As of February 28, 2026

• FILE()

	FP ended Feb. 2024	FP ended Aug. 2024	FP ended Feb. 2025	FP ended Aug. 2025	FP ended Feb. 2026
Operating revenue (million yen)	7,746	9,168	9,108	8,041	8,153
NOI from leasing (million yen)	6,359	6,332	6,300	6,637	6,732
Operating Income (million yen)	4,034	5,165	5,133	4,218	4,317
Ordinary Income (million yen)	3,719	4,835	4,794	3,807	3,861
Net income (million yen)	3,718	4,834	4,793	3,806	3,860
Distribution per unit (yen)	2,694	3,200	3,173	2,829	2,835
Distribution of earnings (yen)	2,462	3,200	3,173	2,563	2,600
Surplus cash distributions (yen)	232	-	-	266	235
Total assets (million yen)	281,003	282,348	282,127	287,596	287,523
Interest-bearing debt (million yen)	113,049	113,049	113,049	122,719	122,349
LTV（％）	40.2	40.0	40.1	42.7	42.6
Net assets (million yen)	159,644	160,409	160,369	156,381	156,041
Net assets per unit (yen)	105,693	106,199	106,172	105,306	105,077
NAV (yen)	132,541	134,136	137,183	139,652	142,190
Equity ratio (%)	56.8	56.8	56.8	54.4	54.3

(Note)	As of March 1, 2025 as the effective date, each of the investment units have been divided on a three-for-one basis and the figures before Aug. 2024 fiscal period have taken the split into account.