For Immediate Release · building a strong portfolio that features both revenue stability and...
Transcript of For Immediate Release · building a strong portfolio that features both revenue stability and...
![Page 1: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/1.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
1
March 12, 2019 For Immediate Release
Real Estate Investment Trust Securities Issuer
1-7-2 Otemachi, Chiyoda-ku, Tokyo SANKEI REAL ESTATE Inc. Representative: Yuichi Ota, Executive Director
(TSE code: 2972) Asset Management Company
Sankei Building Asset Management Co., Ltd. Representative: Yuichi Ota
President and Chief Executive Officer Contact: Atsushi Mukai
Director and Chief Financial & IR Officer TEL: +81-3-5542-1316
Notice Concerning Completion of Acquisition of Assets SANKEI REAL ESTATE Inc. (“SANKEI REAL ESTATE”) announces that it today completed the acquisition of real estate and trust beneficiary rights for the following 8 properties (the “Acquired Assets”) indicated in the securities registration statement submitted on February 7, 2019. 1. Overview of Acquisition
Category Property number
Property name Location Acquisition price (millions of yen)
(Note 1)
Office buildings
A-1 Tokyo Sankei Building (Note 2) Chiyoda-ku, Tokyo 2,509
A-2 BREEZÉ TOWER (Note 2) Kita-ku, Osaka-shi, Osaka
8,600
A-3 S-GATE NIHONBASHI-HONCHO (Note 2)
Chuo-ku, Tokyo 6,698
A-4 S-GATE AKIHABARA Chiyoda-ku, Tokyo 2,055
A-5 Hibiya Sankei Building Chiyoda-ku, Tokyo 5,829
A-6 Hatchobori Sankei Building Chuo-ku, Tokyo 4,959
A-7 Toyo Park Building Koto-ku, Tokyo 3,782
Subtotal (7 properties) ‐ 34,434
Sub assets (Note 3)
B-1 Hotel Intergate Tokyo Kyobashi Chuo-ku, Tokyo 8,961
Subtotal (1 property) ‐ 8,961
Total (8 properties) ‐ 43,395
(Note 1) “Acquisition price” is the sale and purchase price of real estate and each trust beneficiary right stated in each sale and purchase
agreement for asset acquisition rounded down to the nearest million yen. The sale and purchase prices do not include consumption
tax, local consumption tax and the various expenses required for the acquisition.
(Note 2) The acquisition price of “Tokyo Sankei Building” and “S-GATE NIHONBASHI-HONCHO” are the figures equivalent to the co-ownership
interests in each property acquired by SANKEI REAL ESTATE (2% and 51%, respectively) (*1). The acquisition price of “BREEZÉ TOWER”
is the figure equivalent to the quasi co-ownership interest in the sectional ownership of the office portion acquired by SANKEI REAL
ESTATE (30%) (*2).
(*1) As for “Tokyo Sankei Building,” SANKEI REAL ESTATE acquired 2% co-ownership interest in the ownership of the site, 2%
quasi co-ownership interest in the leasehold and 2% co-ownership interest in the ownership of the building. As for
“S-GATE NIHONBASHI-HONCHO,” trust beneficiary rights with 51% co-ownership interest in the ownership of the site
and building as trust assets were acquired. “Co-ownership interest in each property (2% and 51%, respectively)” is used
as such meaning. For details, please refer to the individual asset table of “Tokyo Sankei Building” and “S-GATE
NIHONBASHI-HONCHO” in “2. Overview of Individual Properties of the Acquired Assets” below.
![Page 2: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/2.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
2
(*2) As for “BREEZÉ TOWER,” SANKEI REAL ESTATE acquired 30% quasi co-ownership interest in trust beneficiary rights with
sectional ownership of the office portion and use rights of the site (ownership of the site, leasehold and mutual use
rights) as trust assets. “Quasi co-ownership interest in sectional ownership (30%)” is used as such meaning. For details,
please refer to the individual asset table of “BREEZÉ TOWER” in “2. Overview of Individual Properties of the Acquired
Assets” below.
(Note 3) “Sub assets” collectively refer to asset types that possess characteristics different from “office buildings” and which contribute to
building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market
(Note 4).
(Note 4) “Cyclical real estate market” refers to a phenomenon showing a repeated cycle in the real estate market of a prosperous period
wherein the price of real estate or occupancy rate/rent increases and a recession period wherein the price of real estate or
occupancy rate/rent decreases.
(1) Date of conclusion of
sale and purchase agreement
January 23, 2019
(2) Acquisition date March 12, 2019 (3) Seller Please refer to “3. Overview of Seller” below (4) Funds for acquisition Proceeds from the issuance of new investment units resolved at SANKEI
REAL ESTATE’s board of directors’ meeting held on February 7, 2019 and March 5, 2019 alongside borrowings (Note)
(5) Settlement method Payment of full amount at the time of delivery (Note) For the said borrowings, please refer to “Notice Concerning Borrowing of Funds” announced today.
2. Overview of Individual Properties of the Acquired Assets
The table below shows the overview of each Acquired Asset (the “individual asset table”). In addition, the terms used in the individual asset table are as follows. Please refer to the individual asset table together with the explanation on the terms listed below.
In principle, unless otherwise noted, the status as of October 31, 2018 is indicated. ・ “Type of specified asset” indicates the type of each Acquired Asset upon acquisition. ・ “Location” indicates the residential address of each real estate. ・ “Acquisition date” indicates the acquisition date stated in each sale and purchase agreement of the
Acquired Assets. ・ “Acquisition price” indicates the purchase price of real estate and trust beneficiary rights indicated in
each sale and purchase agreement of the Acquired Assets (excluding consumption tax, local consumption tax and various expenses including brokerage commission, and rounded down to the nearest million yen).
・ “Overview of trust beneficiary rights” indicates the overview of the trustee, trust establishment date and trust expiration date upon the acquisition of each Acquired Asset (after the change when changes are made due to the acquisition).
・ “Site area” of the land is indicated based on the information in the registry. ・ “Use district” of the land indicates the type of use district stipulated in Article 8, Paragraph 1, Item 1 of
the City Planning Act. ・ “Floor area ratio” and “Building coverage ratio” of the land indicate, in principle, the figures before the
increase or decrease through easing or restrictive measures defined in accordance with related laws and regulations such as the Building Standards Act and the City Planning Act. Moreover, certain easing or restrictive measures may be applied to the “Floor area ratio” or “Building coverage ratio” in this document depending on the Acquired Asset.
・ “Type of ownership” of the land indicates the type of right for each Acquired Asset held by SANKEI REAL ESTATE (trustee of real estate trust for trust beneficiary rights in real estate).
・ “Structure and floors” of the building is indicated based on the information in the registry. ・ “Construction completion” of the building indicates the date of completion of each building indicated in
the registry. If there are multiple main buildings, the date of the oldest building in the registry is indicated.
・ “Total floor area” of the building is indicated based on the information in the registry. Moreover, “Total
![Page 3: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/3.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
3
floor area” indicates the total floor area of main buildings and attached buildings. It indicates the total floor area of the entire building regardless of sectional ownership or quasi co-ownership.
・ “Use” of the building indicates the main use among the building type in the registry. ・ “Type of ownership” of the building indicates the type of right for each Acquired Asset held by SANKEI
REAL ESTATE (trustee of real estate trust for trust beneficiary rights in real estate). ・ “Property management company” indicates the property management company with which SANKEI
REAL ESTATE has concluded a property management agreement for each Acquired Asset. ・ “Master lease company” indicates the master lease company with which SANKEI REAL ESTATE has
concluded a master lease agreement for each Acquired Asset. Moreover, the co-owners of some Acquired Assets may be the master lease company.
・ “Master lease type” indicates the type of master lease agreement (pass-through-type or fixed-rent-type). “Pass-through-type” indicates master lease agreements with no rent guarantee and “fixed-rent-type” indicates master lease agreements with rent guarantee.
・ “Appraisal value” is the appraisal value as of October 31, 2018 stated in each real estate appraisal report. The appraisal of the Acquired Assets is entrusted to Japan Real Estate Institute, The Tanizawa Sōgō Appraisal Co., Ltd. and Daiwa Real Estate Appraisal Co., Ltd.
・ “PML value” is indicated based on the engineering report for December 2018 prepared by Tokio Marine & Nichido Risk Consulting Co., Ltd.
・ “Number of tenants” indicates the number of tenants based on the lease agreement of each Acquired Asset as of October 31, 2018 (or as of the point of time noted separately if any). However, the total number of end tenants is indicated for the portion in the pass-through-type master lease agreement when a master lease agreement has been concluded for the said asset.
・ “Total rental revenue” indicates the amount calculated by annualizing the monthly rent (only for rent of rental rooms excluding usage fee of warehouse, signboard, parking lot, etc. and including common service expenses. Free rent and rent holiday will not be taken into consideration. Consumption tax, etc. are not included) of the building indicated in the lease agreement of each Acquired Asset effective as of October 31, 2018 (or as of the point of time noted separately if any), rounded to the nearest million yen. Moreover, the amount calculated by annualizing the monthly rent in the lease agreement concluded with the end tenant for the portion in the pass-through-type master lease agreement and by annualizing the monthly rent in the master lease agreement for the targeted portion in the fixed-rent-type master lease agreement is indicated when a master lease agreement has been concluded for the Acquired Assets.
・ “Security and guarantee deposits” indicates the total amount of security and guarantee deposits (including the amount expected to be received based on each lease agreement) based on the lease agreement of each Acquired Asset as of October 31, 2018 (or as of the point of time noted separately if any), rounded to the nearest million yen.
・ “Leased area” indicates the total leased area shown in the lease agreement of each Acquired Asset as of October 31, 2018 (or as of the point of time noted separately if any). Moreover, the total area for which a lease agreement has actually been concluded with the end tenant is indicated for the portion in the pass-through-type master lease agreement.
・ “Total leasable area” indicates the area which is believed to be leasable based on the lease agreement or drawing of buildings for each Acquired Asset as of October 31, 2018 (or as of the point of time noted separately if any).
・ “Occupancy rate” indicates the ratio of leased area to leasable area for each Acquired Asset as of October 31, 2018 (or as of the point of time noted separately if any), rounded to the first decimal place.
・ “Special remarks” indicates matters recognized as important as of October 31, 2018 (or as of the point of time noted separately if any) in consideration of the relationship of rights, use, safety, etc. of each Acquired Asset as well as the impact on the appraisal value, profitability, and disposition.
![Page 4: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/4.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
4
A-1 Tokyo Sankei Building Property name Tokyo Sankei Building
Type of specified asset Real estate
Location 1-7-2 Otemachi, Chiyoda-ku, Tokyo
Acquisition date March 12, 2019
Acquisition price 2,509 million yen
Overview of trust beneficiary right
Trustee ―
Trust establishment date
―
Trust expiration date
―
Land
Site area 6,261.96 m2 (Note 1)
Use district Commercial district
Floor area ratio 1,300%
Building coverage ratio
80%
Type of ownership
Ownership (2% co-ownership interest), leasehold (2% quasi co-ownership interest) (Note 2)
Building
Structure and floors
Steel framed reinforced concrete, reinforced concrete, steel framed structure with flat roof/31 floors above ground and 4 below
Construction completion
September 28, 2000
Total floor area 82,494.98 m2
Use Office, assembly hall, retail, parking
Type of ownership
Ownership (2% co-ownership interest) (Note 2)
Property management company
The Sankei Building Co., Ltd.
Master lease company The Sankei Building Co., Ltd.
Master lease type Pass-through type
Appraisal value 2,540 million yen
Appraiser Japan Real Estate Institute
PML value 2.3%
PML value investigation company
Tokio Marine & Nichido Risk Consulting Co., Ltd.
Collateral None
Overview of leasing (Note 4)
Number of tenants 45
Total rental revenue 88 million yen
Security and guarantee deposits
84 million yen
Leased area 827.94 m2
Total leasable area 844.46 m2
Occupancy rate 98.0%
Special remarks
Part of the land (site) of the property is leased land. The said leasehold (2% quasi co-ownership interest) is owned by SANKEI REAL ESTATE and the remaining portion (98% quasi co-ownership interest) is owned by The Sankei Building Co., Ltd. Approval of the owner of the said leased land (Fuji Media Holdings, Inc.) is required upon the transfer of the leasehold associated with the transfer of the building. As for the property, SANKEI REAL ESTATE and The Sankei Building Co., Ltd. hold respective co-ownership interest of 2% and 98% in the land and
![Page 5: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/5.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
5
building. In addition, SANKEI REAL ESTATE and The Sankei Building Co., Ltd. also hold respective quasi co-ownership interest of 2% and 98% in the leasehold for the leased land, which is part of the land, and a co-ownership agreement has been concluded between SANKEI REAL ESTATE and The Sankei Building Co., Ltd. The following matters have been stipulated in the said agreement.
・Decision-making
In principle, decision-making on all matters concerning operation and management of the property (including leasehold. The same hereafter in the following special remarks) are based on the agreement of all co-owners, and co-owners shall discuss in good faith with each other by holding meetings to reach the said agreement smoothly. Co-owners shall abide by the decision made at the reasonable discretion of the majority of co-owners if an agreement cannot be reached among all co-owners after holding multiple meetings.
・Special agreement on indivisibility
Co-owners shall not request the division of the property for five years (to be automatically renewed)
・Preferential negotiation rights Co-owners shall designate other co-owners as parties to whom preferential negotiation rights are exercised in preference to third parties when transferring co-ownership interest in the property or quasi co-ownership interest in the leasehold to third parties.
・Approved matters
Co-owners shall not transfer, pledge, set collateral or dispose co-ownership interest in the property or quasi co-ownership interest in the leasehold against third parties without any written consent of all other co-owners.
(Note 1) 223.31 m2 of leased land is included.
(Note 2) SANKEI REAL ESTATE acquired 2% co-ownership interest in the ownership of the land, 2% quasi co-ownership interest in the
leasehold and 2% co-ownership interest in the ownership of the building.
(Note 3) As for part of the third floor of the building (protruding portion in phase II construction work), a vibration control oil damper
manufactured by KYB Corporation group has been installed after the completion of phase I construction work of the building.
It has been confirmed with Takenaka Corporation (designer, structural designer, and constructor of the building) that there
will be no impact on the building even if failure occurs in the future as the safety of the structure of the building is
independent of the performance of such oil damper.
(Note 4) In the overview of leasing, figures equivalent to 2% co-ownership interest are indicated for total rental revenue, security and
guarantee deposits, leased area, total leasable area and occupancy rate.
![Page 6: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/6.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
6
A-2 BREEZÉ TOWER Property name BREEZÉ TOWER
Type of specified asset Real estate trust beneficial interest
Location 2-4-9 Umeda, Kita-ku, Osaka-shi, Osaka
Acquisition date March 12, 2019
Acquisition price 8,600 million yen
Overview of trust beneficiary right
Trustee Mizuho Trust & Banking Co., Ltd.
Trust establishment date
March 12, 2019
Trust expiration date
March 31, 2029
Land
Site area 4,676.08 m2 (Note 1)
Use district Commercial district
Floor area ratio 800%
Building coverage ratio
80%
Type of ownership
Ownership, leasehold, mutual use rights (all being rights to use the site) (30% quasi co-ownership interest) (Note 2) (Note 3) (Note 4)
Building
Structure and floors
Steel framed, steel framed reinforced concrete structure with flat roof/37 floors above ground and 3 below
Construction completion
July 1, 2008
Total floor area 82,718.17 m2 (Note 5)
Use Office, retail, theater
Type of ownership
Sectional ownership of office portion (30% quasi co-ownership interest) (Note 3)
Property management company
The Sankei Building Co., Ltd.
Master lease company The Sankei Building Co., Ltd.
Master lease type Pass-through type
Appraisal value 9,300 million yen
Appraiser Japan Real Estate Institute
PML value 2.8%
PML value investigation company
Tokio Marine & Nichido Risk Consulting Co., Ltd.
Collateral None
Overview of leasing (Note 6)
Number of tenants 36
Total rental revenue 597 million yen
Security and guarantee deposits
472 million yen
Leased area 8,097.34 m2
Total leasable area 8,097.34 m2
Occupancy rate 100.0%
Special remarks
Part of the land (site) of the property is leased land. Approval of the owner of the said leased land (Sankei Shimbun Co., Ltd.) is required upon the transfer of the leasehold associated with the transfer of the building. Part of the exclusively owned portion of the building under compartmentalized ownership is co-owned by the trustee and a third party, and the following matters concerning the relationship on co-ownership of the said exclusively owned portion between the trustee and the said third
![Page 7: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/7.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
7
party has been stipulated in the lease agreement concluded among the trustee, third party and The Sankei Building Co., Ltd.
・Decision-making
Matters concerning operation and management of the said exclusively owned portion shall be decided by an agreement between the trustee and the said third party, and the trustee and the said third party shall discuss in good faith with each other to reach the said agreement smoothly.
The land (site) of the property is composed of i. the land co-owned by The Sankei Building Co., Ltd. and the trustee, ii. the land leased by Sankei Shimbun Co., Ltd., and, iii. the land owned or leased by the third party which is the said co-owner (mutual use rights). Therefore, mutual use rights have been set for the site of the property among The Sankei Building Co., Ltd., which holds sectional ownership in the building, the trustee, and the third party which is the said co-owner. A quasi co-ownership agreement has been concluded between The Sankei Building Co., Ltd. (70% quasi co-ownership interest), which is the quasi co-owner of the trust beneficiary rights in the sectional ownership of the building, and SANKEI REAL ESTATE (30% quasi co-ownership interest). The following matters have been stipulated in the quasi co-ownership agreement.
・Decision-making
In principle, actions of beneficiaries are decided by reaching an agreement with all quasi co-owners. However, quasi co-owners shall abide by the decision made by the majority of quasi co-owners except for certain matters if an agreement cannot be reached among all quasi co-owners.
・Special agreement on indivisibility Quasi co-owners shall not request the division of the trust beneficiary rights for five years (to be automatically renewed)
・Preferential negotiation rights
Quasi co-owners shall discuss the conditions of sale and purchase with other quasi co-owners in preference to third parties when selling quasi co-ownership interest.
・Approved matters
Advance approval in written form by other quasi co-owners is required when quasi co-owners set collateral or implement disposal other than the transfer of the quasi co-ownership interest.
As of January 31, 2018, confirmation of the boundary between the property and the adjacent land on the north side of the property as well as the conclusion of memorandum, etc. pertaining to it are partially uncompleted.
(Note 1) i. 74.30 m2 of land leased by Sankei Shimbun Co., Ltd. and ii. 339.89 m2 of land (portion subject to mutual use) owned or
leased by third parties which are other co-owners of part of the exclusively owned portion of the building under
compartmentalized ownership co-owned by the trustee are included.
(Note 2) The land of the property is the site of the building under compartmentalized ownership and the percentage of the quasi
co-ownership interest in the right to use the site which will be acquired by the trustee is 54.30%.
![Page 8: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/8.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
8
(Note 3) The trust assets constituting the trust for the trust beneficiary right acquired by SANKEI REAL ESTATE are i. 58.33%
co-ownership interest in the land co-owned with The Sankei Building Co., Ltd., ii. 58.33% quasi co-ownership interest in the
leasehold of the leased land, iii. 58.33% quasi co-ownership interest in the mutual use rights for the portion subject to mutual
use and, iv. sectional ownership of the office portion (38.56% co-ownership interest in the sectional ownership is indicated for
the exclusively owned portion of Building 27-6 as it is co-owned with a third party). SANKEI REAL ESTATE has acquired 30%
quasi co-ownership interest in the said trust beneficiary right.
(Note 4) The trustee uses the underground portion of the land owned by Osaka City adjacent to the site as an underground connecting
passage based on the permission for exclusive possession obtained from Osaka City.
(Note 5) The area of the exclusively owned portion for the sectional ownership of the office portion owned by the trustee is 35,464.91
m2 (the floor area of the exclusively owned portion of Building 27-6 which is co-owned with the trustee and the third party is
calculated by taking into consideration the co-ownership interest), the area of the exclusively owned portion for the sectional
ownership of the building and office portion owned by a third party is 4,504.20 m2 (the floor area of the exclusively owned
portion of Building 27-6 which is co-owned with the trustee and third party is calculated by taking into consideration the
co-ownership interest), and the total area of the portion co-owned among the owners of sectional ownership is 17,410.39 m2
(common area portion and attached facility. The floor area of the exclusively owned portion of Building 27-6 which is
co-owned with the trustee and the third party is not included). Moreover, the area of the exclusively owned portion for the
sectional ownership of the portion other than the office portion is 25,338.67 m2 and is owned by The Sankei Building Co., Ltd.
(Note 6) In the overview of leasing, figures equivalent to 30% of the area and amount for the office portion constituting the trust
beneficiary rights are indicated for total rental revenue, security and guarantee deposits, leased area, total leasable area and
occupancy rate.
![Page 9: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/9.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
9
A-3 S-GATE NIHONBASHI-HONCHO Property name S-GATE NIHONBASHI-HONCHO
Type of specified asset Real estate trust beneficial interest
Location 1-9-1 Nihonbashi-Honcho, Chuo-ku, Tokyo
Acquisition date March 12, 2019
Acquisition price 6,698 million yen
Overview of trust beneficiary right
Trustee Mizuho Trust & Banking Co., Ltd.
Trust establishment date
March 12, 2019
Trust expiration date
March 31, 2029
Land
Site area 954.21 m2
Use district Commercial district
Floor area ratio 800%
Building coverage ratio
80%
Type of ownership
Ownership (51% co-ownership interest) (Note 1)
Building
Structure and floors
Steel framed structure with flat roof/11 floors above ground
Construction completion
October 31, 2018
Total floor area 8,174.43 m2
Use Office, parking
Type of ownership
Ownership (51% co-ownership interest) (Note 1)
Property management company
The Sankei Building Co., Ltd.
Master lease company The Sankei Building Co., Ltd.
Master lease type Pass-through type
Appraisal value 6,780 million yen
Appraiser Japan Real Estate Institute
PML value 2.0%
PML value investigation company
Tokio Marine & Nichido Risk Consulting Co., Ltd.
Collateral None
Overview of leasing (Note 2)
Number of tenants 3
Total rental revenue 307 million yen
Security and guarantee deposits
307 million yen
Leased area 3,171.83 m2
Total leasable area 3,171.83 m2
Occupancy rate 100.0%
Special remarks
The property is co-owned with a third party and a co-ownership agreement has been concluded between the said third party (49% co-ownership interest) and Mizuho Trust & Banking Co., Ltd., the trustee. The following matters have been stipulated in the co-ownership agreement.
・Decision-making
If an agreement cannot be reached among co-owners, the percentage of co-ownership interest in the property will be totalized for each option given by co-owners and the option with the largest percentage shall be
![Page 10: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/10.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
10
regarded as the intention of all co-owners.
・Approved matters
Approval of the third party, a co-owner of the property, is required for the transfer of co-ownership interest (excluding transfer to SANKEI REAL ESTATE).
・Preferential negotiation rights
When either co-owner intends to transfer their co-ownership interest in the property to a third party, the other co-owner shall be designated as the party to whom preferential negotiation rights are exercised in preference to third parties.
・Special agreement on indivisibility
The co-owners shall not request the division of the property for five years (to be automatically renewed)
In addition to the above, it has been agreed between the said third party and SANKEI REAL ESTATE that approval of the said third party will be required for the transfer of trust beneficiary rights by SANKEI REAL ESTATE.
(Note 1) SANKEI REAL ESTATE acquired trust beneficiary rights with 51% co-ownership interest in the land and 51% co-ownership
interest in the building as trust assets.
(Note 2) The overview of leasing as of November 1, 2018 is indicated. In the overview of leasing, figures equivalent to 51%
co-ownership interest are indicated for total rental revenue, security and guarantee deposits, leased area, total leasable area
and occupancy rate.
![Page 11: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/11.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
11
A-4 S-GATE AKIHABARA Property name S-GATE AKIHABARA
Type of specified asset Real estate trust beneficial interest
Location 2-4-6 Higashi-Kanda, Chiyoda-ku, Tokyo
Acquisition date March 12, 2019
Acquisition price 2,055 million yen
Overview of trust beneficiary right
Trustee Mizuho Trust & Banking Co., Ltd.
Trust establishment date
March 12, 2019
Trust expiration date
March 31, 2029
Land
Site area 366.30 m2
Use district Commercial district
Floor area ratio 500%
Building coverage ratio
80%
Type of ownership
Ownership
Building
Structure and floors
Steel framed structure with flat roof/8 floors above ground
Construction completion
September 29, 2017
Total floor area 2,012.44 m2
Use Office
Type of ownership
Ownership
Property management company
The Sankei Building Co., Ltd.
Master lease company The Sankei Building Co., Ltd.
Master lease type Pass-through type
Appraisal value 2,080 million yen
Appraiser Japan Real Estate Institute
PML value 2.2%
PML value investigation company
Tokio Marine & Nichido Risk Consulting Co., Ltd.
Collateral None
Overview of leasing
Number of tenants 5
Total rental revenue 111 million yen
Security and guarantee deposits
111 million yen
Leased area 1,681.55 m2
Total leasable area 1,681.55 m2
Occupancy rate 100.0%
Special remarks Not applicable
![Page 12: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/12.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
12
A-5 Hibiya Sankei Building Property name Hibiya Sankei Building
Type of specified asset Real estate trust beneficial interest
Location 1-9-1 Yurakucho, Chiyoda-ku, Tokyo
Acquisition date March 12, 2019
Acquisition price 5,829 million yen
Overview of trust beneficiary right
Trustee Mitsubishi UFJ Trust and Banking Corporation
Trust establishment date
March 12, 2019
Trust expiration date
March 31, 2029
Land
Site area 562.07 m2
Use district Commercial district
Floor area ratio 1,300%
Building coverage ratio
80%
Type of ownership
Ownership
Building
Structure and floors
Steel framed structure with flat roof/12 floors above ground and 2 below
Construction completion
June 25, 1992
Total floor area 5,673.04 m2
Use Office, retail
Type of ownership
Ownership
Property management company
The Sankei Building Co., Ltd.
Master lease company The Sankei Building Co., Ltd.
Master lease type Pass-through type
Appraisal value 5,900 million yen
Appraiser Japan Real Estate Institute
PML value 3.1%
PML value investigation company
Tokio Marine & Nichido Risk Consulting Co., Ltd.
Collateral None
Overview of leasing
Number of tenants 11
Total rental revenue 375 million yen
Security and guarantee deposits
324 million yen
Leased area 3,441.37 m2
Total leasable area 3,441.37 m2
Occupancy rate 100.0%
Special remarks Not applicable
![Page 13: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/13.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
13
A-6 Hatchobori Sankei Building Property name Hatchobori Sankei Building
Type of specified asset Real estate trust beneficial interest
Location 2-7-1 Hatchobori, Chuo-ku, Tokyo
Acquisition date March 12, 2019
Acquisition price 4,959 million yen
Overview of trust beneficiary right
Trustee Mitsubishi UFJ Trust and Banking Corporation
Trust establishment date
September 26, 2000
Trust expiration date
March 31, 2029
Land
Site area 974.32 m2
Use district Commercial district
Floor area ratio 600% (Note)
Building coverage ratio
80%
Type of ownership
Ownership
Building
Structure and floors
Steel framed reinforced concrete structure with flat roof/9 floors above ground and 2 below
Construction completion
September 1, 1965
Total floor area 8,810.21 m2
Use Office, retail, garage
Type of ownership
Ownership
Property management company
The Sankei Building Co., Ltd.
Master lease company The Sankei Building Co., Ltd.
Master lease type Pass-through type
Appraisal value 5,020 million yen
Appraiser The Tanizawa Sōgō Appraisal Co., Ltd.
PML value 0.3%
PML value investigation company
Tokio Marine & Nichido Risk Consulting Co., Ltd.
Collateral None
Overview of leasing
Number of tenants 10
Total rental revenue 306 million yen
Security and guarantee deposits
252 million yen
Leased area 5,587.84 m2
Total leasable area 5,587.84 m2
Occupancy rate 100.0%
Special remarks Not applicable
(Note) The building of the property was duly constructed with a floor-area ratio of 894% in accordance with the construction-related
regulations at that time. However, the designated floor-area ratio became 600% with the amendment of the
construction-related regulations and the building is currently an existing non-conforming building.
![Page 14: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/14.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
14
A-7 Toyo Park Building Property name Toyo Park Building
Type of specified asset Real estate trust beneficial interest
Location 5-29-17 Toyo, Koto-ku, Tokyo
Acquisition date March 12, 2019
Acquisition price 3,782 million yen
Overview of trust beneficiary right
Trustee Sumitomo Mitsui Trust Bank, Limited
Trust establishment date
March 1, 2017
Trust expiration date
March 31, 2029
Land
Site area 1,723.02 m2
Use district Semi-industrial district
Floor area ratio 300%
Building coverage ratio
60%
Type of ownership
Ownership
Building
Structure and floors
Steel framed reinforced concrete structure with flat roof/6 floors above ground
Construction completion
June 18, 1991
Total floor area 5,124.10 m2
Use Office
Type of ownership
Ownership
Property management company
CBRE K.K.
Master lease company -
Master lease type -
Appraisal value 3,790 million yen
Appraiser Japan Real Estate Institute
PML value 9.0%
PML value investigation company
Tokio Marine & Nichido Risk Consulting Co., Ltd.
Collateral None
Overview of leasing
Number of tenants 4
Total rental revenue 199 million yen
Security and guarantee deposits
163 million yen
Leased area 4,098.60 m2
Total leasable area 4,224.52 m2
Occupancy rate 97.0%
Special remarks Not applicable
![Page 15: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/15.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
15
B-1 Hotel Intergate Tokyo Kyobashi Property name Hotel Intergate Tokyo Kyobashi
Type of specified asset Real estate trust beneficial interest
Location 3-7-8 Kyobashi, Chuo-ku, Tokyo
Acquisition date March 12, 2019
Acquisition price 8,961 million yen
Overview of trust beneficiary right
Trustee Mizuho Trust & Banking Co., Ltd.
Trust establishment date
March 12, 2019
Trust expiration date
March 31, 2029
Land
Site area 489.65 m2
Use district Commercial district
Floor area ratio 800%
Building coverage ratio
80%
Type of ownership
Ownership
Building
Structure and floors
Steel framed structure with flat roof/17 floors above ground
Construction completion
January 18, 2018
Total floor area 5,583.73 m2
Use Hotel, retail, parking
Type of ownership
Ownership
Property management company The Sankei Building Management Co., Ltd.
Master lease company SANKEI REAL ESTATE
Master lease type Pass-through type
Appraisal value 9,070 million yen
Appraiser Daiwa Real Estate Appraisal Co., Ltd.
PML value 1.8%
PML value investigation company
Tokio Marine & Nichido Risk Consulting Co., Ltd.
Collateral None
Overview of leasing
Number of tenants 1
Total rental revenue 413 million yen
Security and guarantee deposits
206 million yen
Leased area 6,006.53 m2
Total leasable area 6,006.53 m2
Occupancy rate 100.0%
Overview of lease agreement
Type of agreement: Fixed-term building lease agreement Period of agreement: 20 years (from February 1, 2018 to January 31, 2038) Rent revision: Rent will not be revised and Article 32 of the Act on Land and Building Leases will not be applied. However, when there are significant changes in economic circumstances (hyperinflation, world crisis etc.) or other significant reasons, the lessor and lessee may revise the rent upon consultation. In addition, if operation is suspended due to inevitable reasons such as natural disaster, terrorism and war, the lessor and lessee may revise the rent during the period of suspension of operation upon
![Page 16: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/16.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
16
consultation. Renewal of agreement: Not applicable as the agreement is a fixed-term building lease agreement. Mid-term cancellation: The lessor and lessee cannot cancel the lease agreement until the termination of the agreement due to the expiration of lease period. However, the lessor and lessee can cancel the agreement by paying the amount equivalent to the rent from the cancellation date to the expiration date of the lease agreement or the amount equivalent to two years’ rent, whichever is higher.
Special remarks Not applicable
3. Overview of Seller
(A-1 Tokyo Sankei Building, A-2 BREEZÉ TOWER, A-3 S-GATE NIHONBASHI-HONCHO, A-4 S-GATE AKIHABARA, A-5 Hibiya Sankei Building, A-6 Hatchobori Sankei Building, B-1 Hotel Intergate Tokyo Kyobashi)
(1) Name The Sankei Building Co., Ltd.
(2) Location 1-7-2 Otemachi, Chiyoda-ku, Tokyo
(3) Post and name of representative
President & CEO Kazunobu Iijima
(4) Line of business Development, acquisition, sales, leasing, sale in lots and management of real estate (office, residence, hotel, etc.)
(5) Capital 28,120 million yen (as of March 31, 2018)
(6) Date of establishment June 11, 1951
(7) Net assets 97,363 million yen (as of March 31, 2018)
(8) Total assets 309,196 million yen (as of March 31, 2018)
(9) Major shareholders and shareholding ratio
Fuji Media Holdings Inc. 100%
(10) Relationship with SANKEI REAL ESTATE and the Asset Management Company
Capital relationship
The company owns 4.98% of the total number of investment units issued and outstanding of SANKEI REAL ESTATE as of the date of this document. It also owns 100% of the shares issued and outstanding of the Asset Management Company as of the date of this document.
Personnel relationship
Nine executives and employees of the Asset Management Company are loaned staff from the company.
Business relationship
The company has concluded a trademark license agreement, a property management business consignment agreement and a master lease agreement with SANKEI REAL ESTATE. It has also concluded a sponsor support agreement and a fixed-term building lease agreement with the Asset Management Company.
Status as related party
The company falls under the category of a related party of SANKEI REAL ESTATE and the Asset Management Company.
(A-7 Toyo Park Building)
(1) Name Godo Kaisha SKB 1
(2) Location 1-4-1 Nihonbashi, Chuo-ku, Tokyo
(3) Post and name of representative
Representative partner: General Incorporated Association SKB 1 Executor of duties: Takanori Mishina
(4) Line of business
1. Acquisition, holding and disposal of trust beneficiary rights in real estate 2. Sale and purchase, leasing, management, acquisition, holding, disposal
and use of real estate 3. All other businesses incidental or pertaining to the above
(5) Capital 100,000 yen
(6) Date of establishment May 24, 2018
(7) Net assets Not disclosed as consent for the disclosure of net assets has not been
![Page 17: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/17.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
17
obtained from the seller.
(8) Total assets Not disclosed as consent for the disclosure of total assets has not been obtained from the seller.
(9) Major employees and shareholding ratio
General Incorporated Association SKB 1 100%
(10) Relationship with SANKEI REAL ESTATE and the Asset Management Company
Capital relationship
The company is a special purpose company invested in by The Sankei Building Co., Ltd., the parent company of the Asset Management Company, and The Sankei Building Co., Ltd. owns 4.98% of the total number of investment units issued and outstanding of SANKEI REAL ESTATE as of the date of this document.
Personnel relationship
There are no personnel relationships to be stated between the company and SANKEI REAL ESTATE or the Asset Management Company.
Business relationship
There are no business relationships to be stated between the company and SANKEI REAL ESTATE or the Asset Management Company.
Status as related party
The company falls under the category of a related party of SANKEI REAL ESTATE and the Asset Management Company.
4. Transaction with Interested Parties, etc.
The Sankei Building Co., Ltd. and Godo Kaisha SKB 1, the sellers of the Acquired Assets, fall under the category of an interested party, etc. stipulated in Article 201 of the Act on Investment Trusts and Investment Corporations (Act No. 198 of 1951, as amended) (the “Investment Trust Act”) and Article 123 of the Order for Enforcement of the Act on Investment Trusts and Investment Corporations (Act No. 480 of 2000, as amended) (the “Order for Enforcement of the Investment Trust Act”) as well as under the category of an interested party defined in the Asset Management Company’s rules on transactions with interested parties. Therefore, upon the conclusion of the sales and purchase agreement, the Asset Management Company has completed necessary procedures such as deliberation and resolution in accordance with the rules on transactions with interested parties, which is a voluntary rule for preventing conflict of interests in transactions with interest parties.
5. Status of Sellers
Property acquisitions from parties having special interest are as follows. The following table shows i. the name of the company, ii. relationship with parties having special interest and, iii. background, reasons, etc. of acquisition.
Property name
(Location)
Previous owner/ holder of trust beneficiary right
Second previous owner/ holder of trust beneficiary right
Third previous owner/ holder of trust beneficiary right
i., ii., iii. i., ii., iii. i., ii., iii.
Acquisition (transfer) price Acquisition (transfer) price Acquisition (transfer) price
Acquisition (transfer) period Acquisition (transfer) period Acquisition (transfer) period
Tokyo Sankei Building (1-7-2 Otemachi, Chiyoda-ku, Tokyo)
i. The Sankei Building Co., Ltd. ii. Parent company of the
Asset Management Company
iii. Acquired for development purposes
i. Sankei Shimbun Co., Ltd. ii. Parent company of The
Sankei Building Co., Ltd., the parent company of the Asset Management Company, at that time
iii. Acquired for development purposes
Other than a party having special interest
Omitted as the property was owned for more than a year
Omitted as the property was owned for more than a year
―
Land: February 1955, October 1958
Building: September 2000 (completion)
Land: January 1955 Building: March 1955
(completion)
―
![Page 18: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/18.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
18
Property name
(Location)
Previous owner/ holder of trust beneficiary right
Second previous owner/ holder of trust beneficiary right
Third previous owner/ holder of trust beneficiary right
BREEZÉ TOWER (2-4-9 Umeda, Kita-ku, Osaka-shi, Osaka)
i. The Sankei Building Co., Ltd. ii. Parent company of the
Asset Management Company
iii. Acquired for development purposes
i. (A) Osaka Shimbun (B) Sankei Shimbun Co., Ltd. (C) Individual
ii. (A) Parent company of The Sankei Building Co., Ltd., the parent company of the Asset Management Company, at that time (currently integrated with Sankei Shimbun Co., Ltd.) (B) Parent company of The Sankei Building Co., Ltd., the parent company of the Asset Management Company (C) Other than a party having special interest
iii. Acquired for development purposes
Other than a party having special interest
Omitted as the property was owned for more than a year
Omitted as the property was owned for more than a year
―
Land: July 1952, January 1954 Building: October 2008 (completion)
Land: July 1949, June 1951 Building: July 1952 (completion)
―
![Page 19: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/19.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
19
Property name (Location)
Previous owner/holder of trust beneficiary right
Second previous owner/holder of trust
beneficiary right
Third previous owner/ holder of trust beneficiary right
i., ii., iii. i., ii., iii. i., ii., iii.
Acquisition (transfer) price Acquisition (transfer) price Acquisition (transfer) price
Acquisition (transfer) period
Acquisition (transfer) period
Acquisition (transfer) period
S-GATE NIHONBASHI-HONCHO (1-9-1 Nihonbashi-Honcho, Chuo-ku, Tokyo)
i. The Sankei Building Co., Ltd. ii. Parent company of the
Asset Management Company
iii. Acquired for development purposes
Other than a party having special interest
―
Omitted as the property was owned for more than a year
― ―
Land: October 2015 Building: October 2018
(completion) ― ―
S-GATE AKIHABARA (2-4-6 Higashi-Kanda, Chiyoda-ku, Tokyo)
i. The Sankei Building Co., Ltd. ii. Parent company of the
Asset Management Company
iii. Acquired for development purposes
Other than a party having special interest
―
Omitted as the property was owned for more than a year
― ―
Land: December 2015 Building: September 2017
(completion) ― ―
Hibiya Sankei Building (1-9-1 Yurakucho, Chiyoda-ku, Tokyo)
i. The Sankei Building Co., Ltd. ii. Parent company of the
Asset Management Company
iii. Acquired for investment and management purposes
Other than a party having special interest
―
Omitted as the property was owned for more than a year
― ―
November 2005 ― ―
Hatchobori Sankei Building (2-7-1 Hatchobori, Chuo-ku, Tokyo)
i. The Sankei Building Co., Ltd. ii. Parent company of the
Asset Management Company
iii. Acquired for investment and management purposes
Other than a party having special interest
―
Omitted as the property was owned for more than a year
― ―
March 2016 ― ―
Toyo Park Building (5-29-17 Toyo, Koto-ku, Tokyo)
i. Godo Kaisha SKB 1 ii. Special purpose company
invested in by The Sankei Building Co., Ltd., the
Other than a party having special interest
―
![Page 20: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/20.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
20
Property name (Location)
Previous owner/holder of trust beneficiary right
Second previous owner/holder of trust
beneficiary right
Third previous owner/ holder of trust beneficiary right
parent company of the Asset Management Company
iii. Acquired for investment and management purposes
3,650 million yen ― ―
September 2018 ― ―
Hotel Intergate Tokyo Kyobashi (3-7-8 Kyobashi, Chuo-ku, Tokyo)
i. The Sankei Building Co., Ltd. ii. Parent company of the
Asset Management Company
iii. Acquired for development purposes
Other than a party having special interest
―
Omitted as the property was owned for more than a year
― ―
Land: June 2015 Building: January 2018
(completion) ― ―
6. Overview of Brokerage
(1) Overview of Broker The broker in the acquisition of Toyo Park Building is The Sankei Building Co., Ltd. For the overview of The Sankei Building Co., Ltd., please refer to the column of “The Sankei Building Co., Ltd.” in “3. Overview of the Seller.” The Sankei Building Co., Ltd. falls under the category of an interested party, etc. stipulated in Article 201 of the Investment Trust Act and Article 123 of the Order for Enforcement of the Investment Trust Act as well as under the category of an interested party defined in the Asset Management Company’s rules on transactions with interested parties. Therefore, upon the conclusion of the sales and purchase agreement, the Asset Management Company has completed necessary procedures such as deliberation and resolution in accordance with the rules on transactions with interested parties, which is a voluntary rule for preventing conflict of interests in transactions with interest parties.
(2) Breakdown and Amount of Brokerage Fee, etc.
The brokerage fee for the above broker is 76 million yen (excluding consumption tax, etc. and rounded down to the nearest million yen).
There are no applicable matters for the Acquired Assets other than “Toyo Park Building.”
![Page 21: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/21.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
21
7. Schedule of Acquisition
Date of determination of acquisition January 22, 2019
Date of conclusion of purchase agreement
January 23, 2019
Payment date March 12, 2019
Date of delivery of properties March 12, 2019
8. Future Outlook
For the operating forecasts for the fiscal period ending August 2019 (from November 19, 2018 to August 31, 2019), fiscal period ending February 2020 (from September 1, 2019 to February 29, 2020), fiscal period ending August 2020 (from March 1, 2020 to August 31, 2020) and fiscal period ending February 2021 (from September 1, 2020 to February 28, 2021), please refer to “Notice Concerning Operating Forecasts for the Fiscal Period Ending August 2019, Fiscal Period Ending February 2020, Fiscal Period Ending August 2020 and Fiscal Period Ending February 2021” announced today.
![Page 22: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/22.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
22
9. Overview of Appraisal Report
Overview of appraisal report
Property name Tokyo Sankei Building
Appraiser Japan Real Estate Institute
Appraisal value 2,540 million yen
Appraisal date October 31, 2018
Items Details Overview, etc.
Income approach value 2,540 million yen Assessed by applying the DCF method and direct capitalization method
Value based on direct capitalization method
2,580 million yen
i. Operating revenue 119 million yen
Effective gross income 124 million yen
Assessed by taking into consideration rental revenue, common area charges, etc. which are deemed stable over the long term
Loss from vacancy, etc. 4 million yen Assessed by taking into consideration vacancy rates which are deemed stable over the long term
ii. Operating expenses 49 million yen
Maintenance and operation cost
12 million yen Assessed by taking into consideration the level of expenses of similar properties based on the past actual results and conditions of the current agreement
Utilities expenses 6 million yen Assessed by taking into consideration occupancy rates, etc. based on the past actual results
Repair expenses 1 million yen Assessed by taking into consideration the engineering report and the level of expenses of similar properties
PM fee 2 million yen
Assessed by taking into consideration the level of expenses of similar properties based on the past actual results and conditions of the current agreement
Tenant soliciting fees, etc. 0 million yen Assessed by taking into consideration the assumed turnover period of lessees
Taxes and public dues 24 million yen Assessed by taking into consideration the past actual results and the level of similar properties
Non-life insurance premium
0 million yen Assessed by taking into consideration the level of expenses of similar properties
Other expenses 1 million yen Assessed by taking into consideration the level of expenses of similar properties
iii. Net operating income (NOI: i. - ii.)
69 million yen
iv. Income from deposits 0 million yen Assessed by assuming an investment yield of 1.0%.
v. Capital expenditure 3 million yen Assessed by taking into consideration the engineering report and the level of renewal fees of similar properties
Net cash flow (NCF: iii. + iv. - v.)
67 million yen
Capitalization rate 2.6% Assessed by taking into consideration the marketability of targeted properties, transaction yield of similar properties, etc.
Value based on discounted cash flow method
2,500 million yen
Discount rate 2.3%
Assessed by taking into consideration the competitiveness, etc. of targeted properties
Terminal capitalization rate 2.7% Assessed by taking into consideration the risk on aging, market condition, etc.
Integrated value based on cost method 2,690 million yen
Ratio of land 94.4%
Ratio of building 5.6%
Other matters which the appraiser has paid attention to in the appraisal
-
(Note) All of the above amounts are the figures equivalent to 2% co-ownership interest.
![Page 23: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/23.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
23
Overview of appraisal report
Property name BREEZÉ TOWER
Appraiser Japan Real Estate Institute
Appraisal value 9,300 million yen
Appraisal date October 31, 2018
Items Details Overview, etc.
Income approach value 9,300 million yen Assessed by applying the DCF method and direct capitalization method
Value based on direct capitalization method
9,360 million yen
i. Operating revenue 630 million yen
Effective gross income 673 million yen
Assessed by taking into consideration rental revenue, common area charges, etc. which are deemed stable over the long term
Loss from vacancy, etc. 43 million yen Assessed by taking into consideration vacancy rates which are deemed stable over the long term
ii. Operating expenses 225 million yen
Maintenance and operation cost
103 million yen Assessed by taking into consideration the level of expenses of similar properties based on the past actual results and conditions of the current agreement
Utilities expenses 33 million yen Assessed by taking into consideration occupancy rates, etc. based on the past actual results
Repair expenses 18 million yen Assessed by taking into consideration the engineering report and the level of expenses of similar properties
PM fee 11 million yen
Assessed by taking into consideration the level of expenses of similar properties based on the past actual results and conditions of the current agreement
Tenant soliciting fees, etc. 3 million yen Assessed by taking into consideration the assumed turnover period of lessees
Taxes and public dues 46 million yen Assessed by taking into consideration the past actual results and the level of similar properties
Non-life insurance premium
1 million yen Assessed by taking into consideration the level of expenses of similar properties
Other expenses 9 million yen Assessed by taking into consideration the level of expenses of similar properties
iii. Net operating income (NOI: i. - ii.)
404 million yen
iv. Income from deposits 4 million yen Assessed by assuming an investment yield of 1.0%.
v. Capital expenditure 43 million yen Assessed by taking into consideration the engineering report and the level of renewal fees of similar properties
Net cash flow (NCF: iii. + iv. - v.)
365 million yen
Capitalization rate 3.9% Assessed by taking into consideration the marketability of targeted properties, transaction yield of similar properties, etc.
Value based on discounted cash flow method
9,240 million yen
Discount rate 3.5%
Assessed by taking into consideration the competitiveness, etc. of targeted properties
Terminal capitalization rate 4.1% Assessed by taking into consideration the risk on aging, market condition, etc.
Integrated value based on cost method
8,640 million yen
Ratio of land 71.7%
Ratio of building 28.3%
Other matters which the appraiser has paid attention to in the appraisal
-
(Note) All of the above amounts are the figures equivalent to 30% quasi co-ownership interest in sectional ownership of the office portion.
![Page 24: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/24.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
24
Overview of appraisal report
Property name S-GATE NIHONBASHI-HONCHO
Appraiser Japan Real Estate Institute
Appraisal value 6,780 million yen
Appraisal date October 31, 2018
Items Details Overview, etc.
Income approach value 6,780 million yen Assessed by applying the DCF method and direct capitalization method
Value based on direct capitalization method
6,840 million yen
i. Operating revenue 311 million yen
Effective gross income 324 million yen
Assessed by taking into consideration rental revenue, common area charges, etc. which are deemed stable over the long term
Loss from vacancy, etc. 12 million yen Assessed by taking into consideration vacancy rates which are deemed stable over the long term
ii. Operating expenses 58 million yen
Maintenance and operation cost
13 million yen Assessed by taking into consideration the level of expenses of similar properties based on the past actual results and conditions of the current agreement
Utilities expenses 11 million yen Assessed by taking into consideration occupancy rates, etc. based on the past actual results
Repair expenses 1 million yen Assessed by taking into consideration the engineering report and the level of expenses of similar properties
PM fee 4 million yen
Assessed by taking into consideration the level of expenses of similar properties based on the past actual results and conditions of the current agreement
Tenant soliciting fees, etc. 2 million yen Assessed by taking into consideration the assumed turnover period of lessees
Taxes and public dues 23 million yen Assessed by taking into consideration the past actual results and the level of similar properties
Non-life insurance premium
0 million yen Assessed by taking into consideration the level of expenses of similar properties
Other expenses 0 million yen Assessed by taking into consideration the level of expenses of similar properties
iii. Net operating income (NOI: i. - ii.)
253 million yen
iv. Income from deposits 2 million yen Assessed by assuming an investment yield of 1.0%.
v. Capital expenditure 4 million yen Assessed by taking into consideration the engineering report and the level of renewal fees of similar properties
Net cash flow (NCF: iii. + iv. - v.)
252 million yen
Capitalization rate 3.7% Assessed by taking into consideration the marketability of targeted properties, transaction yield of similar properties, etc.
Value based on discounted cash flow method
6,720 million yen
Discount rate 3.2%
Assessed by taking into consideration the competitiveness, etc. of targeted properties
Terminal capitalization rate 3.7% Assessed by taking into consideration the risk on aging, market condition, etc.
Integrated value based on cost method
6,500 million yen
Ratio of land 78.4%
Ratio of building 21.6%
Other matters which the appraiser has paid attention to in the appraisal
-
(Note) All of the above amounts are the figures equivalent to 51% co-ownership interest.
![Page 25: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/25.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
25
Overview of appraisal report
Property name S-GATE AKIHABARA
Appraiser Japan Real Estate Institute
Appraisal value 2,080 million yen
Appraisal date October 31, 2018
Items Details Overview, etc.
Income approach value 2,080 million yen Assessed by applying the DCF method and direct capitalization method
Value based on direct capitalization method
2,110 million yen
i. Operating revenue 110 million yen
Effective gross income 116 million yen
Assessed by taking into consideration rental revenue, common area charges, etc. which are deemed stable over the long term
Loss from vacancy, etc. 5 million yen Assessed by taking into consideration vacancy rates which are deemed stable over the long term
ii. Operating expenses 30 million yen
Maintenance and operation cost
9 million yen Assessed by taking into consideration the level of expenses of similar properties based on the past actual results and conditions of the current agreement
Utilities expenses 6 million yen Assessed by taking into consideration occupancy rates, etc. based on the past actual results
Repair expenses 0 million yen Assessed by taking into consideration the engineering report and the level of expenses of similar properties
PM fee 2 million yen
Assessed by taking into consideration the level of expenses of similar properties based on the past actual results and conditions of the current agreement
Tenant soliciting fees, etc. 0 million yen Assessed by taking into consideration the assumed turnover period of lessees
Taxes and public dues 10 million yen Assessed by taking into consideration the past actual results and the level of similar properties
Non-life insurance premium
0 million yen Assessed by taking into consideration the level of expenses of similar properties
Other expenses 0 million yen Assessed by taking into consideration the level of expenses of similar properties
iii. Net operating income (NOI: i. - ii.)
80 million yen
iv. Income from deposits 1 million yen Assessed by assuming an investment yield of 1.0%.
v. Capital expenditure 1 million yen Assessed by taking into consideration the engineering report and the level of renewal fees of similar properties
Net cash flow (NCF: iii. + iv. - v.)
80 million yen
Capitalization rate 3.8% Assessed by taking into consideration the marketability of targeted properties, transaction yield of similar properties, etc.
Value based on discounted cash flow method
2,040 million yen
Discount rate 3.6%
Assessed by taking into consideration the competitiveness, etc. of targeted properties
Terminal capitalization rate 4.0% Assessed by taking into consideration the risk on aging, market condition, etc.
Integrated value based on cost method
1,990 million yen
Ratio of land 71.2%
Ratio of building 28.8%
Other matters which the appraiser has paid attention to in the appraisal
-
![Page 26: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/26.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
26
Overview of appraisal report
Property name Hibiya Sankei Building
Appraiser Japan Real Estate Institute
Appraisal value 5,900 million yen
Appraisal date October 31, 2018
Items Details Overview, etc.
Income approach value 5,900 million yen Assessed by applying the DCF method and direct capitalization method
Value based on direct capitalization method
6,020 million yen
i. Operating revenue 390 million yen
Effective gross income 414 million yen
Assessed by taking into consideration rental revenue, common area charges, etc. which are deemed stable over the long term
Loss from vacancy, etc. 23 million yen Assessed by taking into consideration vacancy rates which are deemed stable over the long term
ii. Operating expenses 174 million yen
Maintenance and operation cost
27 million yen Assessed by taking into consideration the level of expenses of similar properties based on the past actual results and conditions of the current agreement
Utilities expenses 22 million yen Assessed by taking into consideration occupancy rates, etc. based on the past actual results
Repair expenses 8 million yen Assessed by taking into consideration the engineering report and the level of expenses of similar properties
PM fee 5 million yen
Assessed by taking into consideration the level of expenses of similar properties based on the past actual results and conditions of the current agreement
Tenant soliciting fees, etc. 2 million yen Assessed by taking into consideration the assumed turnover period of lessees
Taxes and public dues 107 million yen Assessed by taking into consideration the past actual results and the level of similar properties
Non-life insurance premium
0 million yen Assessed by taking into consideration the level of expenses of similar properties
Other expenses 0 million yen Assessed by taking into consideration the level of expenses of similar properties
iii. Net operating income (NOI: i. - ii.)
216 million yen
iv. Income from deposits 3 million yen Assessed by assuming an investment yield of 1.0%.
v. Capital expenditure 20 million yen Assessed by taking into consideration the engineering report and the level of renewal fees of similar properties
Net cash flow (NCF: iii. + iv. - v.)
198 million yen
Capitalization rate 3.3% Assessed by taking into consideration the marketability of targeted properties, transaction yield of similar properties, etc.
Value based on discounted cash flow method
5,780 million yen
Discount rate 3.1%
Assessed by taking into consideration the competitiveness, etc. of targeted properties
Terminal capitalization rate 3.5% Assessed by taking into consideration the risk on aging, market condition, etc.
Integrated value based on cost method
6,750 million yen
Ratio of land 97.0%
Ratio of building 3.0%
Other matters which the appraiser has paid attention to in the appraisal
-
![Page 27: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/27.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
27
Overview of appraisal report
Property name Hatchobori Sankei Building
Appraiser The Tanizawa Sōgō Appraisal Co., Ltd.
Appraisal value 5,020 million yen
Appraisal date October 31, 2018
Items Details Overview, etc.
Income approach value 5,020 million yen Assessed by applying the DCF method and direct capitalization method
Value based on direct capitalization method
5,080 million yen
i. Operating revenue 329 million yen
Effective gross income 353 million yen
Assessed by taking into consideration rental revenue, common area charges, etc. which are deemed stable over the long term
Loss from vacancy, etc. 23 million yen Assessed by taking into consideration vacancy rates which are deemed stable over the long term
ii. Operating expenses 94 million yen
Maintenance and operation cost
28 million yen Assessed by taking into consideration the level of expenses of similar properties based on the past actual results and conditions of the current agreement
Utilities expenses 25 million yen Assessed by taking into consideration occupancy rates, etc. based on the past actual results
Repair expenses 11 million yen Assessed by taking into consideration the engineering report and the level of expenses of similar properties
PM fee 4 million yen
Assessed by taking into consideration the level of expenses of similar properties based on the past actual results and conditions of the current agreement
Tenant soliciting fees, etc. 2 million yen Assessed by taking into consideration the assumed turnover period of lessees
Taxes and public dues 19 million yen Assessed by taking into consideration the past actual results and the level of similar properties
Non-life insurance premium
1 million yen Assessed by taking into consideration the level of expenses of similar properties
Other expenses 1 million yen Assessed by taking into consideration the level of expenses of similar properties
iii. Net operating income (NOI: i. - ii.)
234 million yen
iv. Income from deposits 2 million yen Assessed by assuming an investment yield of 1.0%.
v. Capital expenditure 23 million yen Assessed by taking into consideration the engineering report and the level of renewal fees of similar properties
Net cash flow (NCF: iii. + iv. - v.)
213 million yen
Capitalization rate 4.2% Assessed by taking into consideration the marketability of targeted properties, transaction yield of similar properties, etc.
Value based on discounted cash flow method
4,990 million yen
Discount rate 4.3%
Assessed by taking into consideration the competitiveness, etc. of targeted properties
Terminal capitalization rate 4.4% Assessed by taking into consideration the risk on aging, market condition, etc.
Integrated value based on cost method
5,130 million yen
Ratio of land 91.4%
Ratio of building 8.6&
Other matters which the appraiser has paid attention to in the appraisal
-
![Page 28: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/28.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
28
Overview of appraisal report
Property name Toyo Park Building
Appraiser Japan Real Estate Institute
Appraisal value 3,790 million yen
Appraisal date October 31, 2018
Items Details Overview, etc.
Income approach value 3,790 million yen Assessed by applying the DCF method and direct capitalization method
Value based on direct capitalization method
3,860 million yen
i. Operating revenue 223 million yen
Effective gross income 233 million yen
Assessed by taking into consideration rental revenue, common area charges, etc. which are deemed stable over the long term
Loss from vacancy, etc. 9 million yen Assessed by taking into consideration vacancy rates which are deemed stable over the long term
ii. Operating expenses 55 million yen
Maintenance and operation cost
14 million yen Assessed by taking into consideration the level of expenses of similar properties based on the past actual results and conditions of the current agreement
Utilities expenses 16 million yen Assessed by taking into consideration occupancy rates, etc. based on the past actual results
Repair expenses 3 million yen Assessed by taking into consideration the engineering report and the level of expenses of similar properties
PM fee 4 million yen
Assessed by taking into consideration the level of expenses of similar properties based on the past actual results and conditions of the current agreement
Tenant soliciting fees, etc. 1 million yen Assessed by taking into consideration the assumed turnover period of lessees
Taxes and public dues 14 million yen Assessed by taking into consideration the past actual results and the level of similar properties
Non-life insurance premium
0 million yen Assessed by taking into consideration the level of expenses of similar properties
Other expenses 0 million yen Assessed by taking into consideration the level of expenses of similar properties
iii. Net operating income (NOI: i. - ii.)
168 million yen
iv. Income from deposits 1 million yen Assessed by assuming an investment yield of 1.0%.
v. Capital expenditure 7 million yen Assessed by taking into consideration the engineering report and the level of renewal fees of similar properties
Net cash flow (NCF: iii. + iv. - v.)
162 million yen
Capitalization rate 4.2% Assessed by taking into consideration the marketability of targeted properties, transaction yield of similar properties, etc.
Value based on discounted cash flow method
3,710 million yen
Discount rate 4.0%
Assessed by taking into consideration the competitiveness, etc. of targeted properties
Terminal capitalization rate 4.4% Assessed by taking into consideration the risk on aging, market condition, etc.
Integrated value based on cost method
2,670 million yen
Ratio of land 86.8%
Ratio of building 13.2%
Other matters which the appraiser has paid attention to in the appraisal
-
![Page 29: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/29.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
29
Overview of appraisal report
Property name Hotel Intergate Tokyo Kyobashi
Appraiser Daiwa Real Estate Appraisal Co., Ltd.
Appraisal value 9,070 million yen
Appraisal date October 31, 2018
Items Details Overview, etc.
Income approach value 9,070 million yen Assessed by applying the DCF method and direct capitalization method
Value based on direct capitalization method
9,220 million yen
i. Operating revenue 413 million yen
Effective gross income 413 million yen
Assessed by taking into consideration rental revenue, common area charges, etc. which are deemed stable over the long term
Loss from vacancy, etc. 0 million yen Assessed by taking into consideration vacancy rates which are deemed stable over the long term
ii. Operating expenses 60 million yen
Maintenance and operation cost
0 million yen Assessed by taking into consideration the level of expenses of similar properties based on the past actual results and conditions of the current agreement
Utilities expenses 0 million yen Assessed by taking into consideration occupancy rates, etc. based on the past actual results
Repair expenses 2 million yen Assessed by taking into consideration the engineering report and the level of expenses of similar properties
PM fee 2 million yen
Assessed by taking into consideration the level of expenses of similar properties based on the past actual results and conditions of the current agreement
Tenant soliciting fees, etc. 0 million yen Assessed by taking into consideration the assumed turnover period of lessees
Taxes and public dues 53 million yen Assessed by taking into consideration the past actual results and the level of similar properties
Non-life insurance premium
1 million yen Assessed by taking into consideration the level of expenses of similar properties
Other expenses 1 million yen Assessed by taking into consideration the level of expenses of similar properties
iii. Net operating income (NOI: i. - ii.)
353 million yen
iv. Income from deposits 2 million yen Assessed by assuming an investment yield of 1.0%.
v. Capital expenditure 5 million yen Assessed by taking into consideration the engineering report and the level of renewal fees of similar properties
Net cash flow (NCF: iii. + iv. - v.)
350 million yen
Capitalization rate 3.8% Assessed by taking into consideration the marketability of targeted properties, transaction yield of similar properties, etc.
Value based on discounted cash flow method
9,000 million yen
Discount rate 3.6%
Assessed by taking into consideration the competitiveness, etc. of targeted properties
Terminal capitalization rate 4.0% Assessed by taking into consideration the risk on aging, market condition, etc.
Integrated value based on cost method
9,220 million yen
Ratio of land 78.1%
Ratio of building 21.9%
Other matters which the appraiser has paid attention to in the appraisal
-
![Page 30: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/30.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
30
* This document is distributed to the Kabuto Club (the press club of the Tokyo Stock Exchange), the press club of the Ministry of Land, Infrastructure, Transport and Tourism, and the press club for construction trade publications of the Ministry of Land, Infrastructure, Transport and Tourism
* SANKEI REAL ESTATE Inc. website: https://www.s-reit.co.jp/en/ <Attachment> Reference Material 1 Portfolio List Reference Material 2 Characteristics of Acquired Assets
![Page 31: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/31.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
31
<Attachment> Reference Material 1 Portfolio List
Area Category Property number
Property name Location
Acquisition price (Note 1)
Appraisal value (millions of
yen) (Note 2)
Acquisition date
(Note 3) Price
(millions of yen)
Investment ratio (%)
Greater Tokyo, Osaka City,
Nagoya City
Office buildings
A-1 Tokyo Sankei Building
(Note 4) Chiyoda-ku, Tokyo 2,509 5.8 2,540
March 12,
2019
A-2 BREEZÉ TOWER
(Note 4)
Kita-ku,
Osaka-shi, Osaka 8,600 19.8 9,300
March 12,
2019
A-3
S-GATE
NIHONBASHI-HONCHO
(Note 4)
Chuo-ku, Tokyo 6,698 15.4 6,780 March 12,
2019
A-4 S-GATE AKIHABARA Chiyoda-ku, Tokyo 2,055 4.7 2,080 March 12,
2019
A-5 Hibiya Sankei Building Chiyoda-ku, Tokyo 5,829 13.4 5,900 March 12,
2019
A-6 Hatchobori Sankei
Building Chuo-ku, Tokyo 4,959 11.4 5,020
March 12,
2019
A-7 Toyo Park Building Koto-ku, Tokyo 3,782 8.7 3,790 March 12,
2019
Subtotal (average) - 34,434 79.4 35,410 -
Sub assets B-1 Hotel Intergate Tokyo
Kyobashi Chuo-ku, Tokyo 8,961 20.6 9,070
March 12,
2019
Subtotal (average) - 8,961 20.6 9,070 -
Total (average) - 43,395 100.0 44,480 -
(Note 1) “Acquisition price” is the sale and purchase price of real estate and each trust beneficiary right stated in each sale and purchase
agreement for the Acquired Assets, rounded down to the nearest million yen. The sale and purchase prices do not include
consumption tax, local consumption tax and the various expenses required for the acquisition. “Investment ratio” is the proportion of
the acquisition price of each acquired asset to the sum total amount of acquisition prices, rounded to one decimal place.
(Note 2) “Appraisal value” is the appraisal value as of October 31, 2018 stated in each real estate appraisal report. The appraisal of the Acquired
Assets is entrusted to Japan Real Estate Institute, The Tanizawa Sōgō Appraisal Co., Ltd. and Daiwa Real Estate Appraisal Co., Ltd.
(Note 3) “Acquisition date” indicates the acquisition date stated in each sale and purchase agreement of the Acquired Assets.
(Note 4) The acquisition price and appraisal value of “Tokyo Sankei Building” and “S-GATE NIHONBASHI-HONCHO” are the figures equivalent
to the co-ownership interests in each property acquired by SANKEI REAL ESTATE (2% and 51%, respectively) (*1). The acquisition
price and appraisal value of “BREEZÉ TOWER” is the figure equivalent to the quasi co-ownership interest in sectional ownership of
the office portion acquired by SANKEI REAL ESTATE (30%) (*2).
(*1) As for “Tokyo Sankei Building,” SANKEI REAL ESTATE acquired 2% co-ownership interest in the ownership of the site, 2%
quasi co-ownership interest in the leasehold and 2% co-ownership interest in the ownership of the building. As for
“S-GATE NIHONBASHI-HONCHO,” it acquired trust beneficiary rights with 51% co-ownership interest in the ownership
of the site and building as trust assets. “Co-ownership interest in each property (2% and 51%, respectively)” is used as
such meaning. For details, please refer to the individual asset table of “Tokyo Sankei Building” and “S-GATE
NIHONBASHI-HONCHO” in “2. Overview of Individual Properties of the Acquired Assets” below.
(*2) As for “BREEZÉ TOWER,” SANKEI REAL ESTATE acquired 30% quasi co-ownership interest in trust beneficiary rights with
sectional ownership of the office portion and use rights of the site (ownership of the site, leasehold and mutual use
rights) as trust assets. “Quasi co-ownership interest in sectional ownership (30%)” is used as such meaning. For details,
please refer to the individual asset table of “BREEZÉ TOWER” in “2. Overview of Individual Properties of the Acquired
Assets” below.
![Page 32: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/32.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
32
Reference Material 2 Characteristics of Acquired Assets (Property Number A-1) Tokyo Sankei Building (1) Characteristics of the Property ・Otemachi Station where 5 subway lines are available is a core business base in Japan where financial
institutions as well as the headquarters and business facilities of companies representing Japan concentrate, and Tokyo Sankei Building boasts excellent traffic and proximity conditions as a prime location directly connected to the station.
・It is a super high-rise building with a high level of safety implementing BCP (business continuity planning) measures and having a 24-hour security system, emergency power generation facilities and earthquake resistance performance which is 1.5 times above the new earthquake resistance standards.
・The lower floor houses “Otemachi Sankei Plaza,” a rental hall and conference room with a maximum capacity of 600 people, and “Metro Square” with restaurants, medical and retail facilities as well as event spaces, is located underground. The property is an information transmission base in the Otemachi area where many people come and go.
(2) Map of surrounding area
(3) Photo of Acquired Asset
![Page 33: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/33.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
33
(Property Number A-2) BREEZÉ TOWER (1) Characteristics of the Property ・The property is located in the Umeda area, a business district representing Kansai, and is accessible via 5 stations
and 11 lines including Nishi-Umeda Station on the Osaka Metro Yotsubashi Line, the closest station, and JR Osaka Station. In addition, it is close to Shin-Osaka Station, the gateway to Osaka, as well as Itami Airport, and is a suitable location for business.
・Possesses energy-saving facilities such as rooftop greening, green wall (Note) and photovoltaic generation facilities as an environmentally conscious building developed based on the philosophy of “co-existence with the environment.”
・The property is an information transmission base having “Sankei Hall BREEZÉ” which inherits the DNA of “Sankei Hall,” a theater in Osaka which opened in 1952. (Note) “Green wall” refers to a surface of greened walls.
(2) Map of surrounding area (3) Photo of Acquired Asset
![Page 34: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/34.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
34
(Property Number A-3) S-GATE NIHONBASHI-HONCHO (1) Characteristics of the Property ・The property is located in the Nihonbashi area where long-established shops, department stores and
pharmaceutical companies have their stores and offices, and is also within walking distance from Mitsukoshimae Station on the Tokyo Metro Ginza Line and Hanzomon Line, which is the closest station, as well as Nihonbashi Station, Ningyocho Station and Shin-Nihonbashi Station, offering access to 4 stations and 6 lines.
・It is located at a corner lot facing Showa-dori Street with stately grid design (Note), boasting high visibility. ・“S-GATE” series are comfortable, safe, secure and environmentally conscious mid-sized office buildings
developed, operated and managed by The Sankei Building Co., Ltd., and unified in design, specifications (performance) and service level for enriched BCP measures and tenant services in intangible aspects.
・Rental rooms have a ceiling height of 2,800 mm and completely individual air conditioners, and there are toilets with powder space and a rooftop terrace, realizing a comfortable office environment. As for BCP measures, the property boasts the same level of specifications and facilities as that of Class A buildings through efforts such as equipping emergency power generators, adopting a different-source double-circuit power-receiving system and establishing disaster prevention stockpile warehouses on each floor except the 1st floor despite being is a mid-sized building. (Note) “Grid design” refers to grid-shaped design adopted at the exterior of the building. The same hereafter.
(2) Map of surrounding area
(3) Photo of Acquired Asset
![Page 35: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/35.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
35
(Property Number A-4) S-GATE AKIHABARA (1) Characteristics of the Property ・Iwamotocho Station on the Toei Subway Shinjuku Line, the closest station, and Akihabara Station, the station
used for transfer to Iwamotocho Station, are terminal stations whose surrounding areas have developed as one of the largest electric towns in the world and where the JR Yamanote Line, JR Keihin-Tohoku Line, JR Sobu Line, Tokyo Metro Hibiya Line and Tsukuba Express Line are available. It is also within walking distance from Bakurocho Station and Asakusabashi Station, offering access to 4 stations and 8 lines, and is situated in a highly convenient location not only from major areas in central Tokyo but also from commuter towns.
・The Akihabara area, which as a transportation hub is a traditional business concentration area, has grown as a business district (office district) and a large number of companies centering on manufacturers have their headquarters there.
・”S-GATE” series are comfortable, safe, secured and environmentally conscious mid-sized office buildings developed, operated and managed by The Sankei Building Co., Ltd., and unified in design and specifications (performance) and service level for enriched BCP measures and tenant services in intangible aspects.
・The property features an appearance with a stately grid design, and the rental rooms have a ceiling height of 2,800 mm and completely individual air conditioners, realizing a comfortable office environment. As for BCP measures, it has high specifications among buildings with the same size through efforts such as equipping emergency power generators, adopting a different-source double-circuit power-receiving system and establishing disaster prevention stockpile warehouses on each floor. In addition, it has an appropriate level of competitiveness in comparison with alternative competitive real estate properties as it is installed with a triple security system that is unlikely to be seen at buildings with the same size.
(2) Map of surrounding area
(3) Photo of Acquired Asset
![Page 36: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/36.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
36
(Property Number A-5) Hibiya Sankei Building (1) Characteristics of the Property ・The property is accessible via 3 stations and 7 lines including Hibiya Station, which is directly connected to the
property through an underground passage, and is also within walking distance from the areas of Tokyo, Yurakucho and Ginza.
・It is an office building overlooking the Imperial Palace and Hibiya Park, and has a stone-based appearance and a stately design with a strong sense of art. It also has high visibility as it is located at the Hibiya intersection where Hibiya-dori Street and Harumi-dori Street cross.
・It is in an excellent location that is expected to enjoy greater status as a business center due to active redevelopment.
(2) Map of surrounding area (3) Photo of Acquired Asset
![Page 37: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/37.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
37
(Property Number A-6) Hatchobori Sankei Building (1) Characteristics of the Property ・The property is in the Hatchobori area standing adjacent to the Yaesu area, a business district where companies
have traditionally concentrated and grown and where Tokyo Station can be found. ・It is approximately a 3-minute walk to the west from Hatchobori Station on the Tokyo Metro Hibiya Line and is
accessible via 4 stations and 5 lines including Takaracho Station on the Toei Asakusa Line and Kyobashi Station on the Tokyo Metro Ginza Line in addition to the closest station. It is also close to the entrance and exit of the Metropolitan Expressway and offers excellent traffic convenience.
・Although the building is approximately 53 years old, it underwent seismic base isolation work and large-scale renovation work. It has a regular-shaped site, a glass-walled appearance and a marble structure at the common area showing a certain grade.
・Raised floors have been adopted for the rental rooms and the property has mid-level competitiveness within the same demand and supply zone.
(2) Map of surrounding area (3) Photo of Acquired Asset
![Page 38: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/38.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
38
(Property Number A-7) Toyo Park Building (1) Characteristics of the Property ・The closest station is Toyocho Station on the Tokyo Metro Line and the property offers excellent access to
Otemachi Station and central Tokyo. ・The property is in the Toyocho area where many companies have their headquarters and large-scale office
buildings can be found in the neighborhood. ・Rental rooms have a ceiling height of 2,520 mm, individual air conditioners and 100 mm of raised floors
(excluding part of the 1st floor), generally meeting the recent needs of tenants, and the property has an appropriate level of competitiveness.
(2) Map of surrounding area (3) Photo of Acquired Asset
![Page 39: For Immediate Release · building a strong portfolio that features both revenue stability and growth capable of withstanding the cyclical real estate market (Note 4). (Note 4) “Cyclical](https://reader035.fdocuments.in/reader035/viewer/2022071210/6021e718054fed4834707c84/html5/thumbnails/39.jpg)
Disclaimer: This document is a press release for making a public announcement concerning the completion of acquisition of assets by SANKEI
REAL ESTATE Inc., and has not been prepared for the purpose of solicitation for investment.
39
(Property Number B-1) Hotel Intergate Tokyo Kyobashi (1) Characteristics of the Property ・The property is located at the Yaesu exit of JR Tokyo Station and is accessible via 3 stations and 3 lines namely
the Tokyo Metro Ginza Line from Kyobashi Station, Tokyo Metro Yurakucho Line from Ginza Itchome Station and Toei Asakusa Line from Takaracho Station. In addition, it offers excellent access from Haneda Airport and Narita International Airport and high traffic convenience.
・The property is a value experience-type hotel with 200 guestrooms developed by The Sankei Building Co., Ltd. and operated and managed by GRANVISTA Hotels & Resorts Co., Ltd., a member of the Sankei Building Group.
・Offers excellent access to tourist spots in Tokyo such as Ginza and Asakusa, and is suitable for both business and tourism purposes.
・The property has single (approximately 13 m2), double (approximately 15 m2 to 19 m2) and twin (approximately 24 m2 to 28 m2) guestrooms, and a specification that sufficiently meets customer needs in an area where demand for both tourism and business can be expected.
(2) Map of surrounding area (3) Photo of Acquired Asset