{"schema_version":1,"version":"property-appraisal-20261025-r1","issuer":"8979","property":{"id":"C-101","name":"プロシード武蔵境","city":"東京都三鷹市","appraisal_date_candidates":["2026-08-01"],"appraisal_source_id":"buy_plan","appraisal_page":4,"cash_kind":"appraisal_stabilised_estimate","cash":{"operating_income":105925,"operating_expense":16990,"reported_noi":88934,"deposit_income":75,"capital_spend":4694,"reported_ncf":84316},"income_components":{"potential_gross":111413,"vacancy_loss":5488,"vacancy_already_deducted":true},"expense_components":{"management":1690,"utilities":690,"ordinary_repair":2800,"pm":2354,"leasing":3025,"property_tax":5628,"insurance":633,"other":169},"appraisal":{"final_value":2100000,"direct_capitalisation_value":2160000,"dcf_value":2080000,"direct_ncf_yield":0.039,"discount_rate":0.037,"terminal_cap_yield":0.04},"contract_snapshot":{"source_id":"buy_plan","page":2,"date":"2026-08-21","annual_contract_rent":88872,"occupancy_percent":93.6,"definition":"現行契約の年額。年間に実際に受け取った現金や、鑑定運営収益と同じ範囲とは未確認。"},"engineering":{"source_id":"buy_plan","page":2,"date_month":"2026-08","repair_budget_years":12,"repair_budget":80470,"ordinary_repair_plus_capital_spend_matches_er_scope":false},"transaction":{"kind":"acquisition","status":"completed","plan_source_id":"buy_plan","plan_page":1,"initial_planned_date":"2026-10-01","revised_planned_date":null,"completion_source_id":"buy_complete","completion_page":1,"completed_date":"2026-10-01","price":2050000,"excludes_transaction_costs_and_taxes":true,"related_party_as_reported":false},"project_condition_cases":true,"projection_basis_note":"2026年8月1日時点の鑑定想定の収支を、同じ2026年の分析開始値へ据え置く独自条件。10月25日の実際の運営CFを測定したものではない。敷金等の運用益は実質維持と仮定。","derived":{"cash_equation_residuals_thousand_jpy":{"expense_components_minus_total":-1,"reported_noi_minus_income_less_expense":-1,"reported_ncf_minus_reported_bridge":1},"appraisal_date_conflict":false,"noi_yield_on_transaction_price":0.04338243902439024,"ncf_yield_on_transaction_price":0.04112975609756098,"ncf_yield_is_realised_cash_yield":false,"algebraic_ncf_capitalisation_value":2161948.717948718,"algebraic_value_minus_reported_direct_value":1948.7179487179965,"noi_numerator_excess_at_same_ncf_yield":118410.2564102564,"this_is_actual_price_error":false,"appraisal_operating_income_minus_contract_annual_rent":17053,"income_scopes_equivalent":false,"difference_is_rent_raise_potential":false,"er_budget_divided_by_years":6705.833333333333,"ordinary_repair_plus_capital_spend":7494,"er_average_is_annual_capex":false},"projection":[{"id":"low","label":"価格低位の条件","condition":"賃料・稼働による収入が物価に追いつかず、運営費と更新負担が増え、投資家が求める利回りも上がる。","probability":null,"annual":[{"date":"2026-10-25","operating_income":105925,"operating_expense":16990,"calculated_noi":88935,"deposit_income":75,"capital_spend":4694,"calculated_ncf":84316,"ncf_cap_yield":0.039,"conditional_value_thousand_jpy":2161948.717948718,"index_relative_to_algebraic_start":100},{"date":"2027-10-25","operating_income":107465.14621791104,"operating_expense":17761.655136097845,"calculated_noi":89703.49108181319,"deposit_income":77.2484371017287,"capital_spend":5003.819636033382,"calculated_ncf":84776.91988288154,"ncf_cap_yield":0.041597864768683275,"conditional_value_thousand_jpy":2038011.3343390976,"index_relative_to_algebraic_start":94.26733009064094},{"date":"2028-10-25","operating_income":109031.99810314938,"operating_expense":18570.617183918635,"calculated_noi":90461.38091923075,"deposit_income":79.57071966814758,"capital_spend":5335.022553090461,"calculated_ncf":85205.92908580844,"ncf_cap_yield":0.04420284697508897,"conditional_value_thousand_jpy":1927611.7923767949,"index_relative_to_algebraic_start":89.16084717336567},{"date":"2029-10-25","operating_income":110617.3199772098,"operating_expense":19414.061099779596,"calculated_noi":91203.2588774302,"deposit_income":81.95618311232246,"capital_spend":5687.151812917553,"calculated_ncf":85598.06324762497,"ncf_cap_yield":0.04680071174377225,"conditional_value_thousand_jpy":1828990.6298062971,"index_relative_to_algebraic_start":84.59916808487783},{"date":"2030-10-25","operating_income":112225.6923821978,"operating_expense":20295.812716033997,"calculated_noi":91929.8796661638,"deposit_income":84.41316075000002,"capital_spend":6062.522776859756,"calculated_ncf":85951.77005005405,"ncf_cap_yield":0.049398576512455515,"conditional_value_thousand_jpy":1739964.5114952228,"index_relative_to_algebraic_start":80.48130360585617},{"date":"2031-10-25","operating_income":113857.45047211887,"operating_expense":21217.611899295185,"calculated_noi":92639.83857282369,"deposit_income":86.94379651672654,"capital_spend":6462.669474808366,"calculated_ncf":86264.11289453205,"ncf_cap_yield":0.0519964412811388,"conditional_value_thousand_jpy":1659038.7874453154,"index_relative_to_algebraic_start":76.73811934907646},{"date":"2032-10-25","operating_income":115517.50275138463,"operating_expense":22183.976950322267,"calculated_noi":93333.52580106237,"deposit_income":89.55754600454038,"capital_spend":6890.433690492418,"calculated_ncf":86532.64965657449,"ncf_cap_yield":0.05460142348754449,"conditional_value_thousand_jpy":1584805.7455189617,"index_relative_to_algebraic_start":73.30450220034098},{"date":"2033-10-25","operating_income":117197.12366207682,"operating_expense":23191.533145307098,"calculated_noi":94005.59051676972,"deposit_income":92.24240612689215,"capital_spend":7345.225266568366,"calculated_ncf":86752.60765632825,"ncf_cap_yield":0.05719928825622776,"conditional_value_thousand_jpy":1516672.852076665,"index_relative_to_algebraic_start":70.15304477322208},{"date":"2034-10-25","operating_income":118901.16620876739,"operating_expense":24244.850724209966,"calculated_noi":94656.31548455742,"deposit_income":95.00775610407123,"capital_spend":7830.034601607013,"calculated_ncf":86921.28863905447,"ncf_cap_yield":0.05979715302491104,"conditional_value_thousand_jpy":1453602.4583451946,"index_relative_to_algebraic_start":67.23575107389178},{"date":"2035-10-25","operating_income":120629.98548128706,"operating_expense":25346.008086497317,"calculated_noi":95283.97739478975,"deposit_income":97.85600895442302,"capital_spend":8346.842967691093,"calculated_ncf":87034.99043605308,"ncf_cap_yield":0.06239501779359431,"conditional_value_thousand_jpy":1394902.88670113,"index_relative_to_algebraic_start":64.520627853959},{"date":"2036-10-25","operating_income":122388.7819545582,"operating_expense":26500.40267690145,"calculated_noi":95888.37927765676,"deposit_income":100.79780703009051,"capital_spend":8899.320662772068,"calculated_ncf":87089.85642191478,"ncf_cap_yield":0.065,"conditional_value_thousand_jpy":1339843.944952535,"index_relative_to_algebraic_start":61.97390039037533}],"terminal_value_thousand_jpy":1339843.944952535,"algebraic_start_value_thousand_jpy":2161948.717948718,"is_current_market_price_forecast":false},{"id":"mild_low","label":"やや低位の条件","condition":"収入の物価追随が弱く、費用・資本的支出の増加と還元利回り上昇が重なる。","probability":null,"annual":[{"date":"2026-10-25","operating_income":105925,"operating_expense":16990,"calculated_noi":88935,"deposit_income":75,"capital_spend":4694,"calculated_ncf":84316,"ncf_cap_yield":0.039,"conditional_value_thousand_jpy":2161948.717948718,"index_relative_to_algebraic_start":100},{"date":"2027-10-25","operating_income":108555.41239523837,"operating_expense":17586.782643585328,"calculated_noi":90968.62975165303,"deposit_income":77.2484371017287,"capital_spend":4931.349786319559,"calculated_ncf":86114.52840243521,"ncf_cap_yield":0.0405986860114974,"conditional_value_thousand_jpy":2121116.145927676,"index_relative_to_algebraic_start":98.11130709613758},{"date":"2028-10-25","operating_income":111258.62202013095,"operating_expense":18206.249505347434,"calculated_noi":93052.37251478352,"deposit_income":79.57071966814758,"capital_spend":5181.401236248016,"calculated_ncf":87950.54199820365,"ncf_cap_yield":0.04220175198467013,"conditional_value_thousand_jpy":2084049.5444395735,"index_relative_to_algebraic_start":96.39680752543215},{"date":"2029-10-25","operating_income":114021.48308634659,"operating_expense":18845.753549466055,"calculated_noi":95175.72953688054,"deposit_income":81.95618311232246,"capital_spend":5443.396224799224,"calculated_ncf":89814.28949519363,"ncf_cap_yield":0.043800437996167535,"conditional_value_thousand_jpy":2050534.049523711,"index_relative_to_algebraic_start":94.84656284859899},{"date":"2030-10-25","operating_income":116852.95367812175,"operating_expense":19507.720507889117,"calculated_noi":97345.23317023263,"deposit_income":84.41316075000002,"capital_spend":5718.638860250606,"calculated_ncf":91711.00747073203,"ncf_cap_yield":0.04539912400766494,"conditional_value_thousand_jpy":2020105.22174939,"index_relative_to_algebraic_start":93.43909062126549},{"date":"2031-10-25","operating_income":119754.73756082314,"operating_expense":20192.939402240016,"calculated_noi":99561.79815858311,"deposit_income":86.94379651672654,"capital_spend":6007.799003309662,"calculated_ncf":93640.94295179019,"ncf_cap_yield":0.04699781001916233,"conditional_value_thousand_jpy":1992453.3273701505,"index_relative_to_algebraic_start":92.16006424336528},{"date":"2032-10-25","operating_income":122736.82893755032,"operating_expense":20904.204052219677,"calculated_noi":101832.62488533065,"deposit_income":89.55754600454038,"capital_spend":6312.433417162004,"calculated_ncf":95609.74901417318,"ncf_cap_yield":0.04860087599233507,"conditional_value_thousand_jpy":1967243.3276563156,"index_relative_to_algebraic_start":90.99398664381174},{"date":"2033-10-25","operating_income":125784.72580976726,"operating_expense":21638.47516206845,"calculated_noi":104146.2506476988,"deposit_income":92.24240612689215,"capital_spend":6631.618488043947,"calculated_ncf":97606.87456578176,"ncf_cap_yield":0.050199562003832465,"conditional_value_thousand_jpy":1944377.0158458755,"index_relative_to_algebraic_start":89.93631531143453},{"date":"2034-10-25","operating_income":128908.31043947383,"operating_expense":22398.537929012222,"calculated_noi":106509.77251046161,"deposit_income":95.00775610407123,"capital_spend":6966.942994028196,"calculated_ncf":99637.83727253748,"ncf_cap_yield":0.05179824801532987,"conditional_value_thousand_jpy":1923575.431413227,"index_relative_to_algebraic_start":88.97414704814727},{"date":"2035-10-25","operating_income":132109.4623642246,"operating_expense":23185.298298507343,"calculated_noi":108924.16406571725,"deposit_income":97.85600895442302,"capital_spend":7319.223017661163,"calculated_ncf":101702.79705701051,"ncf_cap_yield":0.05339693402682726,"conditional_value_thousand_jpy":1904656.1176324056,"index_relative_to_algebraic_start":88.09904239724823},{"date":"2036-10-25","operating_income":135399.20685805165,"operating_expense":24001.96410185901,"calculated_noi":111397.24275619265,"deposit_income":100.79780703009051,"capital_spend":7690.35514318857,"calculated_ncf":103807.68542003416,"ncf_cap_yield":0.055,"conditional_value_thousand_jpy":1887412.4621824394,"index_relative_to_algebraic_start":87.3014445954684}],"terminal_value_thousand_jpy":1887412.4621824394,"algebraic_start_value_thousand_jpy":2161948.717948718,"is_current_market_price_forecast":false},{"id":"base","label":"中立の比較条件","condition":"収入と運営費は物価並み。資本的支出は実質年1%増え、2036年のNCF還元利回りは長期金利3%＋独自スプレッド1.5%。予測中央値ではない。","probability":null,"annual":[{"date":"2026-10-25","operating_income":105925,"operating_expense":16990,"calculated_noi":88935,"deposit_income":75,"capital_spend":4694,"calculated_ncf":84316,"ncf_cap_yield":0.039,"conditional_value_thousand_jpy":2161948.717948718,"index_relative_to_algebraic_start":100},{"date":"2027-10-25","operating_income":109100.54266667484,"operating_expense":17499.345951444942,"calculated_noi":91601.19671522989,"deposit_income":77.2484371017287,"capital_spend":4883.03614857378,"calculated_ncf":86795.40900375784,"ncf_cap_yield":0.03959950725431152,"conditional_value_thousand_jpy":2191830.5307778222,"index_relative_to_algebraic_start":101.38217028836172},{"date":"2028-10-25","operating_income":112380.37974464709,"operating_expense":18025.420362157696,"calculated_noi":94354.95938248938,"deposit_income":79.57071966814758,"capital_spend":5080.234635802392,"calculated_ncf":89354.29546635514,"ncf_cap_yield":0.0402006569942513,"conditional_value_thousand_jpy":2222707.3422987293,"index_relative_to_algebraic_start":102.81036380953846},{"date":"2029-10-25","operating_income":115749.44928230342,"operating_expense":18565.80734771145,"calculated_noi":97183.64193459197,"deposit_income":81.95618311232246,"capital_spend":5284.825174661192,"calculated_ncf":91980.7729430431,"ncf_cap_yield":0.04080016424856282,"conditional_value_thousand_jpy":2254421.6337629845,"index_relative_to_algebraic_start":104.27729460215902},{"date":"2030-10-25","operating_income":119219.52069925002,"operating_expense":19122.3946819,"calculated_noi":100097.12601735002,"deposit_income":84.41316075000002,"capital_spend":5497.654956702885,"calculated_ncf":94683.88422139714,"ncf_cap_yield":0.04139967150287435,"conditional_value_thousand_jpy":2287068.490744505,"index_relative_to_algebraic_start":105.78736080819262},{"date":"2031-10-25","operating_income":122793.62194712344,"operating_expense":19695.668037589116,"calculated_noi":103097.95390953432,"deposit_income":86.94379651672654,"capital_spend":5719.055791641673,"calculated_ncf":97465.84191440938,"ncf_cap_yield":0.041999178757185875,"conditional_value_thousand_jpy":2320660.660483353,"index_relative_to_algebraic_start":107.34115204569802},{"date":"2032-10-25","operating_income":126485.10747374587,"operating_expense":20287.769421561883,"calculated_noi":106197.33805218399,"deposit_income":89.55754600454038,"capital_spend":5950.016430918769,"calculated_ncf":100336.87916726976,"ncf_cap_yield":0.04260032849712565,"conditional_value_thousand_jpy":2355307.6398000014,"index_relative_to_algebraic_start":108.94373304260169},{"date":"2033-10-25","operating_income":130277.02491988067,"operating_expense":20895.979734611967,"calculated_noi":109381.04518526871,"deposit_income":92.24240612689215,"capital_spend":6189.6347074529795,"calculated_ncf":103283.65288394263,"ncf_cap_yield":0.043199835751437175,"conditional_value_thousand_jpy":2390834.388311455,"index_relative_to_algebraic_start":110.58700738192839},{"date":"2034-10-25","operating_income":134182.62087098326,"operating_expense":21522.423682775603,"calculated_noi":112660.19718820765,"deposit_income":95.00775610407123,"capital_spend":6438.902859599447,"calculated_ncf":106316.30208471227,"ncf_cap_yield":0.0437993430057487,"conditional_value_thousand_jpy":2427349.2429043553,"index_relative_to_algebraic_start":112.2759861393684},{"date":"2035-10-25","operating_income":138205.30331329678,"operating_expense":22167.647895141963,"calculated_noi":116037.65541815481,"deposit_income":97.85600895442302,"capital_spend":6698.209505875412,"calculated_ncf":109437.30192123383,"ncf_cap_yield":0.04439885026006023,"conditional_value_thousand_jpy":2464867.9251876953,"index_relative_to_algebraic_start":114.01139651112496},{"date":"2036-10-25","operating_income":142360.10279549783,"operating_expense":22834.063219216503,"calculated_noi":119526.03957628133,"deposit_income":100.79780703009051,"capital_spend":6968.712680848779,"calculated_ncf":112658.12470246264,"ncf_cap_yield":0.045,"conditional_value_thousand_jpy":2503513.8822769476,"index_relative_to_algebraic_start":115.79894848996746}],"terminal_value_thousand_jpy":2503513.8822769476,"algebraic_start_value_thousand_jpy":2161948.717948718,"is_current_market_price_forecast":false},{"id":"mild_high","label":"やや高位の条件","condition":"収入が物価を少し上回り、費用管理と比較的低い還元利回りが価値を支える。","probability":null,"annual":[{"date":"2026-10-25","operating_income":105925,"operating_expense":16990,"calculated_noi":88935,"deposit_income":75,"capital_spend":4694,"calculated_ncf":84316,"ncf_cap_yield":0.039,"conditional_value_thousand_jpy":2161948.717948718,"index_relative_to_algebraic_start":100},{"date":"2027-10-25","operating_income":109645.67107250004,"operating_expense":17499.345951444942,"calculated_noi":92146.3251210551,"deposit_income":77.2484371017287,"capital_spend":4858.87920712122,"calculated_ncf":87364.6943510356,"ncf_cap_yield":0.03885012318642212,"conditional_value_thousand_jpy":2248762.350940731,"index_relative_to_algebraic_start":104.01552693046219},{"date":"2028-10-25","operating_income":113507.76803142596,"operating_expense":18025.420362157696,"calculated_noi":95482.34766926826,"deposit_income":79.57071966814758,"capital_spend":5030.025613778744,"calculated_ncf":90531.89277515767,"ncf_cap_yield":0.03869983575143717,"conditional_value_thousand_jpy":2339335.3231943795,"index_relative_to_algebraic_start":108.20494046750414},{"date":"2029-10-25","operating_income":117494.78780030558,"operating_expense":18565.80734771145,"calculated_noi":98928.98045259413,"deposit_income":81.95618311232246,"capital_spend":5206.707896479909,"calculated_ncf":93804.22873922654,"ncf_cap_yield":0.03854995893785929,"conditional_value_thousand_jpy":2433315.918453623,"index_relative_to_algebraic_start":112.55197212829273},{"date":"2030-10-25","operating_income":121621.8537256124,"operating_expense":19122.3946819,"calculated_noi":102499.4590437124,"deposit_income":84.41316075000002,"capital_spend":5389.596236847058,"calculated_ncf":97194.27596761534,"ncf_cap_yield":0.038400082124281414,"conditional_value_thousand_jpy":2531095.523521205,"index_relative_to_algebraic_start":117.07472533958796},{"date":"2031-10-25","operating_income":125893.88500189956,"operating_expense":19695.668037589116,"calculated_noi":106198.21696431044,"deposit_income":86.94379651672654,"capital_spend":5578.908625904333,"calculated_ncf":100706.25213492283,"ncf_cap_yield":0.03825020531070353,"conditional_value_thousand_jpy":2632829.061096367,"index_relative_to_algebraic_start":121.780365983631},{"date":"2032-10-25","operating_income":130328.2998370435,"operating_expense":20287.769421561883,"calculated_noi":110040.53041548161,"deposit_income":89.55754600454038,"capital_spend":5775.416940619139,"calculated_ncf":104354.67102086701,"ncf_cap_yield":0.038099917875718585,"conditional_value_thousand_jpy":2738973.647168231,"index_relative_to_algebraic_start":126.69003776218157},{"date":"2033-10-25","operating_income":134906.1495904709,"operating_expense":20895.979734611967,"calculated_noi":114010.16985585893,"deposit_income":92.24240612689215,"capital_spend":5978.281483858112,"calculated_ncf":108124.13077812771,"ncf_cap_yield":0.037950041062140706,"conditional_value_thousand_jpy":2849117.6228526747,"index_relative_to_algebraic_start":131.78469957215037},{"date":"2034-10-25","operating_income":139644.79871280867,"operating_expense":21522.423682775603,"calculated_noi":118122.37503003306,"deposit_income":95.00775610407123,"capital_spend":6188.271750369828,"calculated_ncf":112029.1110357673,"ncf_cap_yield":0.03780016424856283,"conditional_value_thousand_jpy":2963720.218227006,"index_relative_to_algebraic_start":137.08559290152905},{"date":"2035-10-25","operating_income":144549.8953660618,"operating_expense":22167.647895141963,"calculated_noi":122382.24747091983,"deposit_income":97.85600895442302,"capital_spend":6405.638034914271,"calculated_ncf":116074.46544495998,"ncf_cap_yield":0.03765028743498494,"conditional_value_thousand_jpy":3082963.593449294,"index_relative_to_algebraic_start":142.60114348939996},{"date":"2036-10-25","operating_income":149641.43893404448,"operating_expense":22834.063219216503,"calculated_noi":126807.37571482797,"deposit_income":100.79780703009051,"capital_spend":6631.266597653101,"calculated_ncf":120276.90692420496,"ncf_cap_yield":0.0375,"conditional_value_thousand_jpy":3207384.1846454656,"index_relative_to_algebraic_start":148.3561639560382}],"terminal_value_thousand_jpy":3207384.1846454656,"algebraic_start_value_thousand_jpy":2161948.717948718,"is_current_market_price_forecast":false},{"id":"high","label":"価格高位の条件","condition":"需要・稼働と賃料改定が収入を押し上げ、運営効率が改善し、低い利回りが維持される。","probability":null,"annual":[{"date":"2026-10-25","operating_income":105925,"operating_expense":16990,"calculated_noi":88935,"deposit_income":75,"capital_spend":4694,"calculated_ncf":84316,"ncf_cap_yield":0.039,"conditional_value_thousand_jpy":2161948.717948718,"index_relative_to_algebraic_start":100},{"date":"2027-10-25","operating_income":110735.92232437695,"operating_expense":17411.908960067027,"calculated_noi":93324.01336430993,"deposit_income":77.2484371017287,"capital_spend":4834.7221834068605,"calculated_ncf":88566.5396180048,"ncf_cap_yield":0.038350533807829185,"conditional_value_thousand_jpy":2309395.22411352,"index_relative_to_algebraic_start":106.82007417385464},{"date":"2028-10-25","operating_income":115779.436445355,"operating_expense":17845.494341487134,"calculated_noi":97933.94210386786,"deposit_income":79.57071966814758,"capital_spend":4980.066108297129,"calculated_ncf":93033.44671523887,"ncf_cap_yield":0.03769928825622776,"conditional_value_thousand_jpy":2467777.271627141,"index_relative_to_algebraic_start":114.14596706847871},{"date":"2029-10-25","operating_income":121037.92948758998,"operating_expense":18288.647605730737,"calculated_noi":102749.28188185923,"deposit_income":81.95618311232246,"capital_spend":5129.364313723222,"calculated_ncf":97701.87375124833,"ncf_cap_yield":0.037049822064056936,"conditional_value_thousand_jpy":2637040.296234827,"index_relative_to_algebraic_start":121.9751548379409},{"date":"2030-10-25","operating_income":126535.25379316664,"operating_expense":18742.80559821844,"calculated_noi":107792.4481949482,"deposit_income":84.41316075000002,"capital_spend":5283.138354140001,"calculated_ncf":102593.7230015582,"ncf_cap_yield":0.03640035587188612,"conditional_value_thousand_jpy":2818481.3182224035,"index_relative_to_algebraic_start":130.3676305928575},{"date":"2031-10-25","operating_income":132282.2566470184,"operating_expense":19208.241596963748,"calculated_noi":113074.01505005464,"deposit_income":86.94379651672654,"capital_spend":5441.522411326858,"calculated_ncf":107719.43643524451,"ncf_cap_yield":0.035750889679715306,"conditional_value_thousand_jpy":3013056.1057439484,"index_relative_to_algebraic_start":139.36760297454097},{"date":"2032-10-25","operating_income":138307.1076199462,"operating_expense":19686.558637233706,"calculated_noi":118620.5489827125,"deposit_income":89.55754600454038,"capital_spend":5605.108279270835,"calculated_ncf":113104.9982494462,"ncf_cap_yield":0.03509964412811388,"conditional_value_thousand_jpy":3222397.2937335884,"index_relative_to_algebraic_start":149.05058880356034},{"date":"2033-10-25","operating_income":144588.76682852584,"operating_expense":20175.43064911915,"calculated_noi":124413.33617940669,"deposit_income":92.24240612689215,"capital_spend":5773.14472479509,"calculated_ncf":118732.4338607385,"ncf_cap_yield":0.03445017793594306,"conditional_value_thousand_jpy":3446496.969667633,"index_relative_to_algebraic_start":159.41622208956508},{"date":"2034-10-25","operating_income":151155.72766109125,"operating_expense":20676.442712925756,"calculated_noi":130479.2849481655,"deposit_income":95.00775610407123,"capital_spend":5946.218762033472,"calculated_ncf":124628.0739422361,"ncf_cap_yield":0.03380071174377224,"conditional_value_thousand_jpy":3687143.480497825,"index_relative_to_algebraic_start":170.54722204494422},{"date":"2035-10-25","operating_income":158020.94800248547,"operating_expense":21189.89629991198,"calculated_noi":136831.0517025735,"deposit_income":97.85600895442302,"capital_spend":6124.481413760823,"calculated_ncf":130804.4262977671,"ncf_cap_yield":0.03315124555160143,"conditional_value_thousand_jpy":3945686.6287019,"index_relative_to_algebraic_start":182.5060231977016},{"date":"2036-10-25","operating_income":165218.07849033468,"operating_expense":21717.55982552086,"calculated_noi":143500.51866481383,"deposit_income":100.79780703009051,"capital_spend":6308.598749323264,"calculated_ncf":137292.71772252067,"ncf_cap_yield":0.0325,"conditional_value_thousand_jpy":4224391.314539097,"index_relative_to_algebraic_start":195.3973875267147}],"terminal_value_thousand_jpy":4224391.314539097,"algebraic_start_value_thousand_jpy":2161948.717948718,"is_current_market_price_forecast":false}]},"sources":{"buy_plan":{"file":"20260825_Notice0020.pdf","document_date":"2026-08-25","pdf_pages":10,"url":"https://www.sp-inv.co.jp/sp-inv/file/20260825_Notice0020.pdf","title":"武蔵境・取得決定と鑑定概要","sha256":"ce84815f376d15beb94cda24ece66fff00912ce4b0c9868249a51fe188fa0da5"},"buy_complete":{"file":"acquisition-completed-20261001.pdf","document_date":"2026-10-01","pdf_pages":1,"url":"https://www.sp-inv.co.jp/sp-inv/file/20261001_Notice0024.pdf","title":"武蔵境・取得完了","sha256":"a154dd3d481bb92a0e2a97d0df066303928b86f83dcc863d7cf0758a3abc377b"},"sell_plan":{"file":"starts-proceed-20260422.pdf","document_date":"2026-04-22","pdf_pages":8,"url":"https://www2.jpx.co.jp/disc/89790/140120260422508333.pdf","title":"西葛西・譲渡決定と鑑定概要","sha256":"5d0312b8c81034ea187e118209b4fc3d9da012fcb9b161a9cabc17978b7642ee"},"sell_change":{"file":"20260924_Notice0021.pdf","document_date":"2026-09-24","pdf_pages":1,"url":"https://www.sp-inv.co.jp/sp-inv/file/20260924_Notice0021.pdf","title":"西葛西・譲渡予定日変更","sha256":"6ddc7b36b36d28ef7b06df92533d08a5740ed689148b40f1a38908797ecb9585"},"sell_complete":{"file":"20260930_Notice0023.pdf","document_date":"2026-09-30","pdf_pages":1,"url":"https://www.sp-inv.co.jp/sp-inv/file/20260930_Notice0023.pdf","title":"西葛西・譲渡完了","sha256":"441a9d7eaf4195132a820cc2543bf75d178757e9c6aa3c38fb238d12f7c4edf1"}},"macro":{"version":"jp-coking-cif-relative-20261027-r1","as_of":"2026-10-27","target_date":"2036-10-25","jp_cpi":0.03,"jp_short_rate":0.02,"jp_long_rate":0.03,"usd_jpy_terminal":150,"basis":"日本CPI3%、短期2%、長期3%、2036年ドル円150円。"},"assessment":["鑑定NOIは設備更新支出後の現金ではない。NCFへの差を残し、借入・税金・運転資金・投資主への帰属をさらに確認する。","取得価格・鑑定最終価格・直接還元価格・DCF価格は異なる基準であり、同じ時価として置き換えない。","契約年額と鑑定の安定化した運営収益は範囲が未照合。差額をそのまま値上げ余地や将来の収益増と判断しない。","ERの長期修繕費と、鑑定の経常修繕・資本的支出は期間・範囲が未照合。平準化だけでは大規模支払年の資金繰りを確認できない。"],"interpretation_flags":{"actual_operating_cashflow":null,"actual_current_property_price_forecast":false,"stock_valuation":null,"automatic_valuation_enabled":false,"probabilities":null,"regional_indices_calibrated":false},"condition_dependency_version":"property-income-20261025-r1","calculator_sha256":"0ea5511736f4b6aca922be89fad96d6b9f85ae8e4d012e38cd25aaaa41ffbc06","needs_review":false,"newer_condition_dependency":false}