As of August 31, 2025

• FILE()

	FP ended Aug. 2023	FP ended Feb. 2024	FP ended Aug. 2024	FP ended Feb. 2025	FP ended Aug. 2025
Operating revenue (million yen)	7,510	7,746	9,168	9,108	8,041
NOI from leasing (million yen)	6,045	6,359	6,332	6,300	6,637
Operating Income (million yen)	3,800	4,034	5,165	5,133	4,218
Ordinary Income (million yen)	3,507	3,719	4,835	4,794	3,807
Net income (million yen)	3,506	3,718	4,834	4,793	3,806
Distribution per unit (yen)	2,610	2,694	3,200	3,173	2,829
Distribution of earnings (yen)	2,321	2,462	3,200	3,173	2,563
Surplus cash distributions (yen)	289	232	-	-	266
Total assets (million yen)	271,357	281,003	282,348	282,127	287,596
Interest-bearing debt (million yen)	103,184	113,049	113,049	113,049	122,719
LTV（％）	38.0	40.2	40.0	40.1	42.7
Net assets (million yen)	159,869	159,644	160,409	160,369	156,381
Net assets per unit (yen)	105,841	105,693	106,199	106,172	105,306
NAV (yen)	131,938	132,541	134,136	137,183	139,652
Equity ratio (%)	58.9	56.8	56.8	56.8	54.4

(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.