Investor Presentaiton
Celebrating 50 years FY22 Additional Information
Residential: masterplanned communities pipeline (key projects)
Expected settlement profile (lots) 2
Total
Project Value
Post-
Major projects
State
Stage
Ownership
Type
(incl. GST)1 Pre-FY23
FY23
FY24
FY25
FY26
FY27
FY27
Ashford Residences
QLD
Multiple stages
100% House & Land
$90m
63
61
Madox
WA
Multiple stages
100%
Land
$120m
292
106
Iluma Private Estate
WA
Multiple stages
100%
Land
$170m
448
177
Georges Cove
NSW
Multiple stages
PDA
House
$190m
179
The Fabric
VIC
Multiple stages
100%
House
$240m
15
232
The Village
NSW
Multiple stages
PDA
House & Land
$220m
One71 Baldivis
WA
Multiple stages
100%
Land
$80m
243
ཚཝཱ
94
284
142
| | | | |2
27
Henley Brook
WA
Multiple stages
100%
Land
$160m
79
547
Everleigh
QLD
Multiple stages
100%
Land
$930m
539
1,162
1,755
Googong
NSW
Multiple stages
JV
Olivine
VIC
Multiple stages
100% & DMA
Smiths Lane
VIC
Multiple stages
Woodlea
VIC
Multiple stages
Cobbitty
NSW
Multiple stages
100% & JO
JV
100%
House & Land
House & Land
House & Land
$1,950m
2,554
1,420
1,111
$1,870m
881
1,790
1,956
$1,570m
7623
1,962
463
House & Land
$1,980m
3,909
2,042
616
House & Land
$650m
953
55 Coonara Avenue 4
NSW
Multiple stages
100%
House
TBC
200
Milperra, Western Sydney University Campus
NSW
Multiple stages
PDA
House
$420m
310
115
Marsden Park North
NSW
Multiple stages
Wantirna South
VIC
Multiple stages
PDA
PDA
House & Land
House & Land
$320m
$1,360m
491
56
447
1,270
Note: PDAs are development service contracts and there is no land ownership to Mirvac.
50
mirvac
MASTERPLANNED
COMMUNITIES PROJECT
PIPELINE ANALYSIS
-85%
% of total FY23
expected lots to settle
from masterplanned
communities
1. Approximate and indicative only and subject to change. Project value includes past revenues and expected future revenues, and will depend on planning outcomes, development and construction decisions as well as market demand and conditions, including COVID-19 uncertainties.
2. Settlement timing and lot numbers subject to change depending on planning outcomes, development and construction decisions as well as market demand and conditions, including COVID-19 uncertainties.
3. 100% owned lots. Some 100% owned lots will settle in FY23.
4. Rezoning permits 600 lots (mix of apartments and housing) but final outcome is subject to planning.
11 AUGUST 2022 80View entire presentation