Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

MIRVAC GROUP Management Reports 2008

Aug 25, 2008

65328_rns_2008-08-25_dac88184-7a33-4cb6-a873-10d7c7039e07.pdf

Management Reports

Open in viewer

Opens 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