Nippon Accommodations Fund : Notification of Borrowing Funds (Refinancing with Green Loans and others）

November 26, 2021

To All Concerned Parties

Issuer of Real Estate Investment Trust Securities: Nippon Accommodations Fund Inc.

Takashi Ikeda, Executive Director (TSE Code: 3226)

Investment Trust Management Company: Mitsui Fudosan Accommodations Fund Management Co., Ltd.

Tateyuki Ikura, President and CEO

Inquiries: Tetsuji Kawakami, CFO and Director

(TEL: [phone])

Notification of Borrowing Funds (Refinancing with Green Loans and others）

This is a notification that Nippon Accommodations Fund Inc. ("NAF") decided to borrow funds as shown below.

Of the loans, the loans from the NIPPON LIFE INSURANCE COMPANY. and Mizuho Bank, Ltd. are loans that will be executed based on the Green Finance Framework established by NAF ("Green Loans").

The Green Loans are the first green loans financing conducted by NAF. NAF aims to strengthen the funding base through Green Finance by expanding the group of investors interested in ESG investment and financing, along with our promotions of sustainability initiatives.

1. Details of Loans

			Loan Type
Lender	Loan Amount	Interest Rate	&	Date of Loan	Date of Maturity
			Repayment Method
Sumitomo Mitsui			Unsecured &
2.0 billion yen	0.10227%	unguaranteed,	November 30, 2021	February 28, 2022
Trust Bank, Limited
		Bullet repayment
Sumitomo Mitsui			Unsecured &
2.0 billion yen	0.300%	unguaranteed,	November 30, 2021	November 30, 2027
Banking Corporation
		Bullet repayment
NIPPON LIFE			Unsecured &
INSURANCE
1.0 billion yen	0.530%	unguaranteed,	November 30, 2021	November 28, 2031
COMPANY.
		Bullet repayment
（Green Loan）
Mizuho Bank, Ltd.			Unsecured &
1.0 billion yen	0.530%	unguaranteed,	November 30, 2021	November 28, 2031
（Green Loan）
		Bullet repayment
			Unsecured &
The 77 Bank, Ltd.	1.0 billion yen	0.530%	unguaranteed,	November 30, 2021	November 28, 2031
			Bullet repayment

(Note 1) For details of NAF's Green Loans, please refer to "2. Use of Funds".

For details of NAF's Green Finance (including Green Loans), please refer to "Green Finance" section on NAF's website: https://www.naf-r.jp/english/esg/2-7.html.

2. Use of Funds

To apply the funds toward the repayment of short-term loans ¥1.0 billion concluded on November 30, 2020, short-term loans ¥2.0 billion concluded on August 31, 2021, long-term loans ¥2.0 billion concluded on November 29, 2013 and long- term loans total ¥3.0 billion concluded on November 28, 2014.

NAF plans to use all the procured funds as funds for the repayment for the loans that were required for acquisition of Park Axis Toyosu, an eligible green asset under the green finance framework. Specifically, it plans to apply such funds for repayment of 2 billion yen of long-term debt with the Mizuho Bank, Ltd. as the lender due for repayment on November 30, 2021.

3. Status of Interest-bearing Debt After this Event		(Unit: billion yen)
	Before this Event	After the Issuance	Change
	(as of September 30, 2021)
Short-term debt	3.0	2.0	(1.0)
Long-term debt	160.5	160.5	－
Total debt	163.5	162.5	(1.0)
Investment corporation bonds	8.0	8.0	－
Total interest-bearing debt	171.5	170.5	(1.0)
Interest-bearing debt ratio	54.1%	54.0%	(0.1)
Long-terminterest-bearing debt ratio	98.3%	98.8%	0.6

(*1) The following formula was used to calculate the interest-bearing debt ratio.

(interest bearing debt ratio) = (interest bearing debt) ÷ (interest bearing debt + unitholders' capital) X 100 The unitholders' capital as of today (145,449,910 thousand yen) was used.

(*2) (long term interest bearing debt ratio) = (long term debt + investment corporation bonds) ÷ (interest bearing debt) X 100

(*3) All calculations of ratios were rounded to one decimal place.

(*4) The issuance of investment corporation bonds of 4 billion yen which was announced in the "Notification Concerning Issuance of Investment Corporation Bonds" on September 9, 2021 and the repayment of 1 billion yen of short-term debt due on September 30, 2021 has been reflected on "After the Issuance" in the table above.

4. Others

Regarding the loan repayment risk, there is no important change to the "Investment risks" description in the latest securities report submitted on May 31, 2021.

NAF website: https://www.naf-r.jp/english/

Please note that this English translation of the Japanese original document is provided solely for information purposes. In the event of any discrepancy between the Japanese original and this English translation, the Japanese original shall prevail.