As of April 17, 2025

• FILE()

	FP ended Feb. 2023	FP ended Aug. 2023	FP ended Feb. 2024	FP ended Aug. 2024	FP ended Feb. 2025
Operating revenue (million yen)	7,149	7,510	7,746	9,168	9,108
NOI from leasing (million yen)	5,945	6,045	6,359	6,332	6,300
Operating Income (million yen)	3,833	3,800	4,034	5,165	5,133
Ordinary Income (million yen)	3,433	3,507	3,719	4,835	4,794
Net income (million yen)	3,432	3,506	3,718	4,834	4,793
Distribution per unit (yen)	2,542	2,610	2,694	3,200	3,173
Distribution of earnings (yen)	2,272	2,321	2,462	3,200	3,173
Surplus cash distributions (yen)	270	289	232	-	-
Total assets (million yen)	273,063	271,357	281,003	282,348	282,127
Interest-bearing debt (million yen)	105,374	103,184	113,049	113,049	113,049
LTV（％）	38.6	38.0	40.2	40.0	40.1
Net assets (million yen)	160,203	159,869	159,644	160,409	160,369
Net assets per unit (yen)	106,062	105,841	105,693	106,199	106,172
NAV (yen)	130,611	131,938	132,541	134,136	137,183
Equity ratio (%)	58.7	58.9	56.8	56.8	56.8

(Note 1)	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.