Translation of Japanese Original

September 22, 2021

To All Concerned Parties

REIT Issuer:

Kenedix Retail REIT Corporation

Representative: Moyuru Watanabe, Executive Director

(Securities Code: 3453)

As se t M an ag e r:

Kenedix Real Estate Fund Management, Inc.

Representative: Masahiko Tajima, President & CEO

Contact:Koichiro Nobata, Head of Planning Division,

Retail REIT Department

TEL:+81-3-5157-6013

Notice Concerning Acquisition of Property (Kitera Town Fukuoka Nagahama)

Kenedix Retail REIT Corporation ("KRR") announced today that Kenedix Real Estate Fund Management, Inc. ("the Asset Manager"), the asset manager for KRR, has decided to acquire the following property.

1. Outline of the acquisition

(1)

Type of acquisition:

Trust beneficiary interest in real estate

(2)

Property name:

Kitera Town Fukuoka Nagahama

(3)

Acquisition price (Note 1):

6,000,000,000 yen

  1. Appraisal NOI yield (Note 2): 4.7%

(5)

Date of contract:

September 22, 2021

(6)

Acquisition date:

October 1, 2021

(7)

Seller:

Please refer to Item 4. Seller's profile for details

(8)

Acquisition funds:

Borrowings and cash on hand (Note 3)

(9)

Settlement method:

Payment in full at settlement

(Note 1)

Excluding acquisition costs, adjustment amount of property tax and city-planning tax, consumption tax, etc.

(Note 2)

"Appraisal NOI yield" is calculated by dividing the appraisal NOI of the anticipated property as on the appraisal report as of

September 1, 2021 by the acquisition price for the property and rounded to the first decimal place.

"Appraisal NOI" refers to the net operating income before depreciation expenses, which is calculated by deducting the operating

expenses from the operating revenues described in the appraisal report, and thus, differs from NCF (Net Cash Flow) which is

calculated by adding the profit from the investment of tenant deposits to and deducting capital expenditures from NOI. The appraisal

NOI here is the NOI calculated using the direct capitalization method.

(Note 3)

Matters concerning the new borrowings shall be announced after details decided.

2. Reason for the acquisition

KRR makes focused investment in shopping centers for daily needs while it has expanded its investment targets to distribution centers. The acquisition is made to diversify and enhance the portfolio to realize the growth of asset size and secure stable revenues, in accordance with KRR's investment targets and policies as set forth in its Articles of Incorporation.

The leasing of this property has been sluggish and the occupancy rate is 82.8% as of September 10, 2021. This is due to the timing of its completion in November 2020 amid the COVID-19 pandemic. However, the decision to acquire the property was made based on the following reasons. (1) The core tenant is a grocery supermarket, which is stable even amid the pandemic. (2) The property incorporates delivery function as a distribution center for an online supermarket partnered with the grocery supermarket as an example of integration of retail and

1

logistics facilities, providing the facility a potential to leverage e-commerce demand. (3) The property is located within 1.5km radius from Tenjin Station and in the catchment area with high population growth rate.

Acquisition highlight:

An NSC that opened in February 2020 in an area with high population growth, neighboring Tenjin area in Fukuoka

  1. Features of the building
    • The property is located in Nagahama area, approximately 1.5km northwest of Tenjin Station. The number of families with young children is increasing with active housing developments in the surrounding area.
    • The property features a grocery supermarket, Sunny, on the first floor. Tenants on the second and third floors include a drugstore, a baby and children's store, a dollar shop, a karaoke lounge and a health club.
    • Sunny, Seiyu's brand in Fukuoka prefecture, is open 24-hours and provides delivery service for its online supermarket, meeting the demand of urban consumers and young families working in central business district.
  2. Overview of the surrounding area
    1. Location and access
      • The property is located in a convenient area within walking distance of Akasaka Station (approximately 7-minute subway ride to Hakata Station) and Ohorikoen Station on the Kuko Line of Fukuoka City Subway. Active housing developments have contributed to the area's recent high population growth while the area is categorized as a harbor district where Fukuoka City Central Wholesale Market Fresh Fish Market, companies associated with the market and logistics companies are located.
    2. Characteristics of the surrounding area
      • Based on the 2015 Population Census, the population in the catchment area was approximately 9,800 people in the 0.5km radius, approximately 32,000 people in the 1km radius, and 123,000 people in the 2km radius. Compared to population numbers in 2010, the population in 2015 within the 0.5km, 1km and 2km radius were 109.5%, 109.7% and 108.1%, respectively, showing a high growth rate backed by abundant households with young workers.

3. Details of the property

Property name

Kitera Town Fukuoka Nagahama

Acquisition date

October 1, 2021

Property type (Note 1)

NSC

Type of specified asset

Trust beneficiary interest in real estate

Trustee

Mitsubishi UFJ Trust and Banking Corporation

Trust period

December 15, 2017 to March 31, 2041 (planned)

Seller

GK FRP

Location

1-10-1, Minato, Chuo-ku, Fukuoka, Fukuoka

Form of ownership

Proprietary ownership

Land area

3,471.10 m2

Land

Zoning

Commercial area

Building coverage ratio

80%

Floor-area ratio

400%

Form of ownership

Proprietary ownership

Building

Gross floor area

10,217.38 m2

Date constructed

November 28, 2020

2

Use

Retail store, parking lots

Structure/No. of floors

S-structure/flat-roofed4-story building

Architect

Nikkisekkei Co., Ltd.

Construction company

Ichiken Co., Ltd. Kyushu Branch

Construction confirmation authority

The Building Center of Japan

Master lessee

ITOCHU Urban Community Ltd. (planned)

Type of master lease

Pass-through type (planned)

PM

Kenedix Real Estate Fund Management, Inc. (planned)

Sub-PM

ITOCHU Urban Community Ltd. (planned)

PML

0.4%

Acquisition price

6,000,000,000 yen

Appraisal value

6,100,000,000 yen (as of September 1, 2021)

Real estate appraiser

Japan Real Estate Institute

Appraisal NOI yield

4.7% (Note 2)

Collateral

None

Lease summary

(as of September 10, 2021)

Number of tenants

13

Annual rent

280,215 thousand yen

Tenant deposits

150,075 thousand yen

Leased area

5,265.50 m2

Leasable area

6,355.66 m2

Occupancy rate

82.8%

Part of this property is not in compliance with the Building

Remarks

Standards Act and the Fire Service Act. KRR, however, has agreed

with the seller that renovation and improvement will be completed

at the expense and responsibility of the seller.

Notes:

1. Properties are categorized into the following six types of

properties: NSC (Neighborhood Shopping Center), SM

(Supermarket), CSC (Community Shopping Center), Urban

Station-Front SC (Urban Station-Front Shopping Center), SS

(Specialty Store) and L (Logistics facility).

2. "Appraisal NOI yield" is calculated by dividing the appraisal

NOI of the anticipated property as on the appraisal report as of

Others

September 1, 2021 by the acquisition price for the property and

rounded to the first decimal place.

"Appraisal NOI" refers to the net operating income before

depreciation expenses, which is calculated by deducting the

operating expenses from the operating revenues described in the

appraisal report, and thus, differs from NCF (Net Cash Flow)

which is calculated by adding the profit from the investment of

tenant deposits to and deducting capital expenditures from NOI.

The appraisal NOI here is the NOI calculated using the direct

capitalization method.

4. Overview of the seller

Name

GK FRP

Address

2-1-6 Uchisaiwaicho Chiyoda-ku, Tokyo

3

Name and title of

Representative Partner: General Incorporated Association FRP Holdings

representative

Executive Kazumasa Hongo

Description of business

1. Acquisition, holding, disposition, leasing, and management of real estate

2.

Acquisition, holding, and disposition of trust beneficiary interest in real estate

3.

Tasks related to the above

Capital

100,000 yen

Incorporation

September 22, 2017

Net assets

Undisclosed, as consent has not been obtained from the seller.

Total assets

Undisclosed, as consent has not been obtained from the seller.

Relationship between KRR/the Asset Manager and the seller

Capital relationship

Kenedix Inc., the Asset Manager's 100% owner and parent company, etc. under

the Financial Instruments and Exchange Act of Japan (the "FIEA"), contributes

to the funds of the general incorporated association holding 0.27% equity

interests of the seller.

Personnel relationship

No special personnel relationship between KRR/the Asset Manager and the

seller. Also, no special personnel relationship between the related parties/

affiliates of KRR/the Asset Manager and the related parties/affiliates of the

seller.

Business relationship

No special business relationship between KRR/the Asset Manager and the seller.

However, Kenedix Investment Partners, Inc. is entrusted with asset management

business by the seller.

Related party

The seller is deemed a related party under the "Retail REIT Division on Related-

transactions

Party Transactions Rules" of the Asset Manager.

5. Status of property acquirer and previous owners

Name (location)

Kitera Town Fukuoka Nagahama (Fukuoka, Fukuoka)

Status of property owner

Previous owner

Owner prior to previous owner

Name

GK FRP

-

A private property fund in which

Kenedix, Inc., the 100% parent

company of the Asset Manager and the

Relationship with

parent company, etc. under the FIEA,

holds 0.27% of the total amount of

Not a related party

related party

contributions of Tokumei Kumiai, and

to which Kenedix Investment Partners,

Inc. has been entrusted to provide the

asset management business services.

Background and

purpose of

Acquired as an investment

-

acquisition

Acquisition price

Omitted (Note 1)

-

Acquisition timing

Land: December 2017

-

Building: November 2020 (Note 2)

(Note 1) The acquisition price is omitted because the previous owner has owned it for more than one year, and the building is a development

project for the previous owner.

(Note 2) The acquisition timing of the building is based on its completion date.

6. Details of brokerage

Not applicable.

4

7. Transactions with related parties

  1. Acquisition
    The seller of the acquisition is deemed a related party under the Retail REIT Division Related-party Transactions Rules. The Asset Manager submitted the transaction for deliberation and resolution by the Compliance Committee. Following the approval by the Compliance Committee, the transaction was submitted to the Retail REIT Division's Asset Management Committee for resolution.
  2. Delegation of property management to the Asset Manager
    KRR concluded a property management agreement with the Asset Manager. Fees to the Asset Manager regarding the property are at the same level as that of existing properties.

[Details of property management fee]

Property management fee (annual): Total income from properties × 1.5% + on-site personnel expenses Fees associated with the management of construction projects:

Construction price

Fees

Less than 1 million yen

None

1 million yen to less than 2 million yen

6%

2 million yen to less than 5 million yen

120,000 yen + 5% on the portion exceeding 2 million yen

5 million yen to less than 10 million yen

270,000 yen + 4% on the portion exceeding 5 million yen

10 million yen to less than 100 million yen

470,000 yen + 3% on the portion exceeding 10 million yen

100 million yen to less than 200 million yen

3,170,000 yen + 2% on the portion exceeding 100 million yen

200 million yen or more

5,170,000 yen + 1% on the portion exceeding 200 million yen

8. Acquisition schedule

Acquisition decision date

September 22, 2021

Contract date

September 22, 2021

Payment date / delivery date

October 1, 2021

9. Future outlook

There are no changes to the forecasts of fiscal periods ending September 30, 2021 and March 31, 2022 as the impact of the acquisition on the financial results is minimal.

10. Summary of real estate appraisal report

Summary of real estate appraisal report

Appraisal value

6,100,000,000 yen

Appraiser

Japan Real Estate Institute

Date of appraisal

September 1, 2021

Item

Content

Basis

Income capitalization approach value

6,100,000,000 yen

Calculated by the DCF method, with the results verified using the

direct-capitalization method

Value based on direct capitalization method

6,170,000,000 yen

Calculated by dividing the standardized NCF that is expected to

remain stable over the medium term by the cap rate

(1)

Gross operating revenue

390,203,000 yen

Effective gross operating revenue

397,977,000 yen

Calculated based on occupancy rates and supply-demand trends of

similar properties that have replacement competition relationships

Loss from vacancy, etc.

7,774,000 yen

and other relationships in similar areas in the same supply-demand

area, the occupancy rates of the property in the past, and expected

future trends and posted losses from vacancies

5

This is an excerpt of the original content. To continue reading it, access the original document here.

Attachments

  • Original document
  • Permalink

Disclaimer

Kenedix Retail REIT Corporation published this content on 22 September 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 22 September 2021 06:31:04 UTC.