Fiscal Period Ended Aug.02 Feb.03 Aug.03 Feb.04 Aug.04 Feb.05 Aug.05 Operating Revenue (mn yen) 1,350 1,453 5,920 6,947 8,692 9,513 12,225 Operating Income (mn yen) 841 914 2,572 2,870 3,471 3,827 4,973 Recurring Profit (mn yen) 696 757 2,303 2,581 3,175 3,385 4,397 Net Income (mn yen) 694 756 2,302 2,580 3,172 3,384 4,396 Distribution per unit (yen) 13,252 14,438 15,095 16,918 14,452 15,419 15,730 FFO per unit (yen) 18,696 20,067 20,629 24,007 21,273 23,083 23,979

Fiscal Period Ended Feb.06 Aug.06 Feb.07 Aug.07 Feb.08 Operating Revenue (mn yen) 13,046 14,998 16,712 18,490 18,708 Operating Income (mn yen) 5,290 6,003 6,938 7,408 7,508 Recurring Profit (mn yen) 4,796 5,120 6,093 6,409 6,145 Net Income (mn yen) 4,795 5,114 6,079 6,396 6,131 Distribution per unit (yen) 15,851 16,909 15,730 16,549 15,865 FFO per unit (yen) 24,077 26,477 24,555 23,790 26,628

*FFO is calculated as net income (losses), excluding gains (or losses) from sales of property and equipment, plus depreciation and amortization of property and equipment.