUISITION VALUE TOTAL SETTLEMENT DATE[1] PROPERTY DATE LOCATION (INCL. GST) LOTS RELEASED EXCHANGED SETTLED FROM TO VICTOR HARBOUR Apr 05 Victor Harbour $79m 599 0 0 0 Jul 09 May 16
1 SETTLEMENT DATES MAY VARY AS CIRCUMSTANCES CHANGE. 2 CONSTRUCTION PROGRESS AS A PERCENTAGE OF COST, WHICH INCLUDES LAND SUBDIVISION BUT NOT LAND ACQUISITION.
DEVELOPMENT 105
==> picture [539 x 435] intentionally omitted <==
----- Start of picture text -----
��������
��� ��������������
----- End of picture text -----
==> picture [541 x 46] intentionally omitted <==
----- Start of picture text -----
CURRENT PRICE RANGE PROJECT PERIOD CONSTRUCTION
FROM/TO (CALENDER YEAR) PROGRESS [2] DESCRIPTION OWNERSHIP STRUCTURE
$130,000 – $150,000 2005 – 2013 0% Residential subdivision in coastal town 100% Mirvac Limited
----- End of picture text -----
106 MIRVAC GROUP PROPERTY COMPENDIUM
$3.0 BILLION
==> picture [595 x 664] intentionally omitted <==
NON-RESIDENTIAL DEVELOPMENT
==> picture [332 x 664] intentionally omitted <==
COMMERCIAL > $1.7 BILLION RETAIL > $0.4 BILLION INDUSTRIAL > $0.9 BILLION
NEXUS INDUSTRY PARK, PRESTONS, NSW
108 MIRVAC GROUP PROPERTY COMPENDIUM
NON-RESIDENTIAL DEVELOPMENT
MPT PORTFOLIO
| DEVELOPMENT | EXPECTED | ||||
|---|---|---|---|---|---|
| PROPERTY | LOCATION | COST | SECTOR | COMPLETION | OWNERSHIP |
| 8-12 Chif ey Square | NSW | $348.0m | Commercial | Feb 11 | 50% MPT, 50% AustralianSuper |
| Network at Eastern Creek | NSW | $43.8m | Industrial | May 10 | 50% MPT, 50% MREIT |
| Nexus Industry Park – Stage 5 | NSW | $16.9m | Industrial | Jul 08 | 100% MPT |
| Manning Mall | NSW | $51.0m | Retail | Sep 09 | 100% MPT |
| Moonee Ponds | VIC | $96.4m | Retail | Mar 09 | 100% MPT |
MIRVAC LIMITED PORTFOLIO
| PROPERTY LOCATION |
FORECAST VALUE ON COMPLETION1 |
SECTOR EXPECTED COMPLETION OWNERSHIP |
|---|---|---|
| Rhodes Off ce Tower NSW |
$118.0m | Commercial Jun 08 100% Mirvac Limited |
| Sydney Water NSW |
$45.4m | Commercial May 09 100% Mirvac Limited |
| Section 63, Civic ACT |
$754.5m | Commercial Aug16 50% Leighton Properties 50% Mirvac Limited |
| Hayles Wharf QLD |
$210.7m | Commercial Sep 11 20% Asolo Investments Pty Ltd 80% Mirvac Limited |
| Education City Stage 1A QLD |
$95.6m | Commercial Completed 50% Springf eld Land Corp 50% Mirvac Limited |
| 664 Collins Street VIC |
$319.4m | Commercial Jun 11 50% Mirvac Limited 50% AustralianSuper |
| Burwood Road VIC |
$120.5m | Commercial Dec 11 100% Mirvac Limited |
| Wesley WA |
$126.7m | Commercial/Retail Dec 08 Redevelopment on behalf of UCA |
| Bankstown Airport NSW |
$287.6m | Industrial Dec 09 33% Leighton Properties 33% Westscheme 33% Mirvac Limited |
| Hoxton Park Airport NSW |
$217.8m | Industrial Dec 09 50% Leighton Properties 50% Mirvac Limited |
| Greenacre Industrial NSW |
$71.9m | Industrial Sep 08 100% Mirvac Limited |
| Denison Road, Hillsdale NSW |
$64.6m | Industrial Dec 11 100% Mirvac Limited |
| South Pine Road, Brendale QLD |
$51.3m | Industrial Apr 09 100% Mirvac Limited |
| Boundary Road, Mackay QLD |
$156.0m | Industrial Oct 12 100% Mirvac Limited |
| 600 Lorimer Street VIC |
$113.0m | Industrial May 11 100% Mirvac Limited |
| Ormeau Shopping Centre – Stage 1 QLD |
– | Retail – 100% Mirvac Limited |
| Nambour Shopping Centre QLD |
– | Retail – 100% Mirvac Limited |
1 REPRESENTS 100% SHARE.
DEVELOPMENT 109
==> picture [595 x 618] intentionally omitted <==
101 MILLER STREET, NORTH SYDNEY, NSW
110 MIRVAC GROUP PROPERTY COMPENDIUM
NON-RESIDENTIAL DEVELOPMENT
MPT PORTFOLIO
==> picture [255 x 143] intentionally omitted <==
8-12 CHIFLEY SQUARE, SYDNEY, NSW
==> picture [255 x 143] intentionally omitted <==
NETWORK AT EASTERN CREEK OLD WALLGROVE EASTERN CREEK, NSW
DESCRIPTION
Located on a strategic site in the heart of the fi nancial core, adjacent to the city’s premium towers. The new building will provide boutique premium space with a commitment to Environmentally Sustainable Development.
DESCRIPTION
Strategically located 6 hectare industrial site in close proximity to the new M7 Westlink.
The site will accommodate approximately 30,000sqm of high quality industrial development.
OWNERSHIP
50% MPT, 50% AUSTRALIANSUPER
OWNERSHIP
50% MPT, 50% MREIT
| COST/REVENUE SUMMARY | TOTAL(100%) |
|---|---|
| LAND(INCL. COSTS) | $64.4m |
| EST. DEVELOPMENT, | |
| CONSTRUCTION & FINANCE COSTS | $283.6m |
| TOTAL DEVELOPMENT COSTS | $348.0m |
| FORECAST NET INCOME | |
| ON COMPLETION | $22.4m1 |
| CAPITALISATION RATE | 6.00% |
| FORECAST VALUE ON COMPLETION | $387.0m |
| COST/REVENUE SUMMARY | TOTAL(100%) | |
|---|---|---|
| LAND(INCL. COSTS) | $11.6m | |
| EST. DEVELOPMENT, | ||
| CONSTRUCTION & FINANCE COSTS | $32.2m | |
| TOTAL DEVELOPMENT COSTS | $43.8m | |
| FORECAST NET INCOME ON COMPLETION | $3.0m1 | |
| CAPITALISATION RATE | 7.00% | |
| FORECAST VALUE ON COMPLETION | $44.0m | |
| PROJECT TIMING | ||
| LAND ACQUISITION | Dec 02 | |
| COMMENCEMENT DATE | Dec 06 | |
| CONSTRUCTION PERIOD | 24 months | |
| FORECAST COMPLETION | May10 |
PROJECT TIMING
| PROJECT TIMING | |
|---|---|
| LAND ACQUISITION | Apr 06 |
| COMMENCEMENT DATE | Aug08 |
| CONSTRUCTION PERIOD | 34 months |
| FORECAST COMPLETION | Aug11 |
PROJECT UPDATE
This stage 2 development application was lodged in March 2008 with determination anticipated late 2008.
PROJECT UPDATE
Servicing to the site is now completed and masterplanning concepts are being fi nalised.
0% 50% 100% 0% 50% 100% ESTIMATED CONSTRUCTION PROGRESS 0% AT 30 JUNE 2008 ESTIMATED CONSTRUCTION PROGRESS 4% AT 30 JUNE 2008
AT 30 JUNE 2008
1 NET OPERATING INCOME.
DEVELOPMENT 111
==> picture [255 x 143] intentionally omitted <==
NEXUS INDUSTRY PARK LYN PARADE PRESTONS, NSW
==> picture [255 x 143] intentionally omitted <==
MANNING MALL, TAREE, NSW
DESCRIPTION
Former Liverpool Showground site rezoned for general 4(a) Industrial. The site when fully developed will accommodate over 70,000sqm of Industrial assets.
DESCRIPTION
The reconfi guration of the existing Bi-Lo supermarket and Kmart to incorporate a new Coles supermarket Target and specialty stores.
Mirvac has completed three industrial facilities with a fourth currently underway.
OWNERSHIP
OWNERSHIP
| OWNERSHIP | OWNERSHIP |
|---|---|
| 100% MPT COST/REVENUE SUMMARY CURRENT |
100% MPT COST/REVENUE SUMMARY TOTAL |
| STAGE 5 – LAND(INCL. COSTS) $5.5m |
LAND(INCL. COSTS) $32.7m |
| EST. DEVELOPMENT, CONSTRUCTION & FINANCE COSTS $11.4m |
EST. DEVELOPMENT, CONSTRUCTION & FINANCE COSTS $18.3m |
| TOTAL DEVELOPMENT COSTS $16.9m |
TOTAL DEVELOPMENT COSTS $51.0m |
| FORECAST NET INCOME ON COMPLETION $1.3m1 |
FORECAST NET INCOME ON COMPLETION $3.5m1 |
| CAPITALISATION RATE 7.25% |
CAPITALISATION RATE 6.75% |
| FORECAST VALUE ON COMPLETION $17.4m |
FORECAST VALUE ON COMPLETION $51.9m |
| PROJECT TIMING | PROJECT TIMING |
| LAND ACQUISITION Aug04 |
LAND ACQUISITION Dec 06 |
| COMMENCEMENT DATE Nov 07 |
COMMENCEMENT DATE Mar 08 |
| FORECAST COMPLETION Jul 08 |
CONSTRUCTION PERIOD 18 months |
| FORECAST COMPLETION Mar 09 |
PROJECT UPDATE
Construction of a 11,500sqm offi ce/warehouse facility nearing completion.
PROJECT UPDATE
Demolition is complete and construction of Stage 1 is well underway and due for completion in March 2009.
0% 50% 100% 0% 50% 100%
ESTIMATED CONSTRUCTION PROGRESS 95%
ESTIMATED CONSTRUCTION PROGRESS 25%
AT 30 JUNE 2008
AT 30 JUNE 2008
112 MIRVAC GROUP PROPERTY COMPENDIUM
NON-RESIDENTIAL DEVELOPMENT
MPT PORTFOLIO
==> picture [254 x 143] intentionally omitted <==
MOONEE PONDS CENTRAL, MOONEE PONDS, VIC
DESCRIPTION
The development of a key infi ll site and adjoining retail areas to deliver a new Kmart, 1st Choice liquor store and 47 specialty tenancies.
OWNERSHIP
100% MPT
| COST/REVENUE SUMMARY | TOTAL |
|---|---|
| LAND(INCL. COSTS) | $35.0m |
| EST. DEVELOPMENT, | |
| CONSTRUCTION & FINANCE COSTS | $61.4m |
| TOTAL DEVELOPMENT COSTS | $96.4m |
| FORECAST NET INCOME | |
| ON COMPLETION | $6.4m1 |
| CAPITALISATION RATE | 6.50% |
| FORECAST VALUE ON COMPLETION | $48.2m |
PROJECT TIMING
| PROJECT TIMING | |
|---|---|
| LAND ACQUISITION | Jan 07 |
| COMMENCEMENT DATE | Mar 07 |
| CONSTRUCTION PERIOD | 24 months |
| FORECAST COMPLETION | Mar 09 |
PROJECT UPDATE
Construction works on programme, leasing campaign in progress.
0% 50% 100%
ESTIMATED CONSTRUCTION PROGRESS 75%
AT 30 JUNE 2008
1 NET OPERATING INCOME.
DEVELOPMENT 113
MIRVAC LIMITED PORTFOLIO
==> picture [255 x 143] intentionally omitted <==
RHODES OFFICE TOWER 5 RIDER BOULEVARD, RHODES, NSW
==> picture [255 x 143] intentionally omitted <==
SYDNEY WATER, SURRY HILLS, NSW
DESCRIPTION
All 4 green star offi ce accommodation over 9 levels and 4.5 ABGR rating.
DESCRIPTION
Mixed use development located in Sydney CBD fringe. Comprises of approximately 2,500sqm of offi ce space and 2,200sqm retail.
OWNERSHIP
OWNERSHIP
100% MIRVAC LIMITED 100% MIRVAC LIMITED
| COST/REVENUE SUMMARY TOTAL |
COST/REVENUE SUMMARY TOTAL |
|---|---|
| LAND(INCL. COSTS) $35.5m |
LAND(INCL. COSTS) $19.2m |
| EST. DEVELOPMENT, CONSTRUCTION & FINANCE COSTS $79.9m |
EST. DEVELOPMENT, CONSTRUCTION & FINANCE COSTS $18.1m |
| TOTAL DEVELOPMENT COSTS $115.4m |
TOTAL DEVELOPMENT COSTS $37.3m |
| FORECAST NET INCOME ON COMPLETION $2.6m1 |
FORECAST NET INCOME ON COMPLETION $8.1m1 |
| CAPITALISATION RATE 7.00% |
CAPITALISATION RATE 7.00% |
| FORECAST VALUE ON COMPLETION $118.0m |
FORECAST VALUE ON COMPLETION $45.4m |
| PROJECT TIMING | PROJECT TIMING |
| LAND ACQUISITION Jan 07 |
LAND ACQUISITION Jan 08 |
| COMMENCEMENT DATE Jan 07 |
COMMENCEMENT DATE Jan 08 |
| CONSTRUCTION PERIOD 16 months |
CONSTRUCTION PERIOD 10 months |
| FORECAST COMPLETION Jun 08 |
FORECAST COMPLETION May09 |
PROJECT UPDATE
Tenant's fi tout is underway and occupation certifi cate received.
PROJECT UPDATE
Demolition works nearing completion with main building works now commenced.
0% 50% 100% 0% 50% 100%
ESTIMATED CONSTRUCTION PROGRESS 100%
ESTIMATED CONSTRUCTION PROGRESS 4%
AT 30 JUNE 2008
AT 30 JUNE 2008
114 MIRVAC GROUP PROPERTY COMPENDIUM
NON-RESIDENTIAL DEVELOPMENT
MIRVAC LIMITED PORTFOLIO
==> picture [255 x 143] intentionally omitted <==
SECTION 63, CIVIC, CANBERRA, ACT
==> picture [255 x 143] intentionally omitted <==
HAYLES WHARF, QLD
DESCRIPTION
Mixed use development within Canberra city centre. The new buildings will total 128,000sqm space.
DESCRIPTION
Hayles Wharf is a mixed use development in Townsville, comprising 19,000sqm of commercial, 1,600sqm retail, 84 hotel rooms and 97 apartments.
OWNERSHIP
50% MIRVAC LIMITED, 50% LEIGHTON PROPERTIES
OWNERSHIP
80% MIRVAC LIMITED, 20% ASOLO INVESTMENTS PTY LTD
| COST/REVENUE SUMMARY TOTAL |
COST/REVENUE SUMMARY TOTAL |
|---|---|
| LAND(INCL. COSTS) $98.5m |
LAND(INCL. COSTS) $7.3m |
| EST. DEVELOPMENT, CONSTRUCTION & FINANCE COSTS $531.6m |
EST. DEVELOPMENT, CONSTRUCTION & FINANCE COSTS $190.3m |
| TOTAL DEVELOPMENT COSTS $630.1m |
TOTAL DEVELOPMENT COSTS $197.6m |
| FORECAST NET INCOME ON COMPLETION $124.4m2 |
FORECAST NET INCOME ON COMPLETION $13.1m2 |
| CAPITALISATION RATE – |
CAPITALISATION RATE – |
| FORECAST VALUE ON COMPLETION $754.5m |
FORECAST VALUE ON COMPLETION $210.7m |
| PROJECT TIMING | PROJECT TIMING |
| LAND ACQUISITION Jan 08 |
LAND ACQUISITION Sep07 |
| COMMENCEMENT DATE Jan 08 |
COMMENCEMENT DATE Sep07 |
| CONSTRUCTION PERIOD 87 months |
CONSTRUCTION PERIOD 22 months |
| FORECAST COMPLETION Aug16 |
FORECAST COMPLETION Sep11 |
PROJECT UPDATE
Staged commercial offi ce development in Canberra. CBD comprising 5 buildings. Masterplan lodged for approval, construction commencement subject to tenant lease precommitment.
PROJECT UPDATE
Development approval will be submitted September 2008.
0% 50% 100% 0% 50% 100%
ESTIMATED CONSTRUCTION PROGRESS 10%
ESTIMATED CONSTRUCTION PROGRESS 0%
AT 30 JUNE 2008
AT 30 JUNE 2008
1 NET OPERATING INCOME. 2 NET DEVELOPMENT PROFIT. 3 DESIGN COMMENCEMENT.
DEVELOPMENT 115
==> picture [255 x 143] intentionally omitted <==
EDUCATION CITY – STAGE 1A SINNATHAMBY BOULEVARD, SPRINGFIELD, QLD
==> picture [254 x 143] intentionally omitted <==
664 COLLINS STREET, MELBOURNE, VIC
DESCRIPTION
Education City is an 18ha campus for multi-educational use. The campus includes University of Southern Queensland, TAFE, an English college, a vocational training college, an ABC Childcare centre, a retail centre and 110 student accommodation rooms. Stage 2 will include a primary, secondary school and additional commercial buildings.
DESCRIPTION
An A grade commercial building located in a prime CBD location adjacent to the Southern Cross Railway Station. The building to be developed in Joint Venture with AustralianSuper will have a 6 star energy rating and will comprise 47,000sqm of net lettable area over 11 levels.
OWNERSHIP
50% MIRVAC LIMITED, 50% SPRINGFIELD LAND CORPORATION LIMITED
OWNERSHIP
50% MIRVAC LIMITED, 50% AUSTRALIANSUPER
| COST/REVENUE SUMMARY STAGE 1(100%) |
COST/REVENUE SUMMARY TOTAL |
|---|---|
| LAND(INCL. COSTS) $5.7m |
LAND(INCL. COSTS) $30.0m |
| EST. DEVELOPMENT, CONSTRUCTION & FINANCE COSTS $73.2m |
EST. DEVELOPMENT, CONSTRUCTION & FINANCE COSTS $247.7m |
| TOTAL DEVELOPMENT COSTS $78.9m |
TOTAL DEVELOPMENT COSTS $277.7m |
| FORECAST NET INCOME ON COMPLETION $7.1m1 |
FORECAST NET INCOME ON COMPLETION $41.7m2 |
| CAPITALISATION RATE 7.43% |
CAPITALISATION RATE 6.25% |
| FORECAST VALUE ON COMPLETION $95.6m |
FORECAST VALUE ON COMPLETION $319.4m |
| PROJECT TIMING | PROJECT TIMING |
| LAND ACQUISITION Mar 05 |
LAND ACQUISITION Nov 07 |
| COMMENCEMENT DATE3 Apr 05 |
COMMENCEMENT DATE3 Nov 07 |
| CONSTRUCTION PERIOD 18 months |
CONSTRUCTION PERIOD 25 months |
| FORECAST COMPLETION Dec 06 |
FORECAST COMPLETION Jun 11 |
PROJECT UPDATE
Stage 1 is now complete. Stage 2 works in Design for further 8,500sqm.
PROJECT UPDATE
Finalising building contract.
0% 50% 100% 0% 50% 100%
ESTIMATED CONSTRUCTION PROGRESS 100%
ESTIMATED CONSTRUCTION PROGRESS 0%
AT 30 JUNE 2008
AT 30 JUNE 2008
116 MIRVAC GROUP PROPERTY COMPENDIUM
NON-RESIDENTIAL DEVELOPMENT
MIRVAC LIMITED PORTFOLIO
==> picture [254 x 143] intentionally omitted <==
291 BURWOOD ROAD, HAWTHORN, VIC
==> picture [255 x 143] intentionally omitted <==
WESLEY, WA
DESCRIPTION
An A grade commercial building development with signifi cant ground fl oor show room. When completed the building will comprise 18,888sqm over 5 levels of large corporate campus style fl oor plates with a central atrium.
DESCRIPTION
A 6900sqm site located in the heart of the Perth CBD which will include the $107m redevelopment of the Wesley Arcade, QBE & Queens Buildings into retail and commercial space on behalf of the Uniting Church in Australia (UCA).
OWNERSHIP
100% MIRVAC LIMITED
OWNERSHIP
NIL
| COST/REVENUE SUMMARY TOTAL |
COST/REVENUE SUMMARY TOTAL |
|---|---|
| LAND(INCL. COSTS) $20.0m |
LAND(INCL. COSTS) $27.7m |
| EST. DEVELOPMENT, CONSTRUCTION & FINANCE COSTS $92.1m |
EST. DEVELOPMENT, CONSTRUCTION & FINANCE COSTS $48.1m |
| TOTAL DEVELOPMENT COSTS $112.1m |
TOTAL DEVELOPMENT COSTS $75.8m |
| FORECAST NET INCOME ON COMPLETION $8.4m1 |
FORECAST NET INCOME ON COMPLETION $8.8m3 |
| CAPITALISATION RATE 6.75% |
CAPITALISATION RATE 7.00% |
| FORECAST VALUE ON COMPLETION $120.5m |
FORECAST VALUE ON COMPLETION $126.7m |
| PROJECT TIMING | PROJECT TIMING |
| LAND ACQUISITION Nov 07 |
LAND ACQUISITION N/A |
| COMMENCEMENT DATE2 Nov 07 |
COMMENCEMENT DATE Jul 072 |
| CONSTRUCTION PERIOD 18 months |
CONSTRUCTION PERIOD 17 months |
| FORECAST COMPLETION Dec 11 |
FORECAST COMPLETION Dec 08 |
PROJECT UPDATE
Awaiting planning permit.
PROJECT UPDATE
Construction is progressing.
| 0% 50% 100% |
0% 50% 100% |
|---|---|
| ESTIMATED CONSTRUCTION PROGRESS 0% AT 30 JUNE 2008 |
ESTIMATED CONSTRUCTION PROGRESS 40% AT 30 JUNE 2008 |
1 NET DEVELOPMENT PROFIT.
2 DESIGN COMMENCEMENT. 3 NET FEE REVENUE.
DEVELOPMENT 117
==> picture [255 x 143] intentionally omitted <==
BANKSTOWN AIRPORT CORNER MILPERRA ROAD AND HENRY LAWSON DRIVE, BANKSTOWN, NSW
==> picture [254 x 143] intentionally omitted <==
HOXTON PARK AIRPORT INTERSECTION OF M7 AND COWPASTURE ROAD, HOXTON PARK, NSW
DESCRIPTION
Development and sale of 104ha (gross) of land surplus to the aeronautical requirements of the Airport. Figures assume land subdivision and sell only.
DESCRIPTION
Development of 82ha (gross) made available by the closure of the Airport in Oct 2008.
OWNERSHIP
OWNERSHIP
CONSORTIUM: 33.3% MIRVAC LIMITED, 33.3% LEIGHTON PROPERTIES, 33.3% WESTSCHEME.
CONSORTIUM: 50% MIRVAC LIMITED, 50% LEIGHTON PROPERTIES
| 33.3% WESTSCHEME. | |
|---|---|
| COST/REVENUE SUMMARY | TOTAL(100%) |
| LAND(INCL. COSTS) | $98.0m |
| EST. DEVELOPMENT, | |
| CONSTRUCTION & FINANCE COSTS | $141.6m |
| TOTAL DEVELOPMENT COSTS | $239.6m |
| FORECAST NET INCOME | |
| ON COMPLETION | $48.0m1 |
| CAPITALISATION RATE | – |
| FORECAST VALUE ON COMPLETION | $287.6m |
| COST/REVENUE SUMMARY | TOTAL (100%) | |
|---|---|---|
| LAND(INCL. COSTS) | $38.0m | |
| EST. DEVELOPMENT, | ||
| CONSTRUCTION & FINANCE COSTS | $120.3m | |
| TOTAL DEVELOPMENT COSTS | $159.0m | |
| FORECAST NET INCOME | ||
| ON COMPLETION | $59.5m1 | |
| CAPITALISATION RATE | – | |
| FORECAST VALUE ON COMPLETION | $217.8m | |
| PROJECT TIMING | ||
| LAND ACQUISITION | Dec 03 | |
| COMMENCEMENT DATE2 | Jul 05 | |
| CONSTRUCTION PERIOD | 12 months | |
| FORECAST COMPLETION | Dec 09 |
PROJECT TIMING
| PROJECT TIMING | |
|---|---|
| LAND ACQUISITION | Dec 03 |
| COMMENCEMENT DATE2 | Jan 06 |
| CONSTRUCTION PERIOD | 30 months |
| FORECAST COMPLETION | Dec 09 |
PROJECT UPDATE
Site services are being constructed and lots are being sold progressively. Sales to date Toll and Bankstown Grammar School.
PROJECT UPDATE
Stage 1 – Early release area constructed and land sales commenced. Balance of site subject to rezoning.
0% 50% 100% 0% 50% 100%
ESTIMATED CONSTRUCTION PROGRESS 40%
ESTIMATED CONSTRUCTION PROGRESS 20%
AT 30 JUNE 2008
AT 30 JUNE 2008
118 MIRVAC GROUP PROPERTY COMPENDIUM
NON-RESIDENTIAL DEVELOPMENT
MIRVAC LIMITED PORTFOLIO
==> picture [254 x 143] intentionally omitted <==
GREENACRE INDUSTRIAL 57 – 67 ROBERTS RD, GREENACRE, NSW
==> picture [255 x 143] intentionally omitted <==
DENISON ROAD, HILLSDALE, NSW
DESCRIPTION
An existing Industrial multi unit complex. Development consent has been for the upgrade and expansion of this site.
DESCRIPTION
Strata Industrial unit development comprising approximately 20,000sqm of total saleable area.
OWNERSHIP
100% MIRVAC LIMITED
OWNERSHIP
100% MIRVAC LIMITED
| COST/REVENUE SUMMARY TOTAL |
COST/REVENUE SUMMARY TOTAL |
|---|---|
| LAND(INCL. COSTS) $34.3m |
LAND(INCL. COSTS) $19.3m |
| EST. DEVELOPMENT, CONSTRUCTION & FINANCE COSTS $42.2m |
EST. DEVELOPMENT, CONSTRUCTION & FINANCE COSTS $41.8m |
| TOTAL DEVELOPMENT COSTS $76.5m |
TOTAL DEVELOPMENT COSTS $61.1m |
| FORECAST NET INCOME ON COMPLETION NIL |
FORECAST NET INCOME ON COMPLETION $3.5m2 |
| CAPITALISATION RATE N/A |
CAPITALISATION RATE – |
| FORECAST VALUE ON COMPLETION $76.5m |
FORECAST VALUE ON COMPLETION $64.6m |
| PROJECT TIMING | PROJECT TIMING |
| LAND ACQUISITION Jan 07 |
LAND ACQUISITION Jun 07 |
| COMMENCEMENT DATE1 May07 |
COMMENCEMENT DATE1 Sep07 |
| CONSTRUCTION PERIOD 10 months |
CONSTRUCTION PERIOD 12 months |
| FORECAST COMPLETION Sep08 |
FORECAST COMPLETION Dec 11 |
PROJECT UPDATE
Masterplanning being undertaken.
PROJECT UPDATE
Strata industrial units and child care centre.
| 0% 50% 100% |
0% 50% 100% |
|---|---|
| ESTIMATED CONSTRUCTION PROGRESS 95% AT 30 JUNE 2008 |
ESTIMATED CONSTRUCTION PROGRESS 10% AT 30 JUNE 2008 |
1 DESIGN COMMENCEMENT. 2 NET DEVELOPMENT PROFIT.
DEVELOPMENT 119
==> picture [255 x 143] intentionally omitted <==
SOUTH PINE ROAD, BRENDALE, QLD
==> picture [255 x 143] intentionally omitted <==
BOUNDARY ROAD, MACKAY, QLD
DESCRIPTION
Located in the established industrial locale of Brendale in the northern suburbs of Brisbane, this 29,500sqm quality institutional grade business park will comprise of seven industrial business units.
DESCRIPTION
This prime industrial site is located south of the City of Mackay. The development will be a multi stage industrial project comprising a combination of land subdivision and built form.
OWNERSHIP
OWNERSHIP
| OWNERSHIP | OWNERSHIP |
|---|---|
| 100% MIRVAC LIMITED COST/REVENUE SUMMARY TOTAL |
100% MIRVAC LIMITED COST/REVENUE SUMMARY TOTAL |
| LAND(INCL. COSTS) $13.3m |
LAND(INCL. COSTS) $32.5m |
| EST. DEVELOPMENT, CONSTRUCTION & FINANCE COSTS $29.5m |
EST. DEVELOPMENT, CONSTRUCTION & FINANCE COSTS $98.1m |
| TOTAL DEVELOPMENT COSTS $42.8m |
TOTAL DEVELOPMENT COSTS $130.6m |
| FORECAST NET INCOME ON COMPLETION $8.5m2 |
FORECAST NET INCOME ON COMPLETION $25.4m2 |
| CAPITALISATION RATE 7.00% |
CAPITALISATION RATE 7.00% |
| FORECAST VALUE ON COMPLETION $51.3m |
FORECAST VALUE ON COMPLETION $156.0m |
| PROJECT TIMING | PROJECT TIMING |
| LAND ACQUISITION Oct 07 |
LAND ACQUISITION Oct 07 |
| COMMENCEMENT DATE1 Nov 07 |
COMMENCEMENT DATE1 Nov 07 |
| CONSTRUCTION PERIOD 12 months |
CONSTRUCTION PERIOD 60 months |
| FORECAST COMPLETION Apr 09 |
FORECAST COMPLETION Oct 12 |
PROJECT UPDATE
Masterplan approved.
PROJECT UPDATE
Finalisation of masterplan.
| 0% 50% 100% |
0% 50% 100% |
|---|---|
| ESTIMATED CONSTRUCTION PROGRESS 20% AT 30 JUNE 2008 |
ESTIMATED CONSTRUCTION PROGRESS 0% AT 30 JUNE 2008 |
120 MIRVAC GROUP PROPERTY COMPENDIUM
NON-RESIDENTIAL DEVELOPMENT
MIRVAC LIMITED PORTFOLIO
==> picture [254 x 143] intentionally omitted <==
600 LORIMER STREET PORT MELBOURNE, VIC
==> picture [255 x 143] intentionally omitted <==
ORMEAU SHOPPING CENTRE – STAGE 1
DESCRIPTION
Former General Motors Holden land totalling 4ha which will be redeveloped into a quality industrial business park. The park will consist of approximately 30 industrial offi ce and warehouse units.
DESCRIPTION
A signifi cant town centre development on the Gold Coast, South East Queensland. Stage 1 a neighbourhood shopping centre incorporating a 3,500sqm supermarket and approximately 2,800sqm of specialty fl oor space.
OWNERSHIP
100% MIRVAC LIMITED
OWNERSHIP
100% MIRVAC LIMITED
| COST/REVENUE SUMMARY TOTAL |
COST/REVENUE SUMMARY TOTAL |
|---|---|
| LAND(INCL. COSTS) $17.0m |
LAND(INCL. COSTS) $6.1m |
| EST. DEVELOPMENT, CONSTRUCTION & FINANCE COSTS $84.0m |
EST. DEVELOPMENT, CONSTRUCTION & FINANCE COSTS TBA |
| TOTAL DEVELOPMENT COSTS $101.0m |
TOTAL DEVELOPMENT COSTS TBA |
| FORECAST NET INCOME ON COMPLETION $12.0m1 |
FORECAST NET INCOME ON COMPLETION – |
| CAPITALISATION RATE 7.00% |
CAPITALISATION RATE 6.50% |
| FORECAST VALUE ON COMPLETION $113.0m |
FORECAST VALUE ON COMPLETION – |
| PROJECT TIMING | PROJECT TIMING |
| LAND ACQUISITION Dec 05 |
LAND ACQUISITION Jan 07 |
| COMMENCEMENT DATE2 Dec 06 |
COMMENCEMENT DATE2 TBA |
| CONSTRUCTION PERIOD 36 months |
CONSTRUCTION PERIOD TBA |
| FORECAST COMPLETION May11 |
FORECAST COMPLETION TBA |
PROJECT UPDATE
Planning completed, Stage 1 planning permit granted.
PROJECT UPDATE
Planning underway.
| 0% 50% 100% |
0% 50% 100% |
|---|---|
| ESTIMATED CONSTRUCTION PROGRESS 0% AT 30 JUNE 2008 |
ESTIMATED CONSTRUCTION PROGRESS 0% AT 30 JUNE 2008 |
1 NET DEVELOPMENT PROFIT. 2 DESIGN COMMENCEMENT.
DEVELOPMENT 121
==> picture [255 x 143] intentionally omitted <==
NAMBOUR SHOPPING CENTRE
DESCRIPTION
The development of the vacated Morton Sugar Mill in the heart of Nambour, into a sub regional shopping centre.
OWNERSHIP
100% MIRVAC LIMITED
| COST/REVENUE SUMMARY | TOTAL |
|---|---|
| LAND(INCL COSTS) | $3.7m |
| EST. DEVELOPMENT, | |
| CONSTRUCTION & FINANCE COSTS | TBA |
| TOTAL DEVELOPMENT COSTS | TBA |
| FORECAST NET INCOME | |
| ON COMPLETION | – |
| CAPITALISATION RATE | 6.25% |
| FORECAST VALUE ON COMPLETION | – |
| PROJECT TIMING | |
| LAND ACQUISITION | Jan 07 |
| COMMENCEMENT DATE2 | TBA |
| CONSTRUCTION PERIOD | TBA |
| FORECAST COMPLETION | TBA |
PROJECT UPDATE
Planning underway.
0% 50% 100%
ESTIMATED CONSTRUCTION PROGRESS 0%
AT 30 JUNE 2008
122 MIRVAC GROUP PROPERTY COMPENDIUM
NOTES
123
MIRVAC GROUP
HEAD OFFICE / Level 26, 60 Margaret Street Sydney NSW 2000 SYDNEY / 02 9080 8000 PARRAMATTA / 02 9893 8800 MELBOURNE / 03 9645 9400 BRISBANE / 07 3859 5888 PERTH / 08 8424 9900 www.mirvac.com
PAPER STOCK
This document is printed on Monza Satin Recycled, an FSC accredited paper, manufactured using Elemental Chlorine Free pulp that contains 55% Recycled fi bre (30% Preconsumer Fibre/25% Post Consumer fi bre). The mill is certifi ed under ISO 14001 and IPPC environmental management systems.
FSC Chain of Custody (CoC) promotes responsible forest management. FSC has developed principles for certifying the management of forest holdings, and a system of tracing, verifying and labeling timber and wood products which originate from FSC certifi ed forests.
ISO 14001 The standard published by the International Standards Organisation specifying the requirements of an environmental management system.
IPPC Integrated Pollution Prevention and Control. IPPC seeks to prevent or minimise air, water and soil pollution by emissions from industrial installations in the community.
DISCLAIMER
The information made available through this property compendium, including any expression of opinion or forecast, has been obtained from or based on sources believed by Mirvac Group to be reliable. Mirvac Group does not warrant the accuracy, completeness or currency of the information. Mirvac Group and its related companies will not be liable for any inaccuracies, omissions or errors in the content nor for any loss or damage arising from action taken in reliance on the information.
==> picture [9 x 4] intentionally omitted <==
----- Start of picture text -----
55%
----- End of picture text -----
Mixed Sources Product group from well-managed forests, controlled sources and recycled wood or fibre
Cert no. SGS-COC-3047 www.fsc.org © 1996 Forest Stewardship Council