MFLP Mitsui Fudosan Logistics Park Inc. Development / Operation Track Record
4 Appendix
Our portfolio 2/2 (After the anticipated acquisitions)
Adjusted
forecast
MFLP Mitsui Fudosan
Logistics Park Inc.
Category
Proper
ty no.
Property name
Location
(Anticipated)
acquisition
price
Appraisal
value
Appraisal
NOI yield
NOI yield
(million yen)
(million yen)
(%)
(%)
Appraisal
NOI /
Appraisal
Gross floor
area*1
value (%)
(m)
Total leasable
floor area*2
(m)
Building
Occupanc
age
(years)
y rate
(%)
L-18
MFLP Ibaraki
Ibaraki,
58,900
68,900
4.6
4.3
3.7
230,435
208,811
5.9
100
Osaka
L-19
MFLP Kawaguchi I
Kawaguchi,
18,500
20,600
4.3
4.1
3.7
49,838
48,119
3.8
100
Saitama
L-20
MFLP Yachiyo Katsutadai
Yachiyo,
18,000
19,100
4.5
4.2
4.0
74,624
69,830
2.9
100
Chiba
Osaka,
L-21
MFLP Osaka |
13,900
14,700
4.0
4.0
3.8
43,919
43,880
3.0
100
Osaka
Hiratsuka,
L-22
MFLP Hiratsuka II
12,700
13,700
4.5
4.2
3.9
48,141
46,525
3.8
100
Kanagawa
Acquired in 14th FP
Katano,
L-23
16,500
16,500
MFLP Osaka Katano
Osaka
554
5.1
4.9
4.9
68,528
67,264
1.9
100
Logistics
facilities
Acquired in 15th FP
Ayase,
56,764
L-24
MFLP Tomei Ayase
9,610
9,610
3.9
3.8
3.8
27,074
1.0
100
(50% co-ownership interest)
Kanagawa
(28,382)
L-25
Acquired in 15th FP
Iruma,
4,090
4,090
4.8
4.7
4.7
21,721
21,725
2.2
100
MFLP Tokorozawa
Saitama
Anticipated acquisition
Hiratsuka,
L-26
8,410
8,410
4.1
4.1
4.1
29,474
28,327
0.4
100
MFLP Hiratsuka III
Kanagawa
Anticipated acquisition
Koto,
L-27
5,940
6,110
3.6
3.6
3.5
9,584
9,585
0.4
100
MFLP Shinkiba I
Tokyo
Anticipated acquisition
L-28
SG Realty MFLP
Kasuya,
3,040
3,040
4.9
4.7
4.7
Fukuoka Kasuya
Fukuoka
35,626
(17,813)
18,061
0.8
100
(50% co-ownership interest)
1,897,520
Subtotal or Average
362,464
417,640
4.8
4.6
4.0
1,465,771
6.2
99.8
(1,535,980)
Inzai,
Not
Not
J-1
MFIP Inzai
12,220
14,300
5.0
5.0
4.2
40,478
9.4
Industrial
Chiba
Disclosed
Disclosed
real estate
Inzai,
1-2
MFIP Inzai II
15,150
17,000
4.8
4.8
4.3
27,268
30,906
3.2
100
Chiba
Not
Not
Subtotal or Average
27,370
31,300
4.9
4.9
4.2
67,746
6.9
Disclosed
Disclosed
Total or Average
389,834
448,940
4.8
4.6
4.0
1,965,267
(1,603,727)
Not
6.2
99.8
Disclosed
| References: As of end of 14th fiscal period
Logistics facilities
(Property no. L-1 to L-23)
Total or Average
subtotal
331,374
386,380
4.9
4.6
4.0
358,744
417,680
4.9
4.7
4.0
(Property no. L-1 to L-23, 1-1,1-2)
1,744,349
(1,429,005)
1,812,096
(1,496,752)
1,360,997
6.6
99.8
Not
6.6
99.8
Disclosed
*
*1
*2
For further details, please refer to [Our portfolio] in the Notes on Matters Stated in this Document on p.52-54.
"Gross floor area" figures in parentheses are the figures after taking into consideration the ownership interest.
"Total leasable floor area" figures are the figures after taking into consideration the ownership interest.
44View entire presentation