As of August 31, 2026

• FILE()

	FP ended Aug. 2024	FP ended Feb. 2025	FP ended Aug. 2025	FP ended Feb. 2026	FP ended Aug. 2026
Operating revenue (million yen)	9,168	9,108	8,041	8,153	8,771
NOI from leasing (million yen)	6,332	6,300	6,637	6,732	6,628
Operating Income (million yen)	5,165	5,133	4,218	4,317	4,795
Ordinary Income (million yen)	4,835	4,794	3,807	3,861	4,285
Net income (million yen)	4,834	4,793	3,806	3,860	4,284
Distribution per unit (yen)	3,200	3,173	2,829	2,835	3,117
Distribution of earnings (yen)	3,200	3,173	2,563	2,600	2,885
Surplus cash distributions (yen)	-	-	266	235	232
Total assets (million yen)	282,348	282,127	287,596	287,523	287,413
Interest-bearing debt (million yen)	113,049	113,049	122,719	122,349	122,779
LTV（％）	40.0	40.1	42.7	42.6	42.7
Net assets (million yen)	160,409	160,369	156,381	156,041	156,116
Net assets per unit (yen)	106,199	106,172	105,306	105,077	105,127
NAV (yen)	134,136	137,183	139,652	142,190	142,914
Equity ratio (%)	56.8	56.8	54.4	54.3	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.