PitchSend

MFLP Mitsui Fudosan Logistics Park Inc. Development / Operation Track Record

4 Appendix Individual property income statement for 14th fiscal period MFLP Mitsui Fudosan Logistics Park Inc. (Unit: million yen) GLP/ MFLP MFLP Ichikawa Kuki Shiohama MFLP MFLP Yoko- MFLP MFLP hama Yashio Atsugi Daikoku Funa- MFLP MFLP MFLP MFLP bashi Kashiwa Sakai Komaki Hino Nishiura MFLP Hiratsuk a MFLP MFLP Tsukuba Inazawa MFLP MFLP Atsugi Fukuoka MFLP Prologis Park MFLP II I MFLP Hiro- shima I MFLP MFLP Yachiyo MFLP Kawa- Ibaraki Katsu- Osaka | | Kawagoe guchi I MFLP MFLP Hira- Osaka tsuka II Katano MFIP Inzai MFIP Inzai II Total tadai Number of days of 181 181 181 181 181 181 181 181 181 181 181 181 181 181 181 181 181 181 181 181 181 181 181 181 181 asset management Lease business 460 448 341 783 364 407 479 1,709 10,819 revenue Operating Other revenue lease from real 39 42 22 business 22 79 33 33 27 27 31 31 125 658 estate revenue leasing Total 499 491 363 863 398 434 511 1,835 11,478 Out- sourcing 39 35 30 30 19 expenses Utilities Not Not Not disclosed disclosed disclosed disclosed 26 36 19 61 Not Not disclosed 56 29 29 26 30 Not Not Not Not disclosed disclosed disclosed disclosed disclosed Not 30 24 24 26 41 98 707 Not Not Not Not Not Not Not disclosed disclosed disclosed disclosed disclosed disclosed disclosed 24 99 549 expenses Repair 17 8 60 31 4 0 3 11 144 Operating expenses expenses from Land rent real estate Property- leasing related 40 42 42 40 40 taxes Other 2 2 1 expenses Total 125 124 99 99 Depreciation 06 63 80 60 111 90 1 63 49 19 1 81 4 ' 4 234 50 206 50 89 68 38 1 104 1 46 59 163 1 3 98 99 99 132 472 87 51 94 183 114 56 107 133 426 93 151 91 86 98 53 53 1,062 150 2,668 272 96 130 2,984 Operating income (loss) from real 293 255 174 197 170 136 127 421 80 80 206 125 157 231 194 68 227 245 936 304 258 185 203 181 210 231 5,825 estate leasing NOI from real estate leasing [Operating income 374 (loss) from real 366 264 260 233 186 177 628 169 294 176 252 414 308 125 334 378 1,363 398 409 277 290 453 306 362 8,810 estate leasing + Depreciation]) * Not disclosed, because consent has not been obtained from the lessee. 47

View entire presentation