Fiscal Period	2H/22 43rd	1H/23 44th	2H/23 45th	1H/24 46th	2H/24 47th	1H/25 48th
Operating Revenues (billion yen)	47.36	47.03	47.34	50.25	50.81	51.28
Net Income (billion yen)	20.28	19.33	19.51	23.34	22.66	23.54
Total Assets (billion yen)	1,368.7	1,385.9	1,385.6	1,383.8	1,382.9	1,392.7
LTV (%)	42.2	42.9	42.8	42.4	42.4	42.6
Distribution per Unit^(*1) (yen)	2,300	2,300	2,300	2,616	2,462	2,495
NAV per Unit^(1)(2) (yen)	120,639	121,112	121,327	121,511	121,834	123,167

Dividend per unit, etc. are calculated based on the assumption that the splits of investment unit were implemented.
NAV per unit ＝ (Unitholders' capital at period end ＋ Reserve for advanced depreciation in the next period (reserve - reversal) ＋ Unrealized gain or loss on appraisal value at period end) ÷ Units issued and outstanding at period end

Financial Highlights

Operating Revenues