November 30, 2021
To All Concerned Parties
Name of REIT Issuer:
Nippon Building Fund Inc.
Koichi Nishiyama, Executive Director
(TSE Code: 8951)
Contact:
Asset Management Company
Nippon Building Fund Management Ltd.
Yoshiyuki Tanabe, President and CEO
Person to Contact:
Yukio Handa, General Manager
(TEL. +81-3-3516-3370)
Notice of Acquisition of Assets
(Yokohama ST Bldg.: Additional Acquisition)
Nippon Building Fund Management Ltd. ("NBFM"), to which Nippon Building Fund Inc. ("NBF") entrusts asset management services, hereby provides notice of its decision on November 30, 2021 to acqure assets as follows:
Description
1. Outline of the Acquisition
Name of Assets | Yokohama ST Bldg. (Additional Acquisiton: 15% co-ownership interest) |
*Yokohama ST Bldg. shall be referred to as "the Property," the portion to | |
be acquired shall be referred to as "the Additionally Acquired Portion of | |
the Property" hereinafter. | |
Assets to be Acquired | Trust beneficiary interest in real estate |
Acquisition Price | 3,220 million yen |
(Miscellaneous acquisition costs, adjusted amount of fixed assets tax and | |
city-planning tax, etc. as well as consumption tax, etc. are excluded.) | |
Seller | TODA CORPORATION |
*Please refer to 4. Outline of seller below | |
Intermediary | None |
Date of Contract | November 30, 2021 |
Date of Transfer | November 30, 2021 |
Acquisition Funds | Own funds |
Payment Method | One time, lump-sum payment at the time of transfer |
2. Reason for Acquisition
The acquisition is being undertaken with the intention of enhancing NBF's portfolio in the Other Greater Tokyo in accordance with the asset management objectives and policies set forth in NBF' s Articles of Incorporation.
NBF already owns trust beneficiary interest comprised mainly of 75% co-ownership interest in the
1
Property (the Existing Trust Beneficiary Interest), and has steadily built a track record. NBFM considers this acquisition to be in line with NBF's policy of increasing the asset value and liquidity of the Property.
The Additionally Acquired Portion of the Property is trust beneficiary interest comprised mainly of 15% co-ownership interest in the Property. Combined with the Existing Trust Beneficiary Interest, NBF's owned trust beneficiary interest will be comprised mainly of 90% co-ownership interest in total after the acquisition.
3. Outline of Assets
Name of Assets | Yokohama ST Bldg. (Additional Acquisition: 15% co-ownership |
interest) | |
Type of Specified Assets | Trust beneficiary interest in real estate |
Trustee | Sumitomo Mitsui Trust Bank, Ltd. |
Term of Trust | Date of establishment of trust: November 30, 2021 |
Date of expiration of trust: March 31, 2031 | |
Type of Ownership | Land: Co-ownership interest (15%) |
Building: Co-ownership interest (15%) | |
Location | (Description in Real Property Registry) |
Land: 11-4,11-6,11-16,11-17,11-18,11-19,11-20, Kitasaiwai | |
1-chome,Nishi-ku, Yokohama, Kanagawa | |
Building: 11-6,11-16,11-20,11-4,11-17,11-18,11-19, | |
Kitasaiwai 1-chome,Nishi-ku, Yokohama, Kanagawa | |
(Street Adress) | |
11-15, Kitasaiwai 1-chome,Nishi-ku, Yokohama, Kanagawa | |
Use (primary use listed in | Offices, Parking and Stores |
Real Property Registry) | |
Square meters (Description in | Land: site area 6,348.45 m2 (entire site) |
Real Property Registry) | Building: total floor space 42,568.77 m2 (entire building) |
Structure (Description in Real | Steel frame and steel framed reinforced concrete structure, flat |
Property Registry) | roof, 18 floors above ground and 2 floors below ground |
(Based on the description of the entire building) | |
Completion of Construction | October 31, 1987 |
(Description in Real Property | |
Registry) | |
Matters Related to Earthquake | Earthquake PML 1.7% (obtained from the building condition |
Resistance | investigation report prepared by Engineering & Risk Services |
Corporation) | |
Existence of Secured Interests | None |
(liens) | |
Appraisal Value | ¥3,220,000,000 |
( Date of Valuation ) | (August 31, 2021 ) |
Appraiser | Tanizawa Sogo Appraisal Co., Ltd. |
Description of Tenants | Tenancy situation of the Additionally Acquired Portion of the |
2 |
Property as of October 31, 2021 is as follows. | ||
Total number of end | 99 companies | |
tenants | ||
Total rental revenues | Approximately ¥256 million / year (based on the owned | |
interests of the leasing space) | ||
Lease deposit | Approximately ¥206 million (based on the owned interests of | |
the leasing space) | ||
Total rentable area | Approximately 4,017.32 m2 (based on the owned interests) | |
Total rented area | Approximately 3,999.91 m2 (based on the owned interests) | |
Occupancy Rate | 99.5% | |
Other Special Matters | (1) NBF currently owns the Existing Trust Beneficiary Interest | |
(75% co-ownership interest), and will own trust beneficiary | ||
interest comprised of 90% co-ownership interest in total after | ||
acquiring the Additionally Acquired Portion of the Property (trust | ||
beneficiary interest comprised mainly of 15% co-ownership | ||
interest in the Property). Of the building of the Property, the | ||
portion co-owned by co-owners other than Sumitomo Mitsui | ||
Trust Bank, Ltd. (the "Existing Trustee"), the trustee of the | ||
Existing Trust Beneficiary Interest, is leased to the Existing | ||
Trustee, and the Existing Trustee subleases the entire building, | ||
including the portion co-owned by the Existing Trustee, to a | ||
sublessee. | ||
(2) The Property is a building under co-ownership and is subject | ||
to the agreement regarding the concerned co-ownership. The | ||
agreement stipulates that an offer of sale should be made to | ||
other co-owners prior to any other party; the owned portion may | ||
not be transferred to any third party, pledged, collateralized, etc. | ||
without the consent of other co-owners; demands for partition | ||
concerning co-ownership may not be made; and such. | ||
(3) At the Property, use of spray material containing asbestos | ||
which should be placed under supervision (inspection, | ||
recording, etc.) has been confirmed. However, it is in a stable | ||
condition and is not in a state to pose health hazards. The plan | ||
is to remove or seal off the material or take other measures in | ||
accordance with the situation going forward. |
4. Outline of Seller
1. | Name | TODA CORPORATION |
2. | Location | 7-1 Kyobashi 1-Chome,Chuo-ku, Tokyo, Japan |
3. | Name and Title of | Otani Seisuke, President and Representative Director |
Representative | ||
4. | Description of Business | 1. Research, planning, design, management, and execution |
related to all aspects of architectural and civil engineering | ||
comprehensive engineering and consulting related thereto | ||
3 |
2. Research, planning, design, management, and execution | ||
related to local development, urban development, etc.; | ||
comprehensive engineering and consulting related thereto | ||
3. Real estate sale and purchase, rental, intermediary services, | ||
management, and appraisal | ||
4. renewalbe power generation business, etc | ||
5. | Capital | ¥23,001 million (as of March 31, 2021) |
6. | Date of Establishment | July 10, 1936 |
7. | Net Assets | ¥312,533 million (as of March 31, 2021) |
8. | Total Assets | ¥735,789 million (as of March 31, 2021) |
9. | Major unitholders and | Daiichisyokusan (13.25%), NORTHERN TRUST CO. (AVFC) |
invetment ratios | RESILCHESTER INTERNATIONAL | |
INVESTORSINTERNATIONAL VALUE EQUITY TRUST | ||
(Standing proxy: The Hongkong and Shanghai Banking | ||
Corporation Limited, Tokyo Branch)(5.88%), The Master Trust | ||
Bank of Japan, Ltd. (trust account) (5.13%) (as of March 31,2021) |
10. Relations with NBF/NBFM
Capital Relationship | None | |
Personnel Relationship | None | |
Business Relationship | None | |
Related parties | Does not fall under the category of related parties of NBF and | |
NBFM. |
5. Status of Owners etc. of the Properties
The current acquisition of the Property is not an acquisition from a party which falls under the category of any specially-interested party of NBF or NBFM.
6. Future Outlook
There will be no change to the forecasted management situation during the period ending December 31, 2021 and June 30, 2022 as this acquisition will have little impact upon the management situation of NBF during such period.
4
7. Summary of Appraisal Report
Property Name | Yokohama ST Bldg. (Additional Acquisition) | |||||||
Appraisal Value | ¥3,220,000 thousand | |||||||
Appraiser | Tanizawa Sogo Appraisal Co., Ltd. | |||||||
Date of Valuation | August 31, 2021 | |||||||
Breakdown | ||||||||
Item | (in thousands | Remarks | ||||||
of yen) | ||||||||
Appraisal value based on income method | 3,220,000 | |||||||
Appraisal value based on direct | 3,250,000 | |||||||
capitalization method | ||||||||
(1) Operating Revenue ((i) - (ii)) | 260,144 | |||||||
(i) Effective gross income | 277,833 | Estimated based on income consisting of rents, | ||||||
common area charges, utility charges, etc. which | ||||||||
are deemed stable on a mid- and-long-term basis | ||||||||
(ii) Losses from vacancy, etc. | 17,689 | Estimated based on a vacancy rate which is | ||||||
deemed stable on a mid- and-long-term basis | ||||||||
(2) | Operating Expenses | 92,709 | ||||||
Building Maintenance Costs/ | 39,453 | Estimated based on past results verified applying | ||||||
Property Management Fees | the level of maintenance costs/property | |||||||
(Note) | management fees for similar real properties | |||||||
Utilities Expenses | 22,005 | Estimated based on past results verified applying | ||||||
the level of utilities expenses for similar real | ||||||||
properties | ||||||||
Repair Expenses | 1,955 | Estimated based on the Engineering Report, etc | ||||||
Leasing Expenses, etc. | 1,997 | Estimated based on the assumed turnover rate | ||||||
and the level of leasing expenses for similar real | ||||||||
properties | ||||||||
Taxes & Public Duties | 20,550 | Estimated based on a land/house collective ledger | ||||||
of fiscal 2021 | ||||||||
Insurance Premiums | 246 | Estimated based on insurance documents etc. | ||||||
Other Expenses | 6,504 | Estimated based on past results verified applying | ||||||
the level of other expenses for similar real | ||||||||
properties | ||||||||
(3) | Net Operating Income | 167,435 | ||||||
((1)-(2)) | ||||||||
(4) Investment Income from | 1,824 | Estimated applying investment return of 1.0% | ||||||
Temporary Deposits | ||||||||
(5) Capital Expenditure | 39,090 | Estimated based on the Engineering Report, etc | ||||||
(6) Net Income ((3)+(4)-(5)) | 130,169 | |||||||
(7) Capitalization Rate | 4.0% | Estimated taking into consideration examples of | ||||||
transactions for similar real properties, as well as | ||||||||
conditions e.g. location, improvements, rights, | ||||||||
contractual terms etc. of the Property | ||||||||
Appraisal value based on DCF method | 3,200,000 | |||||||
Discount Rate | 4.1% | Estimated taking into account the risks deriving | ||||||
from regional/property-specific factors of the | ||||||||
Property | ||||||||
Terminal Capitalization Rate | 4.2% | Estimated by reflecting uncertainties of future | ||||||
outlook, etc. in capitalization rate | ||||||||
Integrated value based on cost method | 3,330,000 | |||||||
Proportion of land | 89.5% | |||||||
Proportion of building | 10.5% | |||||||
*Amounts less than one thousand yen are rounded to the nearest thousand. | ||||||||
Matters specifically considered in adjustment | None | |||||||
of estimated amounts and determination of | ||||||||
appraisal value |
5
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Nippon Building Fund Inc. published this content on 30 November 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 30 November 2021 06:20:10 UTC.